Subscribe

Korea District Heating Corp. (071320.KS)

KRW65,500.00 -1,200.00 (-1.80%)
KR KSC Utilities Regulated Electric
Address 368, Bundang-ro 13585
Seongnam-si, KR
CEO Dong-Geun Han
Website kdhc.co.kr
IPO 2010-01-29
ISIN KR7071320006

Explore sections of this company profile

Description

Korea District Heating Corp. engages in the district cooling and heating businesses in South Korea. It is also involved in the community energy system and electricity businesses. The company operates combined heat and power plants. In addition, it engages in the supply of new and renewable energy, such as photovoltaic, wind power, waste energy, woodchip, hydrogen energy and fuel cell, and others. It also offers public development assistance projects and loan program projects in various developing countries. The company was incorporated in 1985 and is headquartered in Seongnam-si, South Korea.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW65,500.00 -1,200.00 (-1.80%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
21.5K
Beta
0.61
Float Shares
11.13M
Free Float %
96.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.81% +0.00% -3.51% -20.19% -33.12% -21.46% +34.85% +172.66% +73.60% +4.06% -2.88%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
65,500.00
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.69
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
5 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Regulated Electric: +9.0%
    +12.0% Q1'26: -9.1% (vs Q1'25)
  • EPS growth Regulated Electric: +12.7%
    +73.7% Q1'26: -5.8% (vs Q1'25)
  • FCF margin FCF growth · Regulated Electric: +35.5%
    +5.6% Q1'26: -11.5% (vs Q1'25)
  • EBIT margin Regulated Electric: +19.9%
    +13.3% Q1'26: +22.3% (vs Q1'25)
  • ROIC Regulated Electric: +4.4%
    +6.2% Q1'26: +14.2% (vs Q1'25)
  • Share dilution Regulated Electric: +0.0%
    +0.0% Q1'26: -1.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Regulated Electric: 4.23×
    5.09× Q1'26: 3.56× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.69) × ERP
WACC = 16% × Ke + 84% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 65,500.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Revenue
2.00T
est: 2.00T (-0.1%)
1.72T
est: 1.73T (-0.6%)
1.83T
est: 1.76T (+4.4%)
2.49T
est: 2.49T (+0.0%)
2.37T
est: 2.37T (+0.0%)
2.10T
est: 2.11T (-0.5%)
2.54T
est: 2.54T (0.0%)
4.17T
est: 3.73T (+11.9%)
3.95T
est: 4.07T (-2.7%)
3.57T
est: 3.70T (-3.5%)
4.00T
est: 4.12T (-2.9%)
3.69T
3.64T – 3.74T
-10.4% YoY
3.74T
3.58T – 3.89T
+1.3% YoY
EBITDA
390.71B
est: 272.16B (+43.6%)
384.92B
est: 234.86B (+63.9%)
329.40B
est: 238.58B (+38.1%)
142.06M
est: 337.72B (-100.0%)
268.04B
est: 321.52B (-16.6%)
348.85B
est: 286.30B (+21.8%)
345.99B
est: 344.46B (+0.4%)
91.30B
est: 506.35B (-82.0%)
633.12B
est: 552.00B (+14.7%)
693.70B
est: 545.27B (+27.2%)
896.45B
est: 606.84B (+47.7%)
543.87B
536.10B – 551.64B
-10.4% YoY
550.94B
528.01B – 573.86B
+1.3% YoY
EBIT
206.80B
est: 85.42B (+142.1%)
197.49B
est: 73.71B (+167.9%)
128.51B
est: 74.88B (+71.6%)
-227.47B
est: 105.99B (-314.6%)
31.32B
est: 100.91B (-69.0%)
78.82B
est: 89.85B (-12.3%)
81.01B
est: 108.11B (-25.1%)
-193.90B
est: 158.92B (-222.0%)
320.63B
est: 173.24B (+85.1%)
358.62B
est: 221.29B (+62.1%)
529.62B
est: 246.28B (+115.1%)
220.72B
217.57B – 223.88B
-10.4% YoY
223.59B
214.29B – 232.89B
+1.3% YoY
Net Income
115.82B
est: 110.75B (+4.6%)
126.71B
est: 149.51B (-15.3%)
69.88B
est: 68.56B (+1.9%)
-226.52B
est: -226.52B (0.0%)
-25.58B
est: -25.58B (0.0%)
27.94B
est: 61.22B (-54.4%)
21.46B
est: 21.53B (-0.3%)
-183.98B
est: -373.97B (+50.8%)
199.40B
est: -166.26B (+219.9%)
195.10B
est: 224.96B (-13.3%)
338.89B
est: 341.66B (-0.8%)
186.73B
182.62B – 190.85B
-45.3% YoY
189.86B
163.71B – 216.00B
+1.7% YoY
SGA
42.73B
est: 24.10B (+77.3%)
33.28B
est: 20.80B (+60.0%)
32.50B
est: 21.13B (+53.8%)
36.71B
est: 29.91B (+22.7%)
35.99B
est: 28.47B (+26.4%)
36.52B
est: 25.35B (+44.0%)
37.56B
est: 30.50B (+23.1%)
36.24B
est: 44.84B (-19.2%)
33.86B
est: 48.88B (-30.7%)
38.07B
est: 39.01B (-2.4%)
39.97B
est: 43.41B (-7.9%)
38.91B
38.35B – 39.46B
-10.4% YoY
39.41B
37.77B – 41.05B
+1.3% YoY
EPS
10,003.00
est: 9,564.75 (+4.6%)
10,943.00
est: 12,912.00 (-15.2%)
6,035.00
est: 5,921.00 (+1.9%)
-19,564.00
est: -19,563.00 (0.0%)
-2,209.21
est: -2,209.00 (0.0%)
2,278.86
est: 5,287.00 (-56.9%)
1,398.66
est: 1,859.00 (-24.8%)
-15,889.37
est: -32,297.67 (+50.8%)
16,508.00
est: -14,358.67 (+215.0%)
16,849.00
est: 19,428.00 (-13.3%)
29,267.00
est: 29,506.75 (-0.8%)
16,127.00
15,771.94 – 16,482.06
-45.3% YoY
16,396.67
14,138.61 – 18,654.72
+1.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-05-07 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-05-06 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-05-04 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-04-30 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-04-29 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-04-28 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-04-27 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-04-24 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-04-23 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-04-22 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-04-21 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-04-20 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-04-17 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-04-16 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5
2026-04-15 A 4/5 1/5 5/5 5/5 1/5 5/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.12T
OE per share TTM
96,055.70
Owner's Yield
146.63%
Maintenance CapEx ratio
184.44%
Maint CapEx / Avg PPE
182.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
239.32M
Shares Outstanding
11.58M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ah Young Lee Executive Director
Boo-Heon Kim Vice President & Executive Director
ByeongHwi Lee Head of Business Division & Executive Director
JinGyu Park Head of Safety Tech Div., Mgmt. Support Dep., Integrated Operations Dep., Pangyo Branch & Executive Dir
JwaYeol Kim Executive Director
Seung-Kyu Kang Labor Director & Director
YongGi Jeong Chief Executive Officer & Director
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits