₩10,690.00 ($7.96)

+30.00 (+0.28%)

Weekly Expected Move ±3.8%

₩9881 ₩10286 ₩10690 ₩11094 ₩11499

KSC · Consumer Defensive · Household & Personal Products · Tech Score Neutral · Power 45 · ₩188.3B mcap · 3M float · 1.14% daily turnover

Analysis Technicals Weather Peers

Revenue

$153.4B +7.7% ▲

5Y CAGR: +0.9%

Gross Profit

$97.3B +2.8% ▲

5Y CAGR: +4.2%

Operating Income

$19.2B +7.4% ▲

5Y CAGR: +38.6%

Net Income

$15.9B -3.9% ▼

EPS (Diluted)

$766.10 -18.5% ▼

EBITDA

$24.7B +3.3% ▲

5Y CAGR: +16.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$140.2B	$130.7B	$139.2B	$142.4B	$153.4B
YoY Growth	-4.2%	-6.8%	+6.5%	+2.3%	+7.7%
Cost of Revenue	$63.9B	$57.4B	$61.6B	$47.8B	$56.1B
Gross Profit	$76.3B	$73.4B	$77.6B	$94.6B	$97.3B
Gross Margin	54.4%	56.1%	55.8%	66.4%	63.4%
R&D Expenses	$6.1B	$5.1B	$4.8B	$5.1B	$0
SG&A Expenses	$43.2B	$38.7B	$60.7B	$48.0B	$0
Operating Expenses	$75.5B	$68.6B	$65.5B	$76.7B	$78.1B
Operating Income	$755M	$4.8B	$11.9B	$17.9B	$19.2B
Operating Margin	0.5%	3.7%	8.6%	12.6%	12.5%
Interest Expense	$447M	$265M	$347M	$169M	$185M
Income Before Tax	$5.1B	$10.4B	$19.8B	$40.7B	$36.0B
Tax Expense	$12.1B	$7.1B	$2.5B	$7.0B	$4.6B
Net Income	-$17.4B	-$6.8B	$3.4B	$16.5B	$15.9B
Net Margin	-12.4%	-5.2%	2.4%	11.6%	10.3%
EPS (Diluted)	$-989.94	$-387.46	$192.80	$940.13	$766.10
EBITDA	$12.3B	$16.1B	$23.5B	$23.9B	$24.7B
Shares Outstanding	18M	18M	18M	18M	43M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$29.5B	$40.9B	$36.3B	$37.3B	$37.8B	$42.0B	$42.7B	$49.7B
Cost of Revenue	$10.4B	$10.3B	$11.7B	$13.5B	$12.8B	$15.0B	$15.2B	$17.0B
Gross Profit	$19.0B	$30.6B	$24.6B	$23.8B	$25.0B	$27.0B	$27.5B	$32.7B
Gross Margin	64.6%	74.8%	67.7%	63.8%	66.2%	64.3%	64.4%	65.8%
R&D Expenses	$1.3B	$1.3B	$1.2B	$1.2B	$1.2B	$1.1B	$1.1B	$1.0B
SG&A Expenses	$14.2B	$19.5B	$16.7B	$19.8B	$12.7B	$6.2B	$13.8B	$24.2B
Operating Expenses	$16.3B	$25.8B	$19.0B	$19.8B	$20.2B	$22.1B	$20.7B	$25.4B
Operating Income	$2.7B	$4.8B	$5.6B	$3.9B	$4.8B	$4.9B	$6.8B	$7.3B
Operating Margin	9.1%	11.7%	15.4%	10.6%	12.8%	11.6%	16.0%	14.8%
Interest Expense	$45M	-$46M	$37M	$32M	$46M	$70M	$55M	$51M
Income Before Tax	$2.1B	$16.2B	$9.4B	$2.3B	$12.3B	$12.0B	$16.6B	$17.0B
Tax Expense	$1.2B	$2.6B	$2.0B	$817M	$1.6B	$1.8B	$2.5B	$2.5B
Net Income	-$1.7B	$6.2B	$2.2B	$213M	$7.7B	$5.7B	$9.4B	$9.6B
Net Margin	-5.8%	15.2%	6.1%	0.6%	20.3%	13.7%	22.0%	19.4%
EPS (Diluted)	$-97.00	$354.69	$126.27	$12.10	$436.00	$191.73	$533.90	$546.58
EBITDA	$3.9B	$18.6B	$7.0B	$25.1B	$13.7B	$6.3B	$7.9B	$8.5B
Shares Outstanding	18M	18M	18M	18M	18M	35M	18M	18M

226320.KS KSC