₩154,600.00 ($114.09)

+6300.00 (+4.25%)

Weekly Expected Move ±6.9%

₩133416 ₩144008 ₩154600 ₩165192 ₩175784

KSC · Basic Materials · Steel · Tech Score Buy · Power 56 · ₩438.5B mcap · 983680 float · 1.06% daily turnover

Revenue

$1.48T -17.9% ▼

5Y CAGR: +5.2%

Gross Profit

$136.1B -54.4% ▼

5Y CAGR: +1.8%

Operating Income

$49.6B -75.6% ▼

5Y CAGR: -1.5%

Net Income

$36.2B -73.6% ▼

5Y CAGR: +1.8%

EPS (Diluted)

$12772.00 -73.9% ▼

5Y CAGR: +1.7%

EBITDA

$84.8B -70.3% ▼

5Y CAGR: +0.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.50T	$1.80T	$1.86T	$1.81T	$1.48T
YoY Growth	+30.2%	+20.3%	+3.3%	-2.8%	-17.9%
Cost of Revenue	$1.29T	$1.47T	$1.54T	$1.51T	$1.35T
Gross Profit	$206.2B	$332.0B	$317.4B	$298.4B	$136.1B
Gross Margin	13.8%	18.4%	17.1%	16.5%	9.2%
R&D Expenses	$1.6B	$1.7B	$3.2B	$0	$0
SG&A Expenses	$43.9B	$82.6B	$53.7B	$55.2B	$0
Operating Expenses	$74.2B	$116.9B	$85.5B	$95.5B	$86.5B
Operating Income	$131.9B	$215.2B	$231.9B	$202.9B	$49.6B
Operating Margin	8.8%	11.9%	12.5%	11.2%	3.3%
Interest Expense	$4.8B	$7.0B	$9.9B	$7.9B	$11.6B
Income Before Tax	$124.8B	$211.1B	$242.8B	$247.2B	$56.9B
Tax Expense	$33.4B	$51.9B	$53.9B	$109.8B	$20.6B
Net Income	$91.4B	$159.3B	$188.8B	$137.1B	$36.2B
Net Margin	6.1%	8.8%	10.1%	7.6%	2.4%
EPS (Diluted)	$32639.00	$56888.00	$67438.00	$48956.00	$12772.00
EBITDA	$156.9B	$245.7B	$283.4B	$286.1B	$84.8B
Shares Outstanding	3M	3M	3M	3M	3M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$367.7B	$546.5B	$378.9B	$414.9B	$331.7B	$359.3B	$448.6B	$495.2B
Cost of Revenue	$334.9B	$388.0B	$328.1B	$371.1B	$313.9B	$330.0B	$402.5B	$434.0B
Gross Profit	$32.8B	$154.4B	$50.7B	$43.8B	$17.9B	$29.3B	$46.1B	$61.2B
Gross Margin	8.9%	28.3%	13.4%	10.6%	5.4%	8.2%	10.3%	12.4%
R&D Expenses	$0	$1.0B	$1.4B	$699M	$928M	$0	$1.1B	$1.1B
SG&A Expenses	$13.8B	$29.4B	$25.2B	$21.0B	$13.9B	$14.3B	$17.0B	$18.2B
Operating Expenses	$21.6B	$30.4B	$25.2B	$22.8B	$23.1B	$21.1B	$22.0B	$26.2B
Operating Income	$11.1B	$124.1B	$25.6B	$20.9B	-$5.2B	$8.3B	$24.1B	$34.9B
Operating Margin	3.0%	22.7%	6.8%	5.0%	-1.6%	2.3%	5.4%	7.1%
Interest Expense	$1.7B	$2.0B	$3.2B	$3.4B	$3.5B	$1.5B	$3.8B	$3.8B
Income Before Tax	$6.8B	$168.4B	$26.7B	$7.8B	-$1.7B	$25.8B	$30.8B	$42.7B
Tax Expense	$493M	$93.7B	$7.9B	-$909M	$7.3B	$14.4B	$9.8B	$10.1B
Net Income	$6.3B	$74.5B	$18.8B	$8.7B	-$9.0B	$11.5B	$21.0B	$32.5B
Net Margin	1.7%	13.6%	5.0%	2.1%	-2.7%	3.2%	4.7%	6.6%
EPS (Diluted)	$2258.00	$26614.00	$6725.32	$3097.87	$-3202.00	$4091.93	$7402.07	$11464.00
EBITDA	$16.2B	$178.8B	$59.2B	$19.6B	$10.6B	-$4.6B	$32.9B	$43.6B
Shares Outstanding	3M	3M	3M	3M	3M	3M	3M	3M

306200.KS KSC