Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Seoul City Gas Co., Ltd. (017390.KS)

Company Dividend Discount ModelIndustry: Regulated GasSector: Utilities

Valuation Snapshot

Stable Growth$251,172.45 - $794,702.26$404,193.21
Multi-Stage$267,052.21 - $293,000.95$279,782.36
Blended Fair Value$341,987.78
Current Price$57,300.00
Upside496.84%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.14%5.66%2,330.031,782.691,792.161,783.5216,706.221,813.721,739.931,788.211,818.291,624.07
YoY Growth--30.70%-0.53%0.48%-89.32%821.10%4.24%-2.70%-1.65%11.96%20.84%
Dividend Yield--4.78%3.08%0.36%0.97%18.81%2.96%2.08%2.10%2.24%1.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)37,913.46
(-) Cash Dividends Paid (M)10,019.69
(=) Cash Retained (M)27,893.77
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)7,582.694,739.182,843.51
Cash Retained (M)27,893.7727,893.7727,893.77
(-) Cash Required (M)-7,582.69-4,739.18-2,843.51
(=) Excess Retained (M)20,311.0823,154.5925,050.26
(/) Shares Outstanding (M)3.913.913.91
(=) Excess Retained per Share5,198.055,925.776,410.92
LTM Dividend per Share2,564.262,564.262,564.26
(+) Excess Retained per Share5,198.055,925.776,410.92
(=) Adjusted Dividend7,762.328,490.038,975.18
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate3.14%4.14%5.14%
Fair Value$251,172.45$404,193.21$794,702.26
Upside / Downside338.35%605.40%1,286.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)37,913.4639,482.1941,115.8242,817.0544,588.6746,433.5947,826.60
Payout Ratio26.43%39.14%51.86%64.57%77.29%90.00%92.50%
Projected Dividends (M)10,019.6915,454.2121,321.3027,647.4534,460.6041,790.2344,239.60

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate3.14%4.14%5.14%
Year 1 PV (M)14,395.3014,534.8714,674.45
Year 2 PV (M)18,499.5618,860.0319,223.99
Year 3 PV (M)22,344.8123,001.0823,670.08
Year 4 PV (M)25,942.8926,963.7628,014.48
Year 5 PV (M)29,305.1630,753.6632,258.88
PV of Terminal Value (M)933,002.43979,119.001,027,041.38
Equity Value (M)1,043,490.151,093,232.421,144,883.25
Shares Outstanding (M)3.913.913.91
Fair Value$267,052.21$279,782.36$293,000.95
Upside / Downside366.06%388.28%411.35%

High-Yield Dividend Screener

« Prev Page 47 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
4588.KLUMW Holdings Berhad3.46%$0.1722.64%
600039.SSSichuan Road & Bridge Co.,Ltd3.46%$0.3438.73%
6179.TWOATE Energy International Co., Ltd.3.46%$1.0161.93%
CCECCapital Clean Energy Carriers Corp.3.46%$0.7114.75%
PPGL.JKPT Prima Globalindo Logistik Tbk3.46%$6.5459.35%
4280.SRKingdom Holding Company3.45%$0.2761.01%
4731.KLScientex Berhad3.45%$0.1235.19%
600956.SSChina Suntien Green Energy Corporation Limited3.45%$0.2560.39%
9310.TJapan Transcity Corporation3.45%$39.1840.54%
A2B.AXA2B Australia Limited3.45%$0.0510.73%
JUBILE.BKJubilee Enterprise Public Company Limited3.45%$0.2442.76%
OBS.DEOrbis AG3.45%$0.2029.66%
SNGR.LSNGN Romgaz S.A.3.45%$0.3545.29%
T.MEIPJSC T-Technologies3.45%$108.9019.03%
002546.SZNanjing Xinlian Electronics Co., Ltd3.44%$0.2428.69%
003010.KSHaein Corporation3.44%$184.3018.44%
1861.HKPrecious Dragon Technology Holdings Limited3.44%$0.0713.56%
2M6.DEMedtronic plc3.44%$2.8175.86%
353810.KQEASY BIO,Inc.3.44%$200.0033.23%
4523.TEisai Co., Ltd.3.44%$160.1791.46%
8951.TNippon Building Fund Incorporation3.44%$4,915.8152.71%
OND.WAOnde S.A.3.44%$0.3087.35%
4540.TTsumura & Co.3.43%$139.6637.89%
6764.TWOAce Edulink Co., Ltd.3.43%$1.0084.07%
688366.SSShanghai Haohai Biological Technology Co., Ltd.3.43%$1.5189.50%
9028.TZERO Co., Ltd.3.43%$138.3233.30%
MGLU3.SAMagazine Luiza S.A.3.43%$0.3061.17%
002555.SZ37 Interactive Entertainment Network Technology Group Co., Ltd.3.42%$0.8156.85%
002993.SZDongguan Aohai Technology Co., Ltd.3.42%$1.5079.56%
2472.TWLelon Electronics Corp.3.42%$4.0255.54%
3060.SRYanbu Cement Company3.42%$0.5071.47%
3116.TToyota Boshoku Corporation3.42%$85.9881.58%
4299.THIMACS, Ltd.3.42%$44.9543.10%
CGAS3.SACompanhia de Gás de São Paulo - COMGÁS3.42%$4.1133.65%
HSN.AXHansen Technologies Limited3.42%$0.1857.93%
2291.HKLEPU ScienTech Medical Technology (Shanghai) Co., Ltd.3.41%$0.5638.72%
3355.TKuriyama Holdings Corporation3.41%$56.5527.28%
600638.SSShanghai New Huang Pu Industrial Group Co., Ltd.3.41%$0.2291.32%
OFSS.BOOracle Financial Services Software Limited3.41%$263.6797.03%
SVI.BKSVI Public Company Limited3.41%$0.2562.32%
2428.TWellnet Corporation3.40%$22.0138.29%
600572.SSZhejiang CONBA Pharmaceutical Co.,Ltd.3.40%$0.1555.59%
601216.SSInner Mongolia Junzheng Energy & Chemical Group Co.,Ltd.3.40%$0.1641.07%
7447.TNagaileben Co., Ltd.3.40%$61.1173.38%
AHOG.DEKoninklijke Ahold Delhaize N.V.3.40%$1.1951.79%
CRC-R.BKCentral Retail Corporation Public Company Limited3.40%$0.6152.01%
SSM.AXService Stream Limited3.40%$0.0853.67%
TGHTextainer Group Holdings Limited3.40%$1.7034.66%
TRA.AXTurners Automotive Group Limited3.40%$0.2439.34%
0RD8.LXior Student Housing N.V.3.39%$0.9949.30%