1. South Korea Stocks

  2. •

    Utilities

  3. •

    Gas distributors
Incheon City Gas Co., Ltd.

Incheon City Gas Co., Ltd.

KKRX:034590
25,600.00
KRW
-150.00
(-0.58%)
4,765.78EPS
5.41P/E
106.35BMarket Cap
Incheon City Gas Co., Ltd.
KRX:034590
(Korea Stock Exchange)

Recent

price

25,600.00

P/E

ratio

5.41

div

yld

5.37%

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
KRW
135,930.39
149,399.86
175,122.65
169,178.55
193,872.48
148,479
124,886.31
130,442.54
141,796.4
139,135.3
122,385.7
122,340.14
176,732.08
189,567.11
228,906.17
233,622.41
219,812.91
Revenue per Share
2,079.09
2,647.89
2,322.73
2,268.18
5,681
1,737
2,084
3,331
3,912
2,598
2,762
901
2,955.91
4,251
4,675
4,650
4,765.78
Basic EPS, GAAP
1,346.4
6.34
-164.83
-617.57
-441.65
1,610.6
8,837.5
1,167.35
-10,316.78
3,156.92
-1,719.55
6,047.17
298.81
3,656.33
4,682.85
5,578.44
2,375.68
Free Cash Flow per Basic Share
1,141.2
1,137.64
1,141.52
1,033.03
1,136.27
1,250.23
1,249.76
1,250.16
1,250.11
1,250.11
1,249.96
1,250.2
1,250
1,250.09
1,249.92
1,250
1,374.68
Dividend per Share
25,298.32
30,978.11
32,133.78
33,642.25
37,960.47
38,703.36
39,500.6
41,492.09
43,681.75
44,872.88
46,499.61
46,433.3
48,520.07
51,323.71
54,334.58
57,764.69
58,999.15
Book Value per Share
25,261.38
30,608.43
31,764.4
32,545.53
36,813.02
37,620.45
38,536.96
40,618.84
42,926.5
44,250.52
46,210.75
46,092.28
48,255.87
51,092.35
54,144.33
57,507.53
58,769.48
Tangible Book Value per Share
4
4
4
5
4
4
4
4
4
4
4
4
4
4
4
4
4
Basic Weighted Avg Shares
573,225
628,676
722,342
767,164
799,267
611,915
514,879
537,616
584,435
573,464
504,492
504,206
728,489
781,337
943,613
962,994
906,280
Sales/Revenue/Turnover
2.38
2.48
1.39
1.56
1.39
0.95
2.13
2.77
3.07
2.09
2.14
0.63
1.11
2.11
2.06
1.99
2.18
Operating Margin (%)
5,077
7,118
8,075
9,069
9,854
10,638
11,097
11,592
12,552
14,574
15,338
15,775
15,955
15,739
16,181
16,546
16,660
Depreciation Expense
8,768
11,142
9,581
10,285
23,421
7,159
8,592
13,729
16,124
10,708
11,385
3,713
12,184
17,521
19,272
19,167
19,649
Net Income, GAAP
31.4
25.86
25.84
26.96
15
21.11
21.91
22.03
22.2
23.3
24.06
23.77
16.25
20.91
20.93
20.84
21.57
Effective Tax Rate (%)
1.53
1.77
1.33
1.34
2.93
1.17
1.67
2.55
2.76
1.87
2.26
0.74
1.67
2.24
2.04
1.99
2.17
Profit Margin (%)
27,612
28,060
16,076
21,346
60,882
58,372
55,347
61,762
74,902
77,624
88,351
79,152
87,106
98,492
108,441
116,799
117,129
Working Capital
18,418
18,069
17,501
18,030
19,021
19,914
19,528
17,022
16,681
31,184
27,501
18,118
17,061
15,149
15,192
15,116
14,145
LT Debt
106,575
128,358
132,465
138,683
156,473
159,535
162,821
171,030
180,056
184,966
191,671
191,398
200,000
211,556
223,967
238,106
243,194
Total Equity
7.45
7.92
4.88
5.56
5.55
2.56
4.72
6.21
7.15
4.37
3.68
1.12
3.1
5.75
6.45
6.03
6.01
Return on Invested Capital (%)
7.35
8.37
6.67
6.87
14.17
4.23
4.9
7.51
8.46
5.59
5.43
1.94
5.89
8
8.39
7.9
7.96
Return on Capital (%)
8.37
9.49
7.35
7.59
15.87
4.53
5.33
8.22
9.19
5.87
6.05
1.94
6.23
8.51
8.85
8.3
8.32
Return on Common Equity (%)

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
2,961
2,994
2,951
LT Borrowings
4,548
4,351
4,154
LT Finance Leases
10,568
10,971
9,990
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
4
4
4
Market Capitalization
104,905
110,470
106,348

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
238,619
331,611
275,441
Cash, Cash Equivalents & STI
88,879
198,634
189,994
Accounts Receivable, Net
144,665
128,968
82,099
Inventories
906
1,538
1,245
Total Current Liabilities
121,820
216,809
158,313
Payables & Accruals
- -
- -
- -
ST Debt
2,961
2,994
2,951
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
4.1%
4.46%
6.31%
Free Cash Flow
-28.27%
124.82%
19.12%
Net Income, GAAP
28.4%
42.8%
-0.54%
Sales/Revenue/Turnover
5.78%
14.9%
2.05%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
316,255
174,286
163,995
289,077
943,613
2025
350,534
222,232
139,045
251,183
962,994
2026
319,519
196,532
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2,019
451
191
2,014.61
4,675
2025
1,002
1,491
-125.88
2,283.33
4,650
2026
1,597.51
1,011
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,250.09
- -
- -
- -
1,249.92
2025
1,249.81
- -
- -
- -
1,250
2026
1,375
- -
- -
- -
- -
Similar Companies
GAIL (India) Limited (NSE:GAIL)
Petronet Lng Limited (NSE:PETRONET)
Enerya Enerji A.S. (BIST:ENERY)
Ahlatci Dogal Gaz Dagitim Enerji ve Yatirim AS (BIST:AHGAZ)
Adani Total Gas Ltd. (NSE:ATGL)
Aygaz Anonim Sirketi (BIST:AYGAZ)
Business
Incheon City Gas Co., Ltd. delivers natural gas across designated regions within South Korea. The company provides liquefied natural gas for heating, cooking, and various industrial uses, also maintaining compressed natural gas fueling stations. Its distribution network extends throughout districts in Incheon and sections of Gimpo-si. Formed in 1983, the enterprise maintains its central office in Incheon, South Korea, concentrating on consistent energy delivery.