₩24,250.00 ($18.01)

+550.00 (+2.32%)

Weekly Expected Move ±2.8%

₩22885 ₩23568 ₩24250 ₩24932 ₩25615

KSC · Basic Materials · Construction Materials · Tech Score Sell · Power 35 · ₩386.6B mcap · 7M float · 0.285% daily turnover

Revenue

$1.90T -0.1% ▼

5Y CAGR: +21.8%

Gross Profit

$118.2B -51.3% ▼

5Y CAGR: -1.3%

Operating Income

-$73.8B -229.0% ▼

Net Income

-$83.6B -326.3% ▼

EPS (Diluted)

$-5246.19 -326.4% ▼

EBITDA

$52.0B -66.9% ▼

5Y CAGR: -24.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.18T	$1.44T	$1.68T	$1.90T	$1.90T
YoY Growth	+65.9%	+22.8%	+16.4%	+13.3%	-0.1%
Cost of Revenue	$879.1B	$1.15T	$1.40T	$1.66T	$1.78T
Gross Profit	$296.5B	$293.0B	$282.0B	$242.8B	$118.2B
Gross Margin	25.2%	20.3%	16.8%	12.8%	6.2%
R&D Expenses	$10.7B	$17.8B	$21.6B	$22.1B	$0
SG&A Expenses	$68.1B	$88.7B	$87.2B	$85.4B	$99.4B
Operating Expenses	$136.1B	$173.8B	$169.3B	$185.7B	$192.0B
Operating Income	$160.5B	$119.2B	$112.7B	$57.2B	-$73.8B
Operating Margin	13.6%	8.3%	6.7%	3.0%	-3.9%
Interest Expense	$3.4B	$10.2B	$12.8B	$11.3B	$19.8B
Income Before Tax	$157.8B	$123.1B	$106.6B	$51.0B	-$82.1B
Tax Expense	$40.6B	$29.1B	$24.9B	$14.0B	$1.6B
Net Income	$117.2B	$94.0B	$81.7B	$37.0B	-$83.6B
Net Margin	10.0%	6.5%	4.9%	1.9%	-4.4%
EPS (Diluted)	$7352.57	$5894.38	$5125.41	$2317.47	$-5246.19
EBITDA	$255.7B	$228.4B	$209.9B	$157.0B	$52.0B
Shares Outstanding	16M	16M	16M	16M	16M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$487.7B	$512.2B	$448.7B	$512.9B	$481.2B	$457.8B	$466.6B	$577.1B
Cost of Revenue	$434.5B	$454.8B	$404.5B	$491.1B	$442.6B	$428.6B	$425.9B	$517.5B
Gross Profit	$53.2B	$57.4B	$44.2B	$21.8B	$38.6B	$29.2B	$40.8B	$59.7B
Gross Margin	10.9%	11.2%	9.9%	4.3%	8.0%	6.4%	8.7%	10.3%
R&D Expenses	$4.9B	$7.3B	$5.0B	$5.7B	$5.0B	$5.0B	$6.1B	$0
SG&A Expenses	$35.9B	$25.9B	$22.5B	$57.3B	$25.5B	$24.0B	$22.4B	$41.3B
Operating Expenses	$40.8B	$50.6B	$49.9B	$57.3B	$52.8B	$48.6B	$50.9B	$54.7B
Operating Income	$8.0B	$6.8B	-$5.6B	-$35.4B	-$14.2B	-$18.5B	-$9.7B	$5.3B
Operating Margin	1.6%	1.3%	-1.3%	-6.9%	-3.0%	-4.0%	-2.1%	0.9%
Interest Expense	$2.6B	$4.0B	$5.1B	$5.0B	$4.8B	$4.9B	$5.3B	$5.9B
Income Before Tax	$25.1B	-$5.0B	-$10.8B	-$38.6B	-$14.4B	-$18.1B	-$2.4B	-$7.7B
Tax Expense	$2.0B	$2.5B	$409M	-$3.3B	$1.2B	$3.3B	$4.7B	$4.1B
Net Income	$23.2B	-$7.4B	-$11.2B	-$35.3B	-$15.6B	-$21.5B	-$7.1B	-$11.8B
Net Margin	4.7%	-1.5%	-2.5%	-6.9%	-3.2%	-4.7%	-1.5%	-2.0%
EPS (Diluted)	$1452.00	$-466.68	$-704.09	$-2216.18	$-979.00	$-1346.78	$-443.88	$-739.80
EBITDA	$49.9B	$34.7B	$26.2B	$52.8B	$22.4B	-$49.4B	$21.7B	$32.8B
Shares Outstanding	16M	16M	16M	16M	16M	16M	16M	16M

344820.KS KSC