₩1,182.00

Last traded 2026-05-15 — delisted

KSC · Real Estate · REIT - Diversified · ₩233.3B mcap · 181M float · 1.17% daily turnover

Revenue

$129.1B +106.4% ▲

5Y CAGR: +25.0%

Gross Profit

$109.1B +288.3% ▲

5Y CAGR: +20.8%

Operating Income

$86.6B +179.4% ▲

5Y CAGR: +31.2%

Net Income

$34.2B -28.0% ▼

5Y CAGR: +17.7%

EPS (Diluted)

$172.96 -28.0% ▼

5Y CAGR: +12.2%

EBITDA

$81.4B +74.2% ▲

5Y CAGR: +20.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$46.3B	$49.6B	$57.3B	$62.6B	$129.1B
YoY Growth	+9.2%	+7.2%	+15.4%	+9.3%	+106.4%
Cost of Revenue	$29.0B	$31.2B	$34.2B	$34.5B	$10.2B
Gross Profit	$17.3B	$18.4B	$23.1B	$28.1B	$109.1B
Gross Margin	37.4%	37.1%	40.3%	44.9%	84.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.3B	$6.5B	$5.4B	$5.2B	$12.0B
Operating Expenses	$22.2B	$25.8B	$24.5B	$31.6B	$32.4B
Operating Income	$24.1B	$23.8B	$32.8B	$31.0B	$86.6B
Operating Margin	52.0%	48.0%	57.3%	49.5%	67.1%
Interest Expense	$5.8B	$9.9B	$7.5B	$12.9B	$34.9B
Income Before Tax	$17.5B	$14.9B	$27.2B	$24.6B	$34.1B
Tax Expense	$447M	$414M	$470M	$396M	$630M
Net Income	$13.2B	$17.6B	$23.2B	$47.4B	$34.2B
Net Margin	28.6%	35.5%	40.5%	75.8%	26.4%
EPS (Diluted)	$76.78	$182.55	$224.72	$240.34	$172.96
EBITDA	$69.0B	$38.5B	$45.8B	$46.8B	$81.4B
Shares Outstanding	172M	166M	197M	197M	197M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$30.2B	$29.7B	$30.9B	$30.8B	$32.9B	$33.9B	$36.3B	$36.9B
Cost of Revenue	$8.2B	$8.6B	$0	$8.3B	$0	$1.9B	$2.1B	$2.0B
Gross Profit	$22.1B	$21.1B	$21.8B	$22.5B	$23.0B	$32.0B	$34.2B	$34.9B
Gross Margin	72.9%	71.0%	70.6%	73.1%	69.9%	94.4%	94.2%	94.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.4B	-$5.9B	$16.7B	$6.5B	$2.7B	$2.7B	$0	$0
Operating Expenses	$5.1B	-$5.9B	$16.7B	$6.5B	$10.1B	$7.4B	$6.2B	$6.3B
Operating Income	$16.9B	$15.2B	$14.2B	$16.0B	$22.8B	$24.6B	$28.0B	$28.6B
Operating Margin	56.0%	51.1%	45.9%	51.9%	69.2%	72.4%	77.2%	77.5%
Interest Expense	$5.3B	$0	$0	$0	$16.6B	$18.3B	$19.0B	$21.9B
Income Before Tax	$12.5B	$10.6B	$9.5B	$10.7B	$6.8B	$12.0B	$4.6B	$12.6B
Tax Expense	$178M	$178M	$209M	$188M	$219M	$223M	$213M	$246M
Net Income	$12.4B	$11.9B	$9.3B	$11.4B	$6.6B	$11.8B	$4.4B	$12.3B
Net Margin	40.8%	39.9%	30.0%	37.0%	20.0%	34.8%	12.1%	33.5%
EPS (Diluted)	$62.57	$60.20	$47.00	$57.70	$33.00	$60.00	$22.26	$62.50
EBITDA	$24.0B	$21.6B	$14.2B	$22.4B	$29.9B	$24.6B	$4.6B	$34.5B
Shares Outstanding	197M	197M	197M	197M	199M	197M	197M	197M

348950.KS KSC