Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Korea Electric Power Corporation (015760.KS)

Company Dividend Discount ModelIndustry: Regulated ElectricSector: Utilities

Valuation Snapshot

Stable Growth$459,181.18 - $2,492,807.46$896,321.64
Multi-Stage$504,732.83 - $554,717.22$529,249.87
Blended Fair Value$712,785.76
Current Price$39,300.00
Upside1,713.70%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.02%-3.80%197.6870.6065.971,265.12126.64154.77933.682,087.953,253.19638.48
YoY Growth--180.00%7.03%-94.79%898.99%-18.18%-83.42%-55.28%-35.82%409.52%119.21%
Dividend Yield--0.91%0.32%0.37%5.59%0.55%0.80%3.08%6.36%7.00%1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)8,237,058.00
(-) Cash Dividends Paid (M)256,967.00
(=) Cash Retained (M)7,980,091.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,647,411.601,029,632.25617,779.35
Cash Retained (M)7,980,091.007,980,091.007,980,091.00
(-) Cash Required (M)-1,647,411.60-1,029,632.25-617,779.35
(=) Excess Retained (M)6,332,679.406,950,458.757,362,311.65
(/) Shares Outstanding (M)641.96641.96641.96
(=) Excess Retained per Share9,864.5410,826.8711,468.42
LTM Dividend per Share400.28400.28400.28
(+) Excess Retained per Share9,864.5410,826.8711,468.42
(=) Adjusted Dividend10,264.8211,227.1511,868.70
WACC / Discount Rate5.32%5.32%5.32%
Growth Rate3.02%4.02%5.02%
Fair Value$459,181.18$896,321.64$2,492,807.46
Upside / Downside1,068.40%2,180.72%6,243.02%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)8,237,058.008,567,859.968,911,946.999,269,852.639,642,131.8410,029,361.8510,330,242.71
Payout Ratio3.12%20.50%37.87%55.25%72.62%90.00%92.50%
Projected Dividends (M)256,967.001,756,044.273,375,113.605,121,395.037,002,494.999,026,425.679,555,474.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.32%5.32%5.32%
Growth Rate3.02%4.02%5.02%
Year 1 PV (M)1,651,329.201,667,359.031,683,388.86
Year 2 PV (M)2,984,590.793,042,816.233,101,604.16
Year 3 PV (M)4,258,757.144,383,987.124,511,648.31
Year 4 PV (M)5,475,775.125,691,509.505,913,556.57
Year 5 PV (M)6,637,534.746,966,010.647,307,364.09
PV of Terminal Value (M)303,012,319.67318,007,682.54333,590,923.42
Equity Value (M)324,020,306.66339,759,365.06356,108,485.40
Shares Outstanding (M)641.96641.96641.96
Fair Value$504,732.83$529,249.87$554,717.22
Upside / Downside1,184.31%1,246.69%1,311.49%

High-Yield Dividend Screener

« Prev Page 33 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
2948.TWOBausen Inc.4.66%$1.7780.08%
600368.SSGuangxi Wuzhou Communications Co., Ltd.4.66%$0.1845.90%
688606.SSHangzhou Alltest Biotech Co., Ltd.4.66%$2.9879.11%
CHG-R.BKChularat Hospital Public Company Limited4.66%$0.0796.65%
CRT-UN.TOCT Real Estate Investment Trust4.66%$0.7646.43%
KWC.BKKrungdhep Sophon Public Company Limited4.66%$12.4880.34%
QNT.WAQuantum Software S.A.4.66%$1.7748.50%
TOUP.PATouax SCA4.66%$0.2220.71%
002948.SZBank of Qingdao Co., Ltd.4.65%$0.2125.26%
175330.KSJB Financial Group Co., Ltd.4.65%$1,171.1832.82%
ATRAV.HEAtria Oyj4.65%$0.7045.12%
INSET.BKInfraset Public Company Limited4.65%$0.0893.21%
OMAB.MXGrupo Aeroportuario del Centro Norte, S.A.B. de C.V.4.65%$11.2781.96%
TCO.AXTransmetro Corporation Limited4.65%$0.1027.59%
TCO0.DETesco PLC4.65%$0.2458.23%
2748.TWFDC International Hotels Corporation4.64%$2.0087.06%
600351.SSYabao Pharmaceutical Group Co., Ltd4.64%$0.3094.39%
6345.TAichi Corporation4.64%$63.5566.53%
7030.SRMobile Telecommunications Company Saudi Arabia4.64%$0.4967.65%
293480.KSHana Pharm Co., Ltd.4.63%$510.7544.31%
ALFPC.PAFountaine Pajot S.A.4.63%$4.7715.78%
EKTR3.SAElektro Redes S.A.4.63%$2.2847.37%
002749.SZSichuan Guoguang Agrochemical Co., Ltd.4.62%$0.6275.36%
0ROG.LGalenica AG4.62%$4.5160.87%
2534.TWHung Sheng Construction Ltd.4.62%$0.9640.22%
600757.SSChangjiang Publishing & Media Co.,Ltd4.62%$0.4144.68%
8976.TDaiwa Office Investment Corporation4.62%$17,319.0261.76%
BBTN.JKPT Bank Tabungan Negara (Persero) Tbk4.62%$53.5723.29%
SICO.JKPT Sigma Energy Compressindo Tbk4.62%$6.0046.65%
016360.KSSamsung Securities Co., Ltd.4.61%$3,499.8033.25%
603967.SSChina Master Logistics Co., Ltd.4.61%$0.6384.73%
ERAA.JKPT Erajaya Swasembada Tbk4.61%$19.0029.20%
FCR-UN.TOFirst Capital Real Estate Investment Trust4.61%$0.8771.15%
HELN.SWHelvetia Holding AG4.61%$9.6376.62%
SAUCE.BKThaitheparos Public Company Limited4.61%$1.7986.46%
SFSN.SWSFS Group AG4.61%$5.0039.88%
256150.KQHandok Clean Tech Co., Ltd.4.60%$251.5861.57%
600066.SSYutong Bus Co.,Ltd.4.60%$1.5066.89%
6369.TToyo Kanetsu K.K.4.60%$114.2124.14%
AUI.AXAustralian United Investment Company Limited4.60%$0.5263.93%
EXAE.ATHellenic Exchanges - Athens Stock Exchange S.A.4.60%$0.2978.34%
0837.HKCarpenter Tan Holdings Limited4.59%$0.3624.98%
ANSGR.ISAnadolu Anonim Türk Sigorta Sirketi4.59%$1.0517.19%
GLVA.JKPT Galva Technologies Tbk4.59%$19.2060.20%
TEAMG.BKTEAM Consulting Engineering and Management Public Company Limited4.59%$0.1556.43%
UMG.ASUniversal Music Group N.V.4.59%$1.0144.97%
5293.KLAME Elite Consortium Berhad4.58%$0.0740.76%
6534.TWCH Biotech R&D Co., Ltd.4.58%$4.1095.94%
6817.TSumida Corporation4.58%$52.4586.38%
AUDCAudioCodes Ltd.4.58%$0.4082.97%