₩21,300.00 ($15.85)

+150.00 (+0.71%)

Weekly Expected Move ±1.7%

₩20566 ₩20933 ₩21300 ₩21667 ₩22034

KSC · Utilities · Regulated Gas · Tech Score Sell · Power 34 · ₩125.5B mcap · 3M float · 0.591% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.76T -1.8% ▼

5Y CAGR: +10.1%

Gross Profit

$133.0B +7.5% ▲

5Y CAGR: +5.2%

Operating Income

$33.0B +22.5% ▲

5Y CAGR: +12.8%

Net Income

$32.8B +14.8% ▲

5Y CAGR: +11.6%

EPS (Diluted)

$5576.00 +14.8% ▲

5Y CAGR: +11.6%

EBITDA

$33.0B -48.6% ▼

5Y CAGR: -8.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.46T	$2.30T	$1.80T	$1.79T	$1.76T
YoY Growth	+34.1%	+58.2%	-21.9%	-0.4%	-1.8%
Cost of Revenue	$1.34T	$2.19T	$1.68T	$1.67T	$1.63T
Gross Profit	$113.9B	$115.6B	$120.6B	$123.8B	$133.0B
Gross Margin	7.8%	5.0%	6.7%	6.9%	7.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$17.6B	$19.2B	$64.4B	$21.4B	$100.0B
Operating Expenses	$86.8B	$90.4B	$92.3B	$96.8B	$100.0B
Operating Income	$27.1B	$25.3B	$28.3B	$27.0B	$33.0B
Operating Margin	1.9%	1.1%	1.6%	1.5%	1.9%
Interest Expense	$846M	$865M	$163M	$869M	$736M
Income Before Tax	$29.7B	$31.0B	$38.7B	$36.3B	$42.6B
Tax Expense	$7.5B	$6.8B	$8.1B	$7.7B	$9.8B
Net Income	$22.1B	$24.2B	$30.6B	$28.6B	$32.8B
Net Margin	1.5%	1.0%	1.7%	1.6%	1.9%
EPS (Diluted)	$3755.88	$4105.45	$5195.94	$4855.35	$5576.00
EBITDA	$56.7B	$58.5B	$66.6B	$64.3B	$33.0B
Shares Outstanding	6M	6M	6M	6M	6M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$302.5B	$490.5B	$687.5B	$336.7B	$288.8B	$446.4B	$541.8B	$447.5B
Cost of Revenue	$278.7B	$457.6B	$645.7B	$309.9B	$262.1B	$408.7B	$503.7B	$422.7B
Gross Profit	$23.8B	$32.9B	$41.7B	$26.9B	$26.7B	$37.8B	$38.1B	$24.8B
Gross Margin	7.9%	6.7%	6.1%	8.0%	9.2%	8.5%	7.0%	5.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$14.8B	$5.3B	$23.8B	$5.3B	$5.3B	$29.0B	$6.1B	$17.7B
Operating Expenses	$22.3B	$27.7B	$23.8B	$24.0B	$23.1B	$29.0B	$18.5B	$17.7B
Operating Income	$1.5B	$5.1B	$17.9B	$2.9B	$3.6B	$8.7B	$19.6B	$7.1B
Operating Margin	0.5%	1.0%	2.6%	0.9%	1.2%	1.9%	3.6%	1.6%
Interest Expense	$265M	$88M	$208M	$179M	$176M	$173M	$216M	$193M
Income Before Tax	$3.5B	$7.4B	$21.1B	$5.4B	$5.5B	$10.6B	$22.4B	$9.4B
Tax Expense	$618M	$1.3B	$5.4B	$777M	$1.0B	$2.6B	$5.1B	$2.1B
Net Income	$2.6B	$6.1B	$15.7B	$4.6B	$4.5B	$8.1B	$17.3B	$7.2B
Net Margin	0.9%	1.2%	2.3%	1.4%	1.6%	1.8%	3.2%	1.6%
EPS (Diluted)	$443.00	$1039.02	$2666.13	$777.00	$764.00	$1369.09	$2934.27	$1227.75
EBITDA	$10.6B	$14.4B	$48.7B	$12.7B	$12.8B	$8.7B	$26.7B	$14.2B
Shares Outstanding	6M	6M	6M	6M	6M	6M	6M	6M

267290.KS KSC