₩24,700.00 ($18.30)

-100.00 (-0.40%)

Weekly Expected Move ±2.7%

₩23373 ₩24037 ₩24700 ₩25363 ₩26027

KSC · Consumer Cyclical · Furnishings, Fixtures & Appliances · Tech Score Strong Buy · Power 59 · ₩553.8B mcap · 7M float · 0.222% daily turnover

Revenue

$1.12T +6.1% ▲

5Y CAGR: +7.4%

Gross Profit

$704.9B +6.3% ▲

5Y CAGR: +7.2%

Operating Income

$168.0B +1.9% ▲

5Y CAGR: +4.3%

Net Income

$119.5B -2.4% ▼

5Y CAGR: +9.9%

EPS (Diluted)

$6201.72 +13.5% ▲

5Y CAGR: +13.3%

EBITDA

$198.8B -11.8% ▼

5Y CAGR: +1.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$844.3B	$938.1B	$954.6B	$1.06T	$1.12T
YoY Growth	+7.3%	+11.1%	+1.8%	+10.8%	+6.1%
Cost of Revenue	$303.8B	$367.5B	$371.1B	$393.9B	$416.5B
Gross Profit	$507.7B	$570.5B	$583.4B	$663.3B	$704.9B
Gross Margin	60.1%	60.8%	61.1%	62.7%	62.8%
R&D Expenses	$5.1B	$5.6B	$5.3B	$6.3B	$0
SG&A Expenses	$342.1B	$393.5B	$418.5B	$397.8B	$0
Operating Expenses	$343.6B	$450.6B	$423.8B	$498.5B	$536.9B
Operating Income	$164.1B	$119.9B	$159.6B	$164.8B	$168.0B
Operating Margin	19.4%	12.8%	16.7%	15.6%	15.0%
Interest Expense	$1.7B	$2.6B	$4.1B	$3.2B	$4.5B
Income Before Tax	$190.0B	$144.2B	$170.5B	$179.8B	$171.3B
Tax Expense	$58.9B	$29.7B	$49.2B	$43.7B	$36.9B
Net Income	$114.0B	$114.8B	$112.0B	$122.4B	$119.5B
Net Margin	13.5%	12.2%	11.7%	11.6%	10.7%
EPS (Diluted)	$5084.00	$5117.82	$4993.78	$5461.87	$6201.72
EBITDA	$286.0B	$227.7B	$241.1B	$225.5B	$198.8B
Shares Outstanding	22M	22M	22M	22M	24M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$253.8B	$297.3B	$271.1B	$294.0B	$291.6B	$264.9B	$273.0B	$318.3B
Cost of Revenue	$102.4B	$96.9B	$95.4B	$107.6B	$109.4B	$94.6B	$100.6B	$119.8B
Gross Profit	$151.4B	$200.4B	$175.7B	$186.5B	$182.2B	$170.0B	$172.4B	$198.5B
Gross Margin	59.6%	67.4%	64.8%	63.4%	62.5%	64.2%	63.2%	62.4%
R&D Expenses	$1.7B	$1.7B	$1.7B	$1.5B	$1.5B	$2.1B	$1.9B	$1.8B
SG&A Expenses	$124.8B	$94.9B	$127.5B	$144.8B	$108.7B	$102.3B	$102.2B	$117.5B
Operating Expenses	$131.9B	$121.8B	$133.2B	$144.8B	$141.4B	$125.7B	$131.3B	$144.6B
Operating Income	$19.5B	$78.6B	$42.5B	$41.7B	$40.8B	$44.3B	$41.1B	$53.9B
Operating Margin	7.7%	26.4%	15.7%	14.2%	14.0%	16.7%	15.1%	16.9%
Interest Expense	$3.4B	$1.1B	$1.3B	$1.5B	$923M	$716M	$858M	$761M
Income Before Tax	$30.0B	$50.9B	$42.6B	$34.8B	$44.8B	$49.1B	$50.7B	$56.9B
Tax Expense	$6.4B	$15.4B	$10.9B	$9.8B	$11.1B	$5.1B	$12.8B	$14.1B
Net Income	$20.9B	$32.9B	$28.2B	$21.6B	$31.8B	$37.9B	$33.8B	$38.0B
Net Margin	8.2%	11.1%	10.4%	7.3%	10.9%	14.3%	12.4%	11.9%
EPS (Diluted)	$933.00	$1468.11	$1258.98	$963.00	$1418.00	$1690.59	$1507.18	$1694.78
EBITDA	$40.6B	$61.0B	$53.0B	$192.8B	$53.7B	-$100.8B	$47.8B	$60.2B
Shares Outstanding	22M	22M	22M	22M	22M	24M	22M	22M

284740.KS KSC