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 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%