₩16,050.00 ($11.95)

-100.00 (-0.62%)

Weekly Expected Move ±2.9%

₩15105 ₩15577 ₩16050 ₩16523 ₩16995

KSC · Basic Materials · Construction Materials · Tech Score Neutral · Power 42 · ₩1.18T mcap · 21M float · 0.536% daily turnover

Revenue

$1.42T -18.2% ▼

5Y CAGR: +7.9%

Gross Profit

$314.9B -33.9% ▼

5Y CAGR: +4.4%

Operating Income

$130.9B -51.8% ▼

5Y CAGR: -0.3%

Net Income

$81.1B -55.9% ▼

5Y CAGR: -3.1%

EPS (Diluted)

$1102.79 -58.5% ▼

5Y CAGR: -9.7%

EBITDA

$216.2B -37.2% ▼

5Y CAGR: +1.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.27T	$1.49T	$1.80T	$1.74T	$1.42T
YoY Growth	+30.5%	+17.0%	+21.0%	-3.2%	-18.2%
Cost of Revenue	$982.2B	$1.18T	$1.34T	$1.27T	$1.11T
Gross Profit	$289.7B	$308.0B	$455.3B	$476.6B	$314.9B
Gross Margin	22.8%	20.7%	25.3%	27.4%	22.1%
R&D Expenses	$2.6B	$1.5B	$2.2B	$3.2B	$0
SG&A Expenses	$130.3B	$154.9B	$161.1B	$150.9B	$0
Operating Expenses	$169.3B	$190.0B	$208.8B	$205.2B	$184.1B
Operating Income	$120.4B	$118.0B	$246.5B	$271.4B	$130.9B
Operating Margin	9.5%	7.9%	13.7%	15.6%	9.2%
Interest Expense	$17.2B	$18.7B	$23.6B	$27.5B	$26.3B
Income Before Tax	$120.9B	$116.0B	$225.9B	$240.5B	$114.2B
Tax Expense	$34.9B	$28.4B	$48.2B	$41.5B	$33.1B
Net Income	$78.6B	$78.8B	$170.2B	$184.1B	$81.1B
Net Margin	6.2%	5.3%	9.5%	10.6%	5.7%
EPS (Diluted)	$1179.34	$1138.44	$2457.00	$2659.12	$1102.79
EBITDA	$196.7B	$197.0B	$312.5B	$344.5B	$216.2B
Shares Outstanding	67M	69M	69M	69M	74M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$389.4B	$442.5B	$298.2B	$407.6B	$357.8B	$360.2B	$293.0B	$371.0B
Cost of Revenue	$270.7B	$345.3B	$245.1B	$302.2B	$264.3B	$297.3B	$242.1B	$261.9B
Gross Profit	$118.7B	$97.1B	$53.1B	$105.4B	$93.5B	$62.9B	$51.0B	$109.1B
Gross Margin	30.5%	22.0%	17.8%	25.9%	26.1%	17.5%	17.4%	29.4%
R&D Expenses	$562M	$788M	$0	$565M	$977M	$237M	$395M	$601M
SG&A Expenses	$35.6B	$38.7B	$36.1B	$35.7B	$33.4B	$32.5B	$26.0B	$33.3B
Operating Expenses	$45.4B	$61.6B	$36.1B	$57.9B	$41.9B	$51.1B	$34.2B	$47.9B
Operating Income	$73.3B	$35.6B	$17.0B	$47.5B	$50.7B	$15.7B	$16.8B	$61.2B
Operating Margin	18.8%	8.0%	5.7%	11.7%	14.2%	4.4%	5.7%	16.5%
Interest Expense	$7.6B	$7.4B	$6.5B	$7.1B	$5.4B	$7.6B	$6.7B	$7.1B
Income Before Tax	$67.5B	$12.9B	$16.1B	$39.6B	$45.0B	$13.5B	$13.5B	$59.2B
Tax Expense	$13.4B	-$2.9B	$5.5B	$15.6B	$8.7B	$3.3B	$4.1B	$10.8B
Net Income	$49.6B	$13.3B	$9.7B	$20.6B	$34.5B	$9.5B	$9.4B	$48.4B
Net Margin	12.7%	3.0%	3.3%	5.0%	9.6%	2.6%	3.2%	13.0%
EPS (Diluted)	$716.00	$192.57	$140.00	$297.00	$498.00	$222.92	$127.73	$657.63
EBITDA	$94.9B	$40.3B	$73.1B	$66.4B	$71.0B	$40.7B	$38.1B	$82.6B
Shares Outstanding	69M	69M	69M	69M	69M	46M	74M	74M

300720.KS KSC