Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

SK Gas Co., Ltd. (018670.KS)

Company Dividend Discount ModelIndustry: Oil & Gas Refining & MarketingSector: Energy

Valuation Snapshot

Stable Growth$2,890,371.13 - $6,555,281.36$6,143,258.65
Multi-Stage$968,464.39 - $1,060,529.44$1,013,649.17
Blended Fair Value$3,578,453.91
Current Price$231,500.00
Upside1,445.77%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS22.26%17.61%7,957.487,460.146,067.583,978.742,941.282,913.052,500.362,932.202,215.772,117.66
YoY Growth--6.67%22.95%52.50%35.27%0.97%16.51%-14.73%32.33%4.63%34.70%
Dividend Yield--3.22%4.85%5.11%3.46%2.76%4.63%2.79%3.12%1.89%2.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)297,414.48
(-) Cash Dividends Paid (M)71,920.37
(=) Cash Retained (M)225,494.11
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)59,482.9037,176.8122,306.09
Cash Retained (M)225,494.11225,494.11225,494.11
(-) Cash Required (M)-59,482.90-37,176.81-22,306.09
(=) Excess Retained (M)166,011.21188,317.30203,188.02
(/) Shares Outstanding (M)9.029.029.02
(=) Excess Retained per Share18,398.6720,870.8122,518.90
LTM Dividend per Share7,970.787,970.787,970.78
(+) Excess Retained per Share18,398.6720,870.8122,518.90
(=) Adjusted Dividend26,369.4528,841.5930,489.68
WACC / Discount Rate6.46%6.46%6.46%
Growth Rate5.50%6.50%7.50%
Fair Value$2,890,371.13$6,143,258.65$6,555,281.36
Upside / Downside1,148.54%2,553.68%2,731.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)297,414.48316,746.42337,334.93359,261.70382,613.71407,483.61419,708.11
Payout Ratio24.18%37.35%50.51%63.67%76.84%90.00%92.50%
Projected Dividends (M)71,920.37118,290.51170,384.90228,751.79293,986.50366,735.25388,230.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.46%6.46%6.46%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)110,066.74111,110.02112,153.31
Year 2 PV (M)147,517.49150,327.28153,163.58
Year 3 PV (M)184,282.08189,572.15194,962.51
Year 4 PV (M)220,369.85228,844.66237,561.58
Year 5 PV (M)255,790.05268,144.80280,972.40
PV of Terminal Value (M)7,820,427.948,198,157.548,590,343.73
Equity Value (M)8,738,454.159,146,156.469,569,157.12
Shares Outstanding (M)9.029.029.02
Fair Value$968,464.39$1,013,649.17$1,060,529.44
Upside / Downside318.34%337.86%358.11%

High-Yield Dividend Screener

« Prev Page 28 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
ORAOrmat Technologies, Inc.0.42%$0.4821.81%
VLTOVeralto Corporation0.42%$0.4211.39%
CEGConstellation Energy Corporation0.41%$1.5217.38%
EXPEExpedia Group, Inc.0.41%$1.1510.88%
GEGE Aerospace0.40%$1.2917.08%
GEHCVGE HealthCare Technologies Inc.0.40%$0.235.05%
ATMUAtmus Filtration Technologies Inc.0.39%$0.208.42%
BMNRBitmine Immersion Technologies, Inc.0.39%$0.120.85%
CHDNChurchill Downs Incorporated0.39%$0.437.61%
PLPCPreformed Line Products Company0.39%$0.8311.03%
AAPLApple Inc.0.38%$1.0313.77%
AMOTAllied Motion Technologies Inc.0.38%$0.1221.85%
CASYCasey's General Stores, Inc.0.38%$2.0912.85%
EAElectronic Arts Inc.0.38%$0.7721.92%
LOBLive Oak Bancshares, Inc.0.37%$0.138.44%
PCG-PAPacific Gas and Electric Company0.37%$0.086.94%
CTSCTS Corporation0.36%$0.168.09%
GVAGranite Construction Incorporated0.36%$0.4312.45%
LCORXLeuthold Core Investment Fund0.36%$0.084.98%
LCRIXLeuthold Core Investment Fund Class Institutional0.36%$0.084.98%
UHALU-Haul Holding Company0.36%$0.1817.87%
BOXBox, Inc.0.35%$0.106.61%
HCCWarrior Met Coal, Inc.0.35%$0.3147.04%
MCKMcKesson Corporation0.35%$2.918.98%
CSWICSW Industrials, Inc.0.34%$1.0211.93%
MOG-AMoog Inc.0.34%$0.8511.59%
SRBKSR Bancorp, Inc. Common stock0.34%$0.059.61%
VHAQ-UNViveon Health Acquisition Corp.0.34%$0.0417.38%
WWDWoodward, Inc.0.34%$1.0514.70%
AGXArgan, Inc.0.33%$1.0812.72%
PJTPJT Partners Inc.0.33%$0.5613.70%
REGNRegeneron Pharmaceuticals, Inc.0.33%$2.596.06%
LPLALPL Financial Holdings Inc.0.32%$1.1611.15%
METAMeta Platforms, Inc.0.31%$2.048.98%
ESABESAB Corporation0.30%$0.348.52%
POWLPowell Industries, Inc.0.30%$1.057.31%
VCVisteon Corporation0.30%$0.292.59%
WSTWest Pharmaceutical Services, Inc.0.30%$0.8312.34%
CASHPathward Financial, Inc.0.29%$0.212.52%
NGSNatural Gas Services Group, Inc.0.29%$0.106.71%
PLUSePlus inc.0.29%$0.255.41%
RVTYRevvity, Inc.0.29%$0.2814.01%
TMOThermo Fisher Scientific Inc.0.28%$1.659.48%
MRVLMarvell Technology, Inc.0.27%$0.248.33%
VNTVontier Corporation0.27%$0.103.64%
DBRGDigitalBridge Group, Inc.0.26%$0.049.84%
FOURShift4 Payments, Inc.0.26%$0.167.44%
GOOGAlphabet Inc.0.26%$0.828.01%
TPBTurning Point Brands, Inc.0.26%$0.2910.22%
USB-PAU.S. Bancorp PERP PFD SER A0.26%$2.0243.68%