₩9,870.00 ($7.32)

+0.00 (+0.00%)

Weekly Expected Move ±1.8%

₩9515 ₩9693 ₩9870 ₩10047 ₩10225

KSC · Consumer Cyclical · Packaging & Containers · Tech Score Neutral · Power 49 · ₩148.7B mcap · 4M float · 1.12% daily turnover

Analysis Technicals Weather Peers

Revenue

$420.2B -6.2% ▼

5Y CAGR: +2.7%

Gross Profit

$75.3B -14.2% ▼

5Y CAGR: -3.6%

Operating Income

$24.6B -27.0% ▼

5Y CAGR: -14.0%

Net Income

$17.7B -13.6% ▼

5Y CAGR: -11.4%

EPS (Diluted)

$1171.81 -10.7% ▼

5Y CAGR: -12.4%

EBITDA

$47.7B -21.1% ▼

5Y CAGR: -8.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$391.9B	$407.4B	$421.7B	$448.1B	$420.2B
YoY Growth	+6.6%	+3.9%	+3.5%	+6.3%	-6.2%
Cost of Revenue	$307.2B	$335.8B	$339.0B	$360.3B	$344.9B
Gross Profit	$84.8B	$71.6B	$82.6B	$87.8B	$75.3B
Gross Margin	21.6%	17.6%	19.6%	19.6%	17.9%
R&D Expenses	$2.2B	$2.1B	$0	$0	$0
SG&A Expenses	$21.2B	$34.1B	$34.5B	$36.4B	$36.8B
Operating Expenses	$38.6B	$47.9B	$50.2B	$54.0B	$50.7B
Operating Income	$46.1B	$23.7B	$32.5B	$33.8B	$24.6B
Operating Margin	11.8%	5.8%	7.7%	7.5%	5.9%
Interest Expense	$6.4B	$5.7B	$5.4B	$6.4B	$6.6B
Income Before Tax	$37.9B	$20.3B	$30.3B	$29.0B	$23.6B
Tax Expense	$7.6B	$8.3B	$4.9B	$8.5B	$5.9B
Net Income	$30.3B	$12.1B	$25.4B	$20.4B	$17.7B
Net Margin	7.7%	3.0%	6.0%	4.6%	4.2%
EPS (Diluted)	$2132.44	$777.24	$1610.98	$1311.83	$1171.81
EBITDA	$70.0B	$48.1B	$59.5B	$60.5B	$47.7B
Shares Outstanding	14M	16M	16M	16M	15M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$121.7B	$96.7B	$92.0B	$120.1B	$125.3B	$82.8B	$93.3B	$131.5B
Cost of Revenue	$94.8B	$84.0B	$80.4B	$91.5B	$97.3B	$75.7B	$81.6B	$101.2B
Gross Profit	$26.9B	$12.8B	$11.6B	$28.6B	$28.0B	$7.1B	$11.7B	$30.3B
Gross Margin	22.1%	13.2%	12.6%	23.8%	22.3%	8.6%	12.6%	23.0%
R&D Expenses	$0	$0	$595M	$302M	$0	$0	$461M	$0
SG&A Expenses	$9.4B	$8.8B	$13.2B	$10.6B	$9.2B	$8.3B	$8.8B	$10.1B
Operating Expenses	$13.5B	$14.2B	$13.2B	$14.6B	$12.9B	$13.0B	$11.3B	$13.2B
Operating Income	$13.4B	-$1.5B	-$1.6B	$14.0B	$15.8B	-$3.6B	$454M	$17.0B
Operating Margin	11.0%	-1.5%	-1.7%	11.6%	12.6%	-4.3%	0.5%	13.0%
Interest Expense	$1.6B	$1.9B	$1.7B	$1.7B	$1.6B	$1.6B	$1.4B	$1.7B
Income Before Tax	$13.0B	-$4.0B	-$2.5B	$14.3B	$15.8B	-$4.0B	-$778M	$15.2B
Tax Expense	$2.9B	$1.3B	$1.2B	$719M	$2.9B	$1.0B	$550M	$1.7B
Net Income	$10.2B	-$5.4B	-$3.7B	$13.6B	$12.9B	-$5.1B	-$1.3B	$13.6B
Net Margin	8.4%	-5.5%	-4.1%	11.3%	10.3%	-6.1%	-1.4%	10.3%
EPS (Diluted)	$653.00	$-349.53	$-244.05	$886.00	$839.00	$-304.63	$-88.12	$900.29
EBITDA	$15.7B	-$1.0B	$11.6B	$17.1B	$18.2B	$1.8B	$6.5B	$23.4B
Shares Outstanding	16M	15M	15M	16M	16M	15M	15M	15M

272550.KS KSC