Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Korea Gas Corporation (036460.KS)

Company Dividend Discount ModelIndustry: Regulated GasSector: Utilities

Valuation Snapshot

Stable Growth$212,390.64 - $550,435.50$322,461.68
Multi-Stage$257,531.80 - $282,650.14$269,853.54
Blended Fair Value$296,157.61
Current Price$39,100.00
Upside657.44%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-27.86%213.10%284.1085.522,608.2282.34559.281,454.0996.2077.62162.08238.35
YoY Growth--232.20%-96.72%3,067.55%-85.28%-61.54%1,411.55%23.94%-52.11%-32.00%7,596,063.31%
Dividend Yield--0.80%0.32%9.62%0.21%1.66%6.76%0.20%0.16%0.36%0.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)872,328.27
(-) Cash Dividends Paid (M)254,082.89
(=) Cash Retained (M)618,245.39
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)174,465.65109,041.0365,424.62
Cash Retained (M)618,245.39618,245.39618,245.39
(-) Cash Required (M)-174,465.65-109,041.03-65,424.62
(=) Excess Retained (M)443,779.73509,204.35552,820.77
(/) Shares Outstanding (M)91.9291.9291.92
(=) Excess Retained per Share4,827.925,539.686,014.18
LTM Dividend per Share2,764.192,764.192,764.19
(+) Excess Retained per Share4,827.925,539.686,014.18
(=) Adjusted Dividend7,592.118,303.878,778.37
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate2.63%3.63%4.63%
Fair Value$212,390.64$322,461.68$550,435.50
Upside / Downside443.20%724.71%1,307.76%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)872,328.27904,010.09936,842.55970,867.441,006,128.071,042,669.321,073,949.40
Payout Ratio29.13%41.30%53.48%65.65%77.83%90.00%92.50%
Projected Dividends (M)254,082.89373,370.49500,987.69637,382.17783,023.16938,402.39993,403.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate2.63%3.63%4.63%
Year 1 PV (M)347,851.13351,240.44354,629.74
Year 2 PV (M)434,844.42443,359.57451,957.28
Year 3 PV (M)515,418.71530,632.03546,141.80
Year 4 PV (M)589,913.46613,243.11637,257.98
Year 5 PV (M)658,652.32691,371.85725,378.96
PV of Terminal Value (M)21,125,513.9322,174,955.0323,265,693.87
Equity Value (M)23,672,193.9624,804,802.0225,981,059.64
Shares Outstanding (M)91.9291.9291.92
Fair Value$257,531.80$269,853.54$282,650.14
Upside / Downside558.65%590.16%622.89%

High-Yield Dividend Screener

Page 1 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ARDCAres Dynamic Credit Allocation Fund, Inc.19.91%$2.6577.10%
JGHNuveen Global High Income Fund19.71%$2.4870.08%
BSLBlackstone / GSO Senior Floating Rate Term Fund19.66%$2.6595.83%
RGTRoyce Global Value Trust, Inc.19.58%$2.5637.89%
AIKIAIkido Pharma Inc.19.55%$0.7010.85%
PFNPIMCO Income Strategy Fund II19.43%$1.4672.85%
JLSNuveen Mortgage and Income Fund19.40%$3.5384.31%
ACVVirtus Diversified Income & Convertible Fund19.28%$5.0772.66%
BGBBlackstone/GSO Strategic Credit Fund19.19%$2.2686.72%
PHKPIMCO High Income Fund19.11%$0.9386.61%
DTWDTE Energy Company JR SUB DB 2017 E19.03%$4.0887.19%
EMDWestern Asset Emerging Markets Debt Fund Inc.18.84%$2.0378.17%
SR-PASpire Inc.18.76%$4.5498.60%
SRVNXG Cushing Midstream Energy Fund18.74%$7.5366.75%
CIKCredit Suisse Asset Management Income Fund, Inc.18.41%$0.5282.82%
DHYCredit Suisse High Yield Bond Fund, Inc.18.39%$0.3788.67%
MNRMach Natural Resources LP18.30%$2.0689.28%
PFLPIMCO Income Strategy Fund18.22%$1.5484.57%
EADWells Fargo Advantage Funds - Allspring Income Opportunities Fund18.08%$1.2352.27%
SPESpecial Opportunities Fund, Inc.18.03%$2.6644.19%
AIFApollo Tactical Income Fund Inc.17.93%$2.6660.44%
GABThe Gabelli Equity Trust Inc.17.77%$1.0881.70%
HPFJohn Hancock Preferred Income Fund II17.73%$2.8678.50%
MPVBarings Participation Investors17.65%$2.9395.78%
GBABGuggenheim Taxable Municipal Bond & Investment Grade Debt Trust17.43%$2.5974.37%
TEITempleton Emerging Markets Income Fund17.42%$1.1464.65%
ISDPGIM High Yield Bond Fund, Inc.17.40%$2.5296.64%
HIXWestern Asset High Income Fund II Inc.17.39%$0.7396.11%
NXGNXG NextGen Infrastructure Income Fund17.31%$8.7983.58%
HPIJohn Hancock Preferred Income Fund17.11%$2.7976.40%
RCSPIMCO Strategic Income Fund, Inc.17.08%$1.0075.51%
DUKBDuke Energy Corporation 5.625%16.95%$4.1965.28%
FGBFirst Trust Specialty Finance and Financial Opportunities Fund16.75%$0.7050.91%
RQICohen & Steers Quality Income Realty Fund, Inc.16.75%$1.9287.08%
FPFFirst Trust Intermediate Duration Preferred & Income Fund16.57%$3.0970.83%
EVVEaton Vance Limited Duration Income Fund16.43%$1.6364.70%
AIZNAssurant, Inc. 5.25% Subordinat16.41%$3.2219.47%
NMLNeuberger Berman MLP and Energy Income Fund Inc.16.37%$1.4040.22%
PGPPIMCO Global StocksPLUS & Income Fund16.31%$1.5060.66%
CHWCalamos Global Dynamic Income Fund16.07%$1.2066.54%
BGYBlackRock Enhanced International Dividend Trust15.99%$0.9499.21%
GABBXGabelli Dividend Growth AAA15.98%$2.8540.22%
BDJBlackRock Enhanced Equity Dividend Trust15.90%$1.4972.30%
DSLDoubleLine Income Solutions Fund15.85%$1.7854.50%
PDTJohn Hancock Premium Dividend Fund15.76%$2.0162.66%
TSQTownsquare Media, Inc.15.55%$0.7970.58%
EODWells Fargo Advantage Funds - Allspring Global Dividend Opportunity Fund15.39%$0.9052.51%
LGILazard Global Total Return and Income Fund, Inc.15.37%$2.6882.52%
BSTZBlackRock Science and Technology Trust II15.35%$3.5465.39%
FPIFarmland Partners Inc.15.34%$1.4893.00%