Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Kyungdong City Gas Co., Ltd (267290.KS)

Company Dividend Discount ModelIndustry: Regulated GasSector: Utilities

Valuation Snapshot

Stable Growth$61,587.90 - $105,702.71$80,650.64
Multi-Stage$115,767.31 - $127,400.43$121,470.88
Blended Fair Value$101,060.76
Current Price$20,350.00
Upside396.61%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS4.54%0.00%875.13875.13875.13875.13874.88701.01600.400.380.000.00
YoY Growth--0.00%0.00%0.00%0.03%24.80%16.76%159,174.13%0.00%0.00%0.00%
Dividend Yield--5.02%4.49%3.96%3.86%4.45%4.58%2.19%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)29,016.85
(-) Cash Dividends Paid (M)5,154.12
(=) Cash Retained (M)23,862.73
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)5,803.373,627.112,176.26
Cash Retained (M)23,862.7323,862.7323,862.73
(-) Cash Required (M)-5,803.37-3,627.11-2,176.26
(=) Excess Retained (M)18,059.3620,235.6221,686.46
(/) Shares Outstanding (M)5.895.895.89
(=) Excess Retained per Share3,065.453,434.863,681.13
LTM Dividend per Share874.88874.88874.88
(+) Excess Retained per Share3,065.453,434.863,681.13
(=) Adjusted Dividend3,940.334,309.744,556.01
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-0.07%0.93%1.93%
Fair Value$61,587.90$80,650.64$105,702.71
Upside / Downside202.64%296.32%419.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)29,016.8529,286.3829,558.4129,832.9630,110.0730,389.7531,301.45
Payout Ratio17.76%32.21%46.66%61.11%75.55%90.00%92.50%
Projected Dividends (M)5,154.129,433.1513,791.2218,229.4422,748.9127,350.7828,953.84

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-0.07%0.93%1.93%
Year 1 PV (M)8,784.328,872.238,960.13
Year 2 PV (M)11,959.3012,199.8512,442.80
Year 3 PV (M)14,720.6815,167.0515,622.36
Year 4 PV (M)17,106.7317,801.8318,517.90
Year 5 PV (M)19,152.5920,130.2721,147.48
PV of Terminal Value (M)610,290.54641,444.10673,857.10
Equity Value (M)682,014.16715,615.33750,547.78
Shares Outstanding (M)5.895.895.89
Fair Value$115,767.31$121,470.88$127,400.43
Upside / Downside468.88%496.91%526.05%

High-Yield Dividend Screener

« Prev Page 30 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
DIB.AEDubai Islamic Bank P.J.S.C.4.96%$0.4741.66%
002701.SZORG Technology Co.,Ltd.4.95%$0.2968.18%
3702.TWWPG Holdings Limited4.95%$2.9381.01%
5353.TWOTailyn Technologies, Inc.4.95%$1.2992.09%
8966.THeiwa Real Estate REIT, Inc.4.95%$7,784.9462.25%
BOBA.JKPT Formosa Ingredient Factory Tbk4.95%$9.0050.69%
EPG-R.BKEastern Polymer Group Public Company Limited4.95%$0.1439.44%
MMP-UN.TOPrecious Metals and Mining Trust4.95%$0.1937.80%
VFQS.QAVodafone Qatar P.Q.S.C.4.95%$0.1280.20%
WJX.TOWajax Corporation4.95%$1.3765.74%
0RI3.LPareto Bank ASA4.94%$4.4950.07%
3226.TMitsui Fudosan Accommodations Fund Inc.4.94%$6,633.1172.65%
600987.SSZhejiang Hangmin Co.,Ltd4.94%$0.3447.75%
6596.TWOKuang Hong Arts Management Incorporation4.94%$6.9937.90%
ALLUX.PAInstallux S.A.4.94%$15.3129.71%
5110.SRSaudi Electricity Company4.93%$0.7051.64%
HYPE3.SAHypera S.A.4.93%$1.1588.85%
0966.HKChina Taiping Insurance Holdings Company Limited4.92%$0.9521.78%
5213.TWOYeaShin International Development Co., Ltd.4.92%$1.1837.56%
600295.SSInner Mongolia Erdos Resources Co.,ltd.4.92%$0.6192.93%
6192.TWLumax International Corp., Ltd.4.92%$5.4852.55%
E3G1.SGEvolution AB (publ)4.92%$2.8450.73%
XO.BKExotic Food Public Company Limited4.92%$0.7257.45%
059090.KQMiCo Ltd.4.91%$674.3669.83%
0662.HKAsia Financial Holdings Limited4.91%$0.2419.50%
4928.TNoevir Holdings Co., Ltd.4.91%$224.9495.68%
600970.SSSinoma International Engineering Co.Ltd4.91%$0.5144.22%
601319.SSThe People's Insurance Company (Group) of China Limited4.91%$0.4442.28%
EVLI.HEEvli Oyj4.91%$1.1492.58%
MRXMarex Group plc Ordinary Shares4.91%$1.8638.69%
SPMA.JKPT Suparma Tbk4.91%$11.9734.68%
TABREED.AENational Central Cooling Company PJSC4.91%$0.1677.99%
081660.KSMisto Holdings Corp.4.90%$2,010.6262.73%
300770.SZGuangdong South New Media Co.,Ltd.4.90%$2.0863.80%
7944.TRoland Corporation4.90%$174.9564.69%
IGTInternational Game Technology PLC4.90%$0.8083.51%
SYDB.COSydbank A/S4.90%$27.5761.30%
7246.KLSignature International Berhad4.89%$0.0748.72%
9917.TWTaiwan Secom Co., Ltd.4.89%$5.2880.23%
QBE.AXQBE Insurance Group Limited4.89%$0.9739.27%
TRIS3.SATrisul S.A.4.89%$0.3025.32%
000877.SZTianshan Material Co., Ltd.4.88%$0.2693.74%
0236.HKSan Miguel Brewery Hong Kong Limited4.88%$0.0633.49%
4007.SRAl Hammadi Holding Company4.88%$1.3884.27%
600901.SSJiangsu Financial Leasing Co., Ltd.4.88%$0.3054.72%
601098.SSChina South Publishing & Media Group Co., Ltd4.88%$0.5562.37%
SPIE.PASPIE S.a.4.88%$2.4095.87%
TOTO.JKPT Surya Toto Indonesia Tbk4.88%$13.1736.11%
002035.SZVatti Corporation Limited4.87%$0.3057.45%
002807.SZJiangsu Jiangyin Rural Commercial Bank Co.,LTD.4.87%$0.2225.03%