Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Incheon City Gas Co., Ltd. (034590.KS)

Company Dividend Discount ModelIndustry: Regulated GasSector: Utilities

Valuation Snapshot

Stable Growth$52,568.73 - $88,680.52$68,355.85
Multi-Stage$102,584.06 - $112,866.37$107,625.31
Blended Fair Value$87,990.58
Current Price$26,050.00
Upside237.78%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.96%1,250.441,250.441,250.441,250.441,250.441,250.441,250.441,250.441,250.441,250.44
YoY Growth--0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%9.99%
Dividend Yield--5.12%4.93%4.72%4.70%4.85%5.32%4.28%4.18%4.14%4.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)18,059.72
(-) Cash Dividends Paid (M)5,152.50
(=) Cash Retained (M)12,907.22
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,611.942,257.461,354.48
Cash Retained (M)12,907.2212,907.2212,907.22
(-) Cash Required (M)-3,611.94-2,257.46-1,354.48
(=) Excess Retained (M)9,295.2710,649.7511,552.74
(/) Shares Outstanding (M)4.124.124.12
(=) Excess Retained per Share2,255.832,584.542,803.69
LTM Dividend per Share1,250.441,250.441,250.44
(+) Excess Retained per Share2,255.832,584.542,803.69
(=) Adjusted Dividend3,506.273,834.984,054.12
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-0.33%0.67%1.67%
Fair Value$52,568.73$68,355.85$88,680.52
Upside / Downside101.80%162.40%240.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)18,059.7218,181.4518,304.0118,427.3918,551.6118,676.6619,236.96
Payout Ratio28.53%40.82%53.12%65.41%77.71%90.00%92.50%
Projected Dividends (M)5,152.507,422.459,722.7612,053.7514,415.7216,808.9917,794.19

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate-0.33%0.67%1.67%
Year 1 PV (M)6,911.746,981.097,050.43
Year 2 PV (M)8,430.848,600.858,772.57
Year 3 PV (M)9,732.9410,028.8310,330.66
Year 4 PV (M)10,839.2411,280.8111,735.75
Year 5 PV (M)11,769.1312,371.4812,998.24
PV of Terminal Value (M)375,019.29394,212.85414,184.35
Equity Value (M)422,703.18443,475.91465,072.00
Shares Outstanding (M)4.124.124.12
Fair Value$102,584.06$107,625.31$112,866.37
Upside / Downside293.80%313.15%333.27%

High-Yield Dividend Screener

« Prev Page 31 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0QLX.LMetall Zug AG4.87%$39.8932.62%
6418.TJapan Cash Machine Co., Ltd.4.86%$49.9871.76%
A2A.MIA2A S.p.A.4.86%$0.1147.95%
GEST.MCGestamp Automoción, S.A.4.86%$0.1550.80%
2296.HKHuarchi Global Group Holdings Limited4.85%$0.0578.87%
7004.TKanadevia Corp4.85%$46.0936.42%
001630.KSChong Kun Dang Holdings Corp.4.84%$2,194.2330.09%
020000.KSHANDSOME Corp.4.84%$749.9941.55%
0906.HKCPMC Holdings Limited4.84%$0.3439.95%
603323.SSJiangsu Suzhou Rural Commercial Bank Co., Ltd4.84%$0.2424.36%
ESEAEuroseas Ltd.4.84%$2.6215.15%
JPFA.JKPT Japfa Comfeed Indonesia Tbk4.84%$140.4348.97%
LPH.BKLadprao General Hospital Public Company Limited4.84%$0.1877.89%
PTNT3.SAPettenati S.A. Industria Têxtil4.84%$0.4243.56%
002100.KSKyung Nong Corporation4.83%$449.7446.25%
3IT.Faudius SE4.83%$0.6747.79%
ME8U.SIMapletree Industrial Trust4.83%$0.1084.21%
SOAG.OLSpareBank 1 Østfold Akershus4.83%$21.8842.41%
0693.HKTan Chong International Limited4.82%$0.1028.87%
2152.HKSuxin Joyful Life Services Co., Ltd.4.82%$0.2719.91%
BDMN.JKPT Bank Danamon Indonesia Tbk4.82%$119.5631.76%
EKAD.JKPT Ekadharma International Tbk4.82%$8.8798.38%
PTG-R.BKPTG Energy Public Company Limited4.82%$0.3462.48%
VEND.OLVend Marketplaces ASA4.82%$17.2449.52%
1890.HKChina Kepei Education Group Limited4.81%$0.0616.29%
BASS.PABassac S.A.4.81%$2.4628.93%
DEYAAR.AEDeyaar Development PJSC4.81%$0.0540.79%
SDF.AXSteadfast Group Limited4.81%$0.2650.20%
SXE.AXSouthern Cross Electrical Engineering Limited4.81%$0.1259.32%
HPOL-B.STHEXPOL AB (publ)4.80%$4.2174.04%
MEGA-R.BKMega Lifesciences Public Company Limited4.80%$1.6170.67%
PTL-R.BKPolyplex (Thailand) Public Company Limited4.80%$0.4081.34%
000828.SZDongguan Development (Holdings) Co., Ltd.4.79%$0.5250.35%
002372.SZZhejiang Weixing New Building Materials Co., Ltd.4.79%$0.5090.51%
002736.SZGuosen Securities Co., Ltd.4.79%$0.6351.57%
600612.SSLao Feng Xiang Co., Ltd.4.79%$2.1369.19%
6285.TWWNC Corporation4.79%$4.7975.15%
6642.TWOFuzetec Technology Co., Ltd.4.79%$2.5094.93%
BSGR.ASB&S Group S.A.4.79%$0.2824.05%
030210.KSDaol Investment & Securities Co., Ltd.4.78%$165.8688.74%
0960.HKLongfor Group Holdings Limited4.78%$0.4215.35%
2176.HKCCID Consulting Company Limited4.78%$0.0866.12%
600820.SSShanghai Tunnel Engineering Co., Ltd.4.77%$0.3138.17%
8097.TSan-Ai Obbli Co., Ltd.4.77%$100.8088.28%
2722.HKChongqing Machinery & Electric Co., Ltd.4.76%$0.0935.27%
7267.THonda Motor Co., Ltd.4.76%$73.1447.07%
VALMT.HEValmet Oyj4.76%$1.3590.84%
000928.SZSinosteel Engineering & Technology Co., Ltd.4.75%$0.3160.04%
029780.KSSamsung Card Co., Ltd.4.75%$2,578.9146.87%
2020.HKANTA Sports Products Limited4.75%$3.8940.14%