₩139,300.00 ($103.69)

+8200.00 (+6.25%)

Weekly Expected Move ±9.7%

₩112144 ₩125722 ₩139300 ₩152878 ₩166456

KSC · Energy · Solar · Tech Score Buy · Power 50 · ₩1.56T mcap · 5M float · 6.94% daily turnover

Revenue

$492.7B +16.6% ▲

5Y CAGR: +4.5%

Gross Profit

$104.3B +120.0% ▲

5Y CAGR: +14.5%

Operating Income

$41.2B +1076.9% ▲

5Y CAGR: +36.2%

Net Income

$41.7B +36385.5% ▲

5Y CAGR: +46.3%

EPS (Diluted)

$3721.13 +36381.7% ▲

5Y CAGR: +46.3%

EBITDA

$53.7B +462.0% ▲

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$593.2B	$984.8B	$546.1B	$422.4B	$492.7B
YoY Growth	+50.4%	+66.0%	-44.5%	-22.7%	+16.6%
Cost of Revenue	$517.3B	$799.5B	$482.9B	$375.0B	$388.4B
Gross Profit	$75.9B	$185.3B	$63.2B	$47.4B	$104.3B
Gross Margin	12.8%	18.8%	11.6%	11.2%	21.2%
R&D Expenses	$1.2B	$2.8B	$2.4B	$1.4B	$0
SG&A Expenses	$54.9B	$76.2B	$28.8B	$29.0B	$40.6B
Operating Expenses	$66.3B	$95.1B	$45.6B	$43.9B	$63.1B
Operating Income	$9.5B	$90.2B	$17.5B	$3.5B	$41.2B
Operating Margin	1.6%	9.2%	3.2%	0.8%	8.4%
Interest Expense	$1.6B	$1.8B	$3.3B	$1.1B	$360M
Income Before Tax	-$6.4B	$74.9B	-$3.4B	-$2.6B	$43.9B
Tax Expense	$258M	$14.3B	-$574M	-$2.7B	$2.2B
Net Income	-$6.7B	$60.6B	-$2.9B	$114M	$41.7B
Net Margin	-1.1%	6.2%	-0.5%	0.0%	8.5%
EPS (Diluted)	$-594.25	$5411.62	$-255.70	$10.20	$3721.13
EBITDA	$3.7B	$87.3B	$13.8B	$9.6B	$53.7B
Shares Outstanding	11M	11M	11M	11M	11M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$100.6B	$111.4B	$85.3B	$133.7B	$121.0B	$152.6B	$159.9B	$165.0B
Cost of Revenue	$86.2B	$94.7B	$75.6B	$105.0B	$88.3B	$118.0B	$112.6B	$115.4B
Gross Profit	$14.5B	$16.6B	$9.6B	$28.7B	$32.8B	$34.6B	$47.3B	$49.7B
Gross Margin	14.4%	14.9%	11.3%	21.5%	27.1%	22.7%	29.6%	30.1%
R&D Expenses	$381M	$314M	$947M	$702M	$809M	$796M	$766M	$0
SG&A Expenses	$10.0B	$8.5B	$11.1B	$13.7B	$11.4B	$13.9B	$12.4B	$8.2B
Operating Expenses	$10.4B	$10.2B	$12.0B	$13.7B	$18.1B	$20.1B	$18.3B	$13.6B
Operating Income	$3.4B	$6.4B	-$3.0B	$15.1B	$14.7B	$14.5B	$29.0B	$36.1B
Operating Margin	3.4%	5.8%	-3.6%	11.3%	12.1%	9.5%	18.1%	21.9%
Interest Expense	$205M	$159M	$94M	$98M	$88M	$80M	$73M	$65M
Income Before Tax	$2.1B	$12.7B	-$1.8B	$15.5B	$15.6B	$14.6B	$29.2B	$38.7B
Tax Expense	$1.4B	$4.2B	-$682M	$4.1B	$3.6B	-$4.8B	$6.9B	$8.0B
Net Income	$737M	$8.4B	-$1.1B	$11.4B	$12.0B	$19.4B	$22.3B	$30.7B
Net Margin	0.7%	7.6%	-1.3%	8.5%	9.9%	12.7%	13.9%	18.6%
EPS (Diluted)	$65.80	$753.23	$-96.79	$1017.39	$1069.00	$1731.65	$1986.88	$2745.09
EBITDA	$3.4B	$15.6B	$1.0B	$31.8B	$19.0B	$1.8B	$32.3B	$39.4B
Shares Outstanding	11M	11M	11M	11M	11M	11M	11M	11M

322000.KS KSC