₩25,550.00 ($18.98)

+150.00 (+0.59%)

Weekly Expected Move ±2.2%

₩24412 ₩24981 ₩25550 ₩26119 ₩26688

KSC · Basic Materials · Chemicals - Specialty · Tech Score Buy · Power 65 · ₩960.9B mcap · 36M float · 0.014% daily turnover

Analysis Technicals Weather Peers

Revenue

$2.37T +36.2% ▲

5Y CAGR: +14.3%

Gross Profit

$474.7B +19.9% ▲

5Y CAGR: +6.3%

Operating Income

$48M +100.1% ▲

5Y CAGR: -78.6%

Net Income

$44.6B +405.1% ▲

5Y CAGR: +37.8%

EPS (Diluted)

$2305.00 +514.7% ▲

5Y CAGR: +37.8%

EBITDA

$188.6B +26.1% ▲

5Y CAGR: -2.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.09T	$1.83T	$1.75T	$1.74T	$2.37T
YoY Growth	+72.0%	-12.5%	-4.4%	-0.7%	+36.2%
Cost of Revenue	$1.21T	$1.21T	$1.28T	$1.34T	$1.89T
Gross Profit	$881.4B	$615.1B	$472.9B	$396.0B	$474.7B
Gross Margin	42.2%	33.6%	27.0%	22.8%	20.1%
R&D Expenses	$85.9B	$100.2B	$130.3B	$117.1B	$0
SG&A Expenses	$112.4B	$149.6B	$120.3B	$155.3B	$173.5B
Operating Expenses	$326.0B	$384.6B	$389.6B	$441.2B	$474.6B
Operating Income	$555.2B	$230.5B	$83.3B	-$45.2B	$48M
Operating Margin	26.6%	12.6%	4.8%	-2.6%	0.0%
Interest Expense	$10.6B	$15.5B	$15.7B	$41.4B	$53.7B
Income Before Tax	$538.6B	$236.7B	$52.4B	-$27.4B	$16.7B
Tax Expense	$168.0B	$5.2B	$4.6B	-$23.1B	-$10.6B
Net Income	$370.6B	$191.3B	$39.9B	$8.8B	$44.6B
Net Margin	17.7%	10.5%	2.3%	0.5%	1.9%
EPS (Diluted)	$18936.00	$9915.20	$2077.30	$375.00	$2305.00
EBITDA	$627.1B	$343.6B	$197.4B	$149.5B	$188.6B
Shares Outstanding	20M	19M	19M	24M	19M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$426.3B	$515.6B	$536.6B	$596.9B	$609.9B	$621.8B	$655.9B	$745.1B
Cost of Revenue	$331.8B	$414.1B	$403.1B	$476.7B	$461.0B	$549.7B	$546.9B	$570.0B
Gross Profit	$94.6B	$101.5B	$133.5B	$120.2B	$148.9B	$72.1B	$108.9B	$175.1B
Gross Margin	22.2%	19.7%	24.9%	20.1%	24.4%	11.6%	16.6%	23.5%
R&D Expenses	$0	$26.9B	$0	$31.7B	$32.6B	$32.3B	$33.1B	$26.6B
SG&A Expenses	$107.0B	$51.3B	$109.2B	$37.5B	$50.4B	$47.8B	$47.7B	$61.7B
Operating Expenses	$107.0B	$130.5B	$109.2B	$121.1B	$133.3B	$110.9B	$127.7B	$142.6B
Operating Income	-$12.5B	-$28.9B	$24.3B	-$963M	$15.6B	-$39.1B	-$18.7B	$32.5B
Operating Margin	-2.9%	-5.6%	4.5%	-0.2%	2.6%	-6.3%	-2.9%	4.4%
Interest Expense	$0	$12.3B	$11.8B	$11.8B	$11.9B	$18.1B	$21.4B	$21.4B
Income Before Tax	-$15.6B	-$8.5B	$19.5B	-$3.9B	$19.5B	-$18.5B	-$27.3B	$16.5B
Tax Expense	-$4.7B	-$18.4B	-$1.6B	-$12.1B	-$28.3B	$31.4B	-$1.1B	$9.7B
Net Income	-$11.0B	$8.2B	$20.0B	$14.0B	$42.9B	-$32.2B	-$12.1B	$8.8B
Net Margin	-2.6%	1.6%	3.7%	2.3%	7.0%	-5.2%	-1.8%	1.2%
EPS (Diluted)	$-205.29	$428.02	$1042.04	$725.00	$2220.00	$-1664.04	$-624.75	$454.88
EBITDA	-$12.5B	$48.1B	$177.7B	$52.6B	$77.8B	-$119.5B	$35.4B	$86.7B
Shares Outstanding	19M	19M	19M	19M	19M	19M	19M	19M

28513K.KS KSC