₩12,750.00 ($9.49)

+20.00 (+0.16%)

Weekly Expected Move ±1.9%

₩12264 ₩12507 ₩12750 ₩12993 ₩13236

KSC · Consumer Defensive · Food Distribution · Tech Score Sell · Power 40 · ₩112.5B mcap · 4M float · 0.374% daily turnover

Analysis Technicals Weather Peers

Revenue

$250.2B +16.1% ▲

5Y CAGR: +10.5%

Gross Profit

$49.3B +4.4% ▲

5Y CAGR: +13.8%

Operating Income

$21.4B +9.6% ▲

5Y CAGR: -2.1%

Net Income

$36.7B -14.1% ▼

5Y CAGR: +15.6%

EPS (Diluted)

$4027.55 -16.7% ▼

5Y CAGR: +14.3%

EBITDA

$21.4B -59.5% ▼

5Y CAGR: -3.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$130.4B	$164.3B	$188.3B	$215.6B	$250.2B
YoY Growth	-14.0%	+26.0%	+14.6%	+14.5%	+16.1%
Cost of Revenue	$104.3B	$127.9B	$145.1B	$168.4B	$200.9B
Gross Profit	$26.2B	$36.4B	$43.2B	$47.2B	$49.3B
Gross Margin	20.1%	22.2%	23.0%	21.9%	19.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$5.0B	$8.6B	$8.5B	$10.3B	$28.0B
Operating Expenses	$18.0B	$22.1B	$24.5B	$27.7B	$28.0B
Operating Income	$22.9B	$36.0B	$18.7B	$19.5B	$21.4B
Operating Margin	17.6%	21.9%	9.9%	9.0%	8.5%
Interest Expense	$110M	$950M	$1.5B	$1.4B	$1.3B
Income Before Tax	$19.7B	$34.9B	$16.3B	$47.4B	$42.7B
Tax Expense	$7.8B	$1.5B	$5.9B	$5.1B	$6.5B
Net Income	$12.5B	$33.6B	$29.2B	$42.7B	$36.7B
Net Margin	9.6%	20.4%	15.5%	19.8%	14.6%
EPS (Diluted)	$1433.79	$3809.71	$3306.53	$4836.62	$4027.55
EBITDA	$9.1B	$37.7B	$38.5B	$52.7B	$21.4B
Shares Outstanding	9M	9M	9M	9M	9M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$56.3B	$58.1B	$62.1B	$61.2B	$65.1B	$61.9B	$80.6B	$74.6B
Cost of Revenue	$44.9B	$44.9B	$50.1B	$48.9B	$53.3B	$48.6B	$67.4B	$60.3B
Gross Profit	$11.4B	$13.2B	$11.9B	$12.3B	$11.8B	$13.3B	$13.2B	$14.4B
Gross Margin	20.2%	22.7%	19.2%	20.1%	18.1%	21.5%	16.4%	19.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.6B	$2.7B	$2.7B	$2.6B	$2.0B	$7.1B	$2.7B	$6.6B
Operating Expenses	$6.6B	$7.8B	$7.0B	$6.9B	$7.0B	$7.1B	$7.0B	$6.9B
Operating Income	$4.8B	$5.4B	$5.0B	$5.4B	$4.8B	$6.2B	$6.2B	$7.5B
Operating Margin	8.5%	9.4%	8.0%	8.9%	7.4%	10.0%	7.7%	10.1%
Interest Expense	$346M	$338M	$308M	$285M	$292M	$318M	$288M	$292M
Income Before Tax	$13.0B	$8.7B	$11.2B	$8.7B	$10.5B	$12.3B	$10.6B	$28.3B
Tax Expense	$1.1B	$841M	$1.4B	$1.5B	$1.3B	$2.4B	$1.4B	$4.0B
Net Income	$11.9B	$8.1B	$9.9B	$7.4B	$9.3B	$10.1B	$9.3B	$24.4B
Net Margin	21.1%	13.9%	15.9%	12.1%	14.3%	16.3%	11.5%	32.7%
EPS (Diluted)	$1346.00	$913.90	$1120.00	$836.00	$1052.00	$1111.74	$1048.73	$2763.93
EBITDA	$14.2B	$10.5B	$12.6B	$10.0B	$6.7B	$6.2B	$7.3B	$8.6B
Shares Outstanding	9M	9M	9M	9M	9M	9M	9M	9M

227840.KS KSC