Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Seoul City Gas Co., Ltd. (017390.KS)

Company Dividend Discount ModelIndustry: Regulated GasSector: Utilities

Valuation Snapshot

Stable Growth$251,396.10 - $796,604.58$404,717.85
Multi-Stage$267,290.39 - $293,263.08$280,032.29
Blended Fair Value$342,375.07
Current Price$57,300.00
Upside497.51%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.14%5.66%2,330.031,782.691,792.161,783.5216,706.221,813.721,739.931,788.211,818.291,624.07
YoY Growth--30.70%-0.53%0.48%-89.32%821.10%4.24%-2.70%-1.65%11.96%20.84%
Dividend Yield--4.78%3.08%0.36%0.97%18.81%2.96%2.08%2.10%2.24%1.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)37,913.46
(-) Cash Dividends Paid (M)10,019.69
(=) Cash Retained (M)27,893.77
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7,582.694,739.182,843.51
Cash Retained (M)27,893.7727,893.7727,893.77
(-) Cash Required (M)-7,582.69-4,739.18-2,843.51
(=) Excess Retained (M)20,311.0823,154.5925,050.26
(/) Shares Outstanding (M)3.913.913.91
(=) Excess Retained per Share5,198.055,925.776,410.92
LTM Dividend per Share2,564.262,564.262,564.26
(+) Excess Retained per Share5,198.055,925.776,410.92
(=) Adjusted Dividend7,762.328,490.038,975.18
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate3.14%4.14%5.14%
Fair Value$251,396.10$404,717.85$796,604.58
Upside / Downside338.74%606.31%1,290.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)37,913.4639,482.1941,115.8242,817.0544,588.6746,433.5947,826.60
Payout Ratio26.43%39.14%51.86%64.57%77.29%90.00%92.50%
Projected Dividends (M)10,019.6915,454.2121,321.3027,647.4534,460.6041,790.2344,239.60

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate3.14%4.14%5.14%
Year 1 PV (M)14,395.6814,535.2614,674.84
Year 2 PV (M)18,500.5518,861.0419,225.01
Year 3 PV (M)22,346.6023,002.9223,671.98
Year 4 PV (M)25,945.6626,966.6428,017.46
Year 5 PV (M)29,309.0730,757.7732,263.19
PV of Terminal Value (M)933,923.28980,085.371,028,055.05
Equity Value (M)1,044,420.841,094,209.001,145,907.53
Shares Outstanding (M)3.913.913.91
Fair Value$267,290.39$280,032.29$293,263.08
Upside / Downside366.48%388.71%411.80%

High-Yield Dividend Screener

« Prev Page 23 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
002293.SZLuolai Lifestyle Technology Co., Ltd.5.90%$0.6198.42%
KLBN11.SAKlabin S.A.5.90%$1.1379.59%
T9Z.DEZumtobel Group AG5.89%$0.2568.81%
4006.KLOriental Holdings Berhad5.88%$0.4091.37%
7231.KLWellcall Holdings Berhad5.88%$0.0898.90%
ALBAV.HEÅlandsbanken Abp5.88%$2.8380.11%
HSPG.OLHøland og Setskog Sparebank5.88%$9.009.64%
TAEE3.SATransmissora Aliança de Energia Elétrica S.A.5.88%$0.8249.16%
095570.KSAJ Networks Co.,Ltd.5.87%$269.8946.78%
CONSTI.HEConsti Oyj5.87%$0.6379.88%
DEDI.STDedicare AB (publ)5.87%$2.5059.86%
SUC.BKSaha-Union Public Company Limited5.87%$1.6026.76%
0QQF.LMikron Holding AG5.85%$1.2032.60%
0RNX.LAmbea AB (publ)5.85%$2.1927.21%
3459.TSamty Residential Investment Corporation5.85%$6,816.2884.59%
PLAT.ATThrace Plastics Holding Company S.A.5.85%$0.2485.91%
7229.KLFavelle Favco Berhad5.84%$0.0931.57%
M-II.BKMFC Industrial Investment Property and Leasehold Fund5.83%$0.3544.44%
NOHO.HENoHo Partners Oyj5.83%$0.4829.48%
0QN7.LVaudoise Assurances Holding S.A.5.82%$42.4142.05%
4164.SRNahdi Medical Company5.81%$5.6089.58%
5511.TWOTe Chang Construction Co., Ltd.5.81%$3.7946.23%
PPA.ATPiraeus Port Authority S.A.5.81%$2.3838.50%
WHA-R.BKWHA Corporation Public Company Limited5.81%$0.1957.71%
MULTI.OLMulticonsult ASA5.80%$10.1891.58%
QIMD.QAQatar Industrial Manufacturing Company Q.P.S.C.5.80%$0.1448.99%
000791.SZGEPIC Energy Development Co., Ltd.5.79%$0.3746.47%
0NFS.LEsprinet S.p.A.5.79%$0.3693.72%
MYS.AXMyState Limited5.79%$0.2670.40%
5299.TWOExcelliance MOS Corporation5.78%$4.1493.57%
8987.TJapan Excellent, Inc.5.78%$8,618.1168.54%
9528.SRGas Arabian Services Company5.78%$0.9877.70%
PLS.AXPLS Group Limited5.78%$0.2556.17%
1104.HKAPAC Resources Limited5.77%$0.1533.87%
9525.SRAlwasail Industrial Company5.77%$0.2085.38%
CBA.AXCommonwealth Bank of Australia5.77%$9.3079.76%
GSLGlobal Ship Lease, Inc.5.77%$2.0117.72%
5138.KLHap Seng Plantations Holdings Berhad5.76%$0.1355.68%
601088.SSChina Shenhua Energy Company Limited5.76%$2.3381.35%
ALI.AXArgo Global Listed Infrastructure Limited5.76%$0.1510.56%
000755.SZShanxi Hi-speed Group Co., Ltd.5.75%$0.2989.22%
EELT.MEEuropean Eltech Public Joint Stock Company5.75%$0.5236.41%
1846.HKEuroEyes International Eye Clinic Limited5.74%$0.1729.90%
9296.KLRCE Capital Berhad5.74%$0.0692.92%
BELA.ATJumbo S.A.5.74%$1.6068.01%
GRP-UNGranite Real Estate Investment Trust5.74%$3.4071.71%
6199.HKBank of Guizhou Co., Ltd.5.73%$0.0624.27%
6581.TWTaiwan Steel Union Co., Ltd5.73%$5.9988.31%
HAIS.JKPT Hasnur Internasional Shipping Tbk5.73%$15.3740.52%
HTSC.LHuatai Securities Co., Ltd.5.73%$1.2668.65%