Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

SK Gas Co., Ltd. (018670.KS)

Company Dividend Discount ModelIndustry: Oil & Gas Refining & MarketingSector: Energy

Valuation Snapshot

Stable Growth$2,881,814.84 - $6,555,281.36$6,143,258.65
Multi-Stage$967,624.14 - $1,059,606.68$1,012,768.44
Blended Fair Value$3,578,013.54
Current Price$231,500.00
Upside1,445.58%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS22.26%17.61%7,957.487,460.146,067.583,978.742,941.282,913.052,500.362,932.202,215.772,117.66
YoY Growth--6.67%22.95%52.50%35.27%0.97%16.51%-14.73%32.33%4.63%34.70%
Dividend Yield--3.22%4.85%5.11%3.46%2.76%4.63%2.79%3.12%1.89%2.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)297,414.48
(-) Cash Dividends Paid (M)71,920.37
(=) Cash Retained (M)225,494.11
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)59,482.9037,176.8122,306.09
Cash Retained (M)225,494.11225,494.11225,494.11
(-) Cash Required (M)-59,482.90-37,176.81-22,306.09
(=) Excess Retained (M)166,011.21188,317.30203,188.02
(/) Shares Outstanding (M)9.029.029.02
(=) Excess Retained per Share18,398.6720,870.8122,518.90
LTM Dividend per Share7,970.787,970.787,970.78
(+) Excess Retained per Share18,398.6720,870.8122,518.90
(=) Adjusted Dividend26,369.4528,841.5930,489.68
WACC / Discount Rate6.47%6.47%6.47%
Growth Rate5.50%6.50%7.50%
Fair Value$2,881,814.84$6,143,258.65$6,555,281.36
Upside / Downside1,144.84%2,553.68%2,731.66%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)297,414.48316,746.42337,334.93359,261.70382,613.71407,483.61419,708.11
Payout Ratio24.18%37.35%50.51%63.67%76.84%90.00%92.50%
Projected Dividends (M)71,920.37118,290.51170,384.90228,751.79293,986.50366,735.25388,230.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.47%6.47%6.47%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)110,063.78111,107.04112,150.30
Year 2 PV (M)147,509.57150,319.21153,155.36
Year 3 PV (M)184,267.24189,556.89194,946.81
Year 4 PV (M)220,346.19228,820.09237,536.07
Year 5 PV (M)255,755.72268,108.82280,934.70
PV of Terminal Value (M)7,812,930.158,190,297.608,582,107.79
Equity Value (M)8,730,872.669,138,209.659,560,831.03
Shares Outstanding (M)9.029.029.02
Fair Value$967,624.14$1,012,768.44$1,059,606.68
Upside / Downside317.98%337.48%357.71%

High-Yield Dividend Screener

« Prev Page 5 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
U11.SIUnited Overseas Bank Limited11.62%$4.1058.46%
9543.SRSaudi Networkers Services Company11.60%$8.7072.96%
0688.HKChina Overseas Land & Investment Limited11.57%$1.4538.43%
0QKP.LPhoenix Mecano AG11.55%$51.5065.02%
601668.SSChina State Construction Engineering Corporation Limited11.55%$0.5954.79%
5983.KLMBM Resources Bhd11.49%$0.6069.77%
601800.SSChina Communications Construction Company Limited11.48%$0.9576.83%
0440.HKDah Sing Financial Holdings Limited11.45%$4.0834.85%
H02.SIHaw Par Corporation Limited11.39%$1.8082.18%
EDV.AXEndeavour Group Limited11.35%$0.4279.74%
102260.KSDongsung Chemical Co., Ltd.11.33%$470.0161.08%
092230.KSKPX Holdings Co.,Ltd.11.32%$8,125.9434.75%
9909.HKPowerlong Commercial Management Holdings Limited11.28%$0.2829.74%
SVR.AXSolvar Limited11.25%$0.2083.01%
HOLCO.ASHolland Colours N.V.11.23%$9.8877.82%
RBN-UN.TOBlue Ribbon Income Fund11.23%$0.9343.10%
0066.HKMTR Corporation Limited11.22%$3.3977.76%
3360.HKFar East Horizon Limited11.17%$0.8944.98%
0934.HKSinopec Kantons Holdings Limited11.16%$0.4758.03%
317400.KSXi S&D Inc.11.16%$481.1664.89%
0146.HKTai Ping Carpets International Limited11.12%$0.2151.92%
096760.KSJW Holdings Corporation11.12%$390.8363.07%
3868.HKXinyi Energy Holdings Limited11.12%$0.1360.32%
BMW3.DEBayerische Motoren Werke AG11.11%$10.5291.60%
1109.HKChina Resources Land Limited11.09%$3.0736.44%
2380.HKChina Power International Development Limited11.08%$0.3656.67%
3900.HKGreentown China Holdings Limited11.07%$0.9398.98%
600016.SSChina Minsheng Banking Corp., Ltd.11.06%$0.4261.11%
BFG.AXBell Financial Group Limited11.06%$0.1590.20%
1571.HKXin Point Holdings Limited11.03%$0.4241.05%
601577.SSBank of Changsha Co., Ltd.11.03%$1.0752.50%
IMMOU.BRImmo Moury SCA11.02%$3.5993.20%
2555.HKSichuan Baicha Baidao Industrial Co., Ltd.11.00%$0.7076.19%
POMO3.SAMarcopolo S.A.10.98%$0.6158.30%
IEL.AXIDP Education Limited10.96%$0.6398.92%
1579.HKYihai International Holding Ltd.10.95%$1.4288.97%
SPTO.JKPT Surya Pertiwi Tbk10.93%$70.5268.08%
TOTG.OLTotens Sparebank10.91%$31.6287.19%
1052.HKYuexiu Transport Infrastructure Limited10.89%$0.5162.60%
601919.SSCOSCO SHIPPING Holdings Co., Ltd.10.89%$1.6567.32%
DETEC.HEDetection Technology Oyj10.89%$1.2399.18%
018500.KSDongwon Metal Co., Ltd.10.86%$150.3024.83%
3799.HKDali Foods Group Company Limited10.86%$0.4172.83%
EBRO.MCEbro Foods, S.A.10.86%$2.0177.79%
023590.KSDaou Technology Inc.10.85%$4,297.7041.75%
0392.HKBeijing Enterprises Holdings Limited10.84%$3.4643.30%
NOVC.DENovo Nordisk A/S10.83%$9.9046.60%
0408.HKYip's Chemical Holdings Limited10.81%$0.2048.65%
4342.SRJadwa Investment - Jadwa Reit Saudi Fund10.80%$1.2085.91%
RIAS-B.CORIAS A/S10.79%$73.9373.44%