Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

KEPCO Engineering & Construction Company, Inc. (052690.KS)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$446,774.19 - $526,683.47$493,436.68
Multi-Stage$305,573.92 - $336,292.42$320,637.58
Blended Fair Value$407,037.13
Current Price$83,800.00
Upside385.72%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS29.76%2.38%514.96282.98237.98281.98309.98139.99219.98109.99199.98574.95
YoY Growth--81.98%18.91%-15.60%-9.03%121.43%-36.36%100.00%-45.00%-65.22%41.30%
Dividend Yield--0.90%0.43%0.32%0.34%1.38%0.93%0.91%0.35%0.72%1.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)103,865.00
(-) Cash Dividends Paid (M)38,005.46
(=) Cash Retained (M)65,859.54
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)20,773.0012,983.137,789.88
Cash Retained (M)65,859.5465,859.5465,859.54
(-) Cash Required (M)-20,773.00-12,983.13-7,789.88
(=) Excess Retained (M)45,086.5452,876.4158,069.66
(/) Shares Outstanding (M)38.0538.0538.05
(=) Excess Retained per Share1,185.041,389.781,526.28
LTM Dividend per Share998.92998.92998.92
(+) Excess Retained per Share1,185.041,389.781,526.28
(=) Adjusted Dividend2,183.962,388.712,525.20
WACC / Discount Rate-0.28%-0.28%-0.28%
Growth Rate2.29%3.29%4.29%
Fair Value$446,774.19$493,436.68$526,683.47
Upside / Downside433.14%488.83%528.50%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)103,865.00107,277.36110,801.84114,442.10118,201.97122,085.36125,747.92
Payout Ratio36.59%47.27%57.95%68.64%79.32%90.00%92.50%
Projected Dividends (M)38,005.4650,713.1964,214.9078,549.0493,755.72109,876.82116,316.82

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-0.28%-0.28%-0.28%
Growth Rate2.29%3.29%4.29%
Year 1 PV (M)50,365.1750,857.5751,349.97
Year 2 PV (M)63,336.5764,581.0565,837.64
Year 3 PV (M)76,942.9779,221.8181,545.22
Year 4 PV (M)91,208.4794,827.9598,554.09
Year 5 PV (M)106,158.03111,449.80116,950.52
PV of Terminal Value (M)11,238,006.7611,798,199.4012,380,512.20
Equity Value (M)11,626,017.9712,199,137.5812,794,749.65
Shares Outstanding (M)38.0538.0538.05
Fair Value$305,573.92$320,637.58$336,292.42
Upside / Downside264.65%282.62%301.30%

High-Yield Dividend Screener

« Prev Page 18 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HBCPHome Bancorp, Inc.1.92%$1.1019.54%
SLMSLM Corporation1.92%$0.5317.47%
UVEUniversal Insurance Holdings, Inc.1.92%$0.6114.30%
WALWestern Alliance Bancorporation1.92%$1.6420.05%
0JZ1.LMasco Corporation1.91%$1.2331.44%
0L8B.LSouthern Copper Corporation1.91%$2.8060.30%
BKRBaker Hughes Company1.91%$0.9030.82%
BPACBullpen Parlay Acquisition Company1.91%$0.2036.09%
ELVElevance Health Inc.1.91%$6.7527.56%
NGVCNatural Grocers by Vitamin Cottage, Inc.1.91%$0.4723.70%
SYBTStock Yards Bancorp, Inc.1.91%$1.2527.22%
0JVQ.LLowe's Companies, Inc.1.90%$4.6738.55%
ATERXAB Sustainable Global Thematic Fund Class R1.90%$2.8436.57%
BLLBall Corporation1.90%$1.329.47%
EAIEntergy Arkansas, Inc. 1M BD 4.875%661.90%$0.409.71%
MMCMarsh & McLennan Companies, Inc.1.90%$3.4741.48%
THOThor Industries, Inc.1.90%$2.0037.63%
TRGPTarga Resources Corp.1.90%$3.5546.50%
TTCThe Toro Company1.90%$1.5245.26%
0K8M.LNorfolk Southern Corporation1.89%$5.4241.12%
FDXFedEx Corporation1.89%$5.5432.63%
ALLThe Allstate Corporation1.87%$3.8112.13%
BERYBerry Global Group, Inc.1.87%$1.2624.23%
NHCNational HealthCare Corporation1.87%$2.4437.72%
PRDOPerdoceo Education Corporation1.87%$0.5423.03%
ABTAbbott Laboratories1.86%$2.3128.93%
TNETTriNet Group, Inc.1.86%$1.0638.35%
BTMDbiote Corp.1.85%$0.055.82%
WDFCWD-40 Company1.85%$3.6554.36%
AMTBAmerant Bancorp Inc.1.84%$0.3622.80%
BNHBrookfield Finance Inc. 4.625%1.84%$0.3070.51%
MGRCMcGrath RentCorp1.84%$1.9332.75%
NATINational Instruments Corporation1.84%$1.1082.38%
OTISOtis Worldwide Corporation1.84%$1.6347.44%
WSWorthington Steel, Inc.1.84%$0.6526.98%
KBHKB Home1.83%$1.0513.68%
WRBW. R. Berkley Corporation1.83%$1.2726.69%
PIPRPiper Sandler Companies1.82%$6.3647.91%
SFBSServisFirst Bancshares, Inc.1.82%$1.3027.90%
YUMYum! Brands, Inc.1.82%$2.7354.40%
LVSLas Vegas Sands Corp.1.81%$1.1851.99%
HNVRHanover Bancorp, Inc.1.80%$0.4126.32%
TSCOTractor Supply Company1.79%$0.9143.76%
CLIMack-Cali Realty Corporation1.78%$0.3321.71%
RRRRed Rock Resorts, Inc.1.78%$1.1260.48%
SBRSabine Royalty Trust1.78%$1.2523.02%
TMUST-Mobile US, Inc.1.78%$3.5533.70%
BWFGBankwell Financial Group, Inc.1.77%$0.8021.59%
DGXQuest Diagnostics Incorporated1.77%$3.0735.81%
JPMJPMorgan Chase & Co.1.77%$5.7527.69%