Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

KEPCO Engineering & Construction Company, Inc. (052690.KS)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$54,029.08 - $123,369.82$78,708.79
Multi-Stage$70,611.88 - $77,489.20$73,985.46
Blended Fair Value$76,347.12
Current Price$83,800.00
Upside-8.89%
DecisionDon't Buy

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 Rate6.42%6.42%6.42%
Growth Rate2.29%3.29%4.29%
Fair Value$54,029.08$78,708.79$123,369.82
Upside / Downside-35.53%-6.08%47.22%

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 Rate6.42%6.42%6.42%
Growth Rate2.29%3.29%4.29%
Year 1 PV (M)47,192.4647,653.8448,115.22
Year 2 PV (M)55,608.2356,700.8657,804.12
Year 3 PV (M)63,298.8465,173.5967,084.99
Year 4 PV (M)70,307.9373,098.0075,970.29
Year 5 PV (M)76,676.8580,499.0484,472.16
PV of Terminal Value (M)2,373,450.472,491,762.332,614,745.93
Equity Value (M)2,686,534.792,814,887.662,948,192.72
Shares Outstanding (M)38.0538.0538.05
Fair Value$70,611.88$73,985.46$77,489.20
Upside / Downside-15.74%-11.71%-7.53%

High-Yield Dividend Screener

« Prev Page 4 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
VKQInvesco Municipal Trust8.62%$0.8469.07%
ARCCAres Capital Corporation8.61%$1.7691.56%
TPVGTriplePoint Venture Growth BDC Corp.8.52%$0.5767.26%
C-PJCitigroup Inc.8.49%$2.1326.99%
RVTRoyce Value Trust Inc.8.42%$1.3639.40%
OGNOrganon & Co.8.37%$0.6131.54%
MITTAG Mortgage Investment Trust, Inc.8.12%$0.7043.47%
CAGConagra Brands, Inc.8.06%$1.3978.70%
NOGNorthern Oil and Gas, Inc.8.02%$1.7794.64%
PAAPlains All American Pipeline, L.P.8.00%$1.4690.71%
TSLXSixth Street Specialty Lending, Inc.8.00%$1.7385.26%
ACCOACCO Brands Corporation7.90%$0.2967.00%
ETDEthan Allen Interiors Inc.7.90%$1.8197.75%
CQPCheniere Energy Partners, L.P.7.82%$4.2388.03%
UNMAUnum Group 6.250% JR NT587.69%$1.7933.52%
WRB-PHW.R. Berkley Corporation 4.125%7.68%$1.2726.69%
JHSJohn Hancock Income Securities Trust7.65%$0.8994.90%
NIDNuveen Intermediate Duration Municipal Term Fund7.59%$1.0284.59%
HWCPZHancock Whitney Corporation - 67.58%$1.7731.35%
WRB-PGW.R. Berkley Corporation 4.25%7.54%$1.2726.69%
NMTNuveen Massachusetts Quality Municipal Income Fund7.48%$0.8580.62%
LOANManhattan Bridge Capital, Inc.7.45%$0.3574.53%
OPALOPAL Fuels Inc.7.43%$0.1846.94%
ZIONLZions Bancorporation N.A. - 6.97.42%$1.8632.04%
GMTAGATX Corporation SR NT 20667.41%$1.8621.29%
IIMInvesco Value Municipal Income Trust7.41%$0.9264.33%
JMMNuveen Multi-Market Income Fund7.28%$0.4461.06%
BKEThe Buckle, Inc.7.26%$3.9196.21%
MHIPioneer Municipal High Income Fund, Inc.7.19%$0.6413.70%
ORIOld Republic International Corporation7.19%$3.1193.13%
PMFPIMCO Municipal Income Fund7.07%$0.5992.59%
RYNRayonier Inc.7.04%$1.5230.67%
DRQDril-Quip, Inc.7.02%$1.0850.37%
TRINITrinity Capital Inc. 7.875% Notes Due 20297.02%$1.7883.48%
C-PNCitigroup Capital XIII TR PFD SECS7.01%$2.1326.99%
VPVInvesco Pennsylvania Value Municipal Income Trust6.98%$0.7360.22%
VCVInvesco California Value Municipal Income Trust6.97%$0.7860.58%
EOTEaton Vance National Municipal Opportunities Trust6.96%$1.1869.84%
FLATXFidelity Latin America Fund6.92%$1.1539.63%
EGYVAALCO Energy, Inc.6.91%$0.2592.67%
NOMNuveen Missouri Quality Municipal Income Fund6.91%$0.8278.81%
UBCPUnited Bancorp, Inc.6.90%$0.9996.30%
TBCAT&T Inc. 5.625% Global Notes d6.89%$1.7255.65%
GTNGray Media, Inc.6.87%$0.3334.04%
HEPHolly Energy Partners, L.P.6.86%$1.4074.08%
AFGAmerican Financial Group, Inc.6.85%$9.2396.49%
BANFPBFC Capital Trust II PFD TR 7.20%6.85%$1.8025.72%
CFG-PDCitizens Financial Group, Inc.6.83%$1.7143.60%
RCIIRent-A-Center, Inc.6.81%$1.8279.98%
SPHSuburban Propane Partners, L.P.6.81%$1.2778.56%