Korea Electric Power Corporation (KEP) Bundle
You've seen the headlines, but the real story at Korea Electric Power Corporation (KEP) in 2025 is a dramatic, but fragile, financial turnaround that demands a closer look. After years of deep losses driven by fuel cost volatility, the company's nine-month (9M) 2025 unaudited results show a massive profitability rebound, with consolidated operating revenue hitting KRW 73,747 billion, and operating income nearly doubling year-over-year to KRW 11,541 billion. This isn't just a small beat; the company posted a net income of KRW 7,328 billion for the first nine months of the year, a powerful reversal that speaks to effective cost management and a favorable shift in the generation mix toward nuclear power. That profit rebound is defintely a huge win, but it masks the elephant in the room: KEP's massive debt burden, which stood at KRW 133.2 trillion as of Q1 2025, meaning a significant portion of that new income is still needed just to manage interest expenses. The core question for you isn't how they made money this year, but whether these improved margins can outpace the debt service and the near-term risk of slightly lower full-year electricity sales due to a weaker domestic economy.
Revenue Analysis
You need to know where the money is coming from to truly understand Korea Electric Power Corporation (KEP). The big takeaway for 2025 is that while the top line is growing, the quality of that growth is shifting, driven more by cost structure improvements than pure demand. This is a utility, so revenue is defintely predictable, but not without its own set of risks.
The consolidated sales revenue for 2025 is projected to hit approximately KRW 73.007 trillion. This is a solid figure, but the year-over-year growth rate tells a more nuanced story. For the first half of 2025, operating revenues were KRW 46,174 billion, a jump of about 5.5% from the same period in 2024. That's a good clip for a mature utility, but the full-year outlook anticipates total electricity sales volume may be slightly down due to a sluggish economy and a downturn in the manufacturing sector.
Here's the quick math on KEP's primary revenue sources:
- Electricity Sales Revenue: This is the core business, making up the vast majority of income. In Q1 2025, this segment brought in KRW 23.2 trillion, growing by 4.7% year-over-year.
- Other Revenue (including Overseas Business Income): This segment is much smaller, bringing in about KRW 1.1 trillion in Q1 2025, and it actually declined by 10.2% year-over-year.
The revenue breakdown shows KEP is overwhelmingly dependent on its domestic electricity sales, which is standard for a national utility. You can see their long-term focus in the Mission Statement, Vision, & Core Values of Korea Electric Power Corporation (KEP).
The major change in the revenue picture isn't just the rate increase, but the operational shift that supports it. A key factor driving the improved financial performance is the generation mix. The utilization rate of nuclear power plants is expected to be in the mid-to-high 80% range for 2025. This shift to cheaper nuclear generation, away from expensive LNG, significantly lowers the cost of sales, which in turn boosts operating profit even with moderate revenue growth. That's a powerful internal lever.
However, there are two clear risks you need to watch. First, the full impact of last year's industrial electricity rate hikes, which boosted Q3 2025 sales to a record high of KRW 27.5724 trillion, is now a double-edged sword. If industrial customers can't absorb those costs, they might start seeking alternative wholesale power purchases, which would directly cut into KEP's sales volume. Second, the modest projected decline in full-year electricity sales volume due to the manufacturing downturn is a clear demand headwind. The company is performing better, but the market is still soft.
The table below summarizes the core revenue segments and their 2025 performance, based on the Q1 data, which gives you a clear snapshot of the business mix.
| Revenue Segment | Q1 2025 Revenue (KRW Trillion) | YoY Growth Rate |
|---|---|---|
| Electricity Sales Revenue | 23.2 | +4.7% |
| Other Revenue (incl. Overseas) | 1.1 | -10.2% |
| Total Consolidated Revenue | 24.2 | +4.0% |
Finance: Track industrial electricity sales volume month-over-month to spot any signs of customer bypass by year-end.
Profitability Metrics
You need a clear picture of Korea Electric Power Corporation (KEP)'s ability to turn sales into profit, especially after the volatile energy market of the past few years. The direct takeaway is that KEP has engineered a dramatic profitability rebound in 2025, primarily by slashing fuel costs, but its margins still lag significantly behind the utility industry average.
The latest results, based on the Q3 2025 earnings call, show a massive operational improvement. For instance, the consolidated operating profit for 2025 is projected at KRW 11.541.4 trillion, with a net profit of approximately KRW 7.328.1 trillion. This turnaround is the single most important metric right now.
Gross, Operating, and Net Profit Margins
We can map KEP's profitability using the Trailing Twelve Months (TTM) data, which gives us a full-cycle view, and the latest 2025 figures for context. Here's the quick math using the TTM figures, which represent the company's recent performance:
- Gross Margin: At a TTM of 17.29%, this is the profit after the cost of sales (fuel and power purchase).
- Operating Margin: The TTM OPM is 14.35%, reflecting the efficiency of core utility operations before interest and taxes.
- Net Profit Margin: The TTM NPM stands at 8.47%, showing the percentage of revenue KEP keeps as profit.
Based on the latest Q3 2025 results and projected full-year revenue of KRW 73.007 trillion, the operating profit margin is an even stronger 15.81%, and the net profit margin is about 10.04%. This is a defintely a strong recovery from the prior year's deep losses.
Profitability Trends and Industry Comparison
The trend is a powerful narrative of recovery. In late 2024, KEP's Gross Margin was just 12.5%, and the Operating Margin was 9%. The jump to a TTM Gross Margin of 17.29% and a 2025 operating margin around 15.81% shows a significant, positive shift. But still, KEP is not out of the woods when compared to its peers.
To be fair, the electric utility sector is capital-intensive and heavily regulated, but the margin gap is substantial. You need to know this gap before making a decision:
| Profitability Metric | KEP TTM (2025) | Industry Average TTM | KEP's Gap to Average |
|---|---|---|---|
| Gross Margin | 17.29% | 45.57% | -28.28 percentage points |
| Operating Margin | 14.35% | 20.47% | -6.12 percentage points |
| Net Profit Margin | 8.47% | 11.22% | -2.75 percentage points |
The wide gap in Gross Margin is the key issue here, showing KEP's cost of generating and purchasing power remains structurally higher than the industry norm.
Analysis of Operational Efficiency
The massive surge in profitability is a direct result of improved operational efficiency, specifically in cost management. The core driver is the shift in generation mix: KEP has increased nuclear output and seen a decline in fuel-intensive generation. This is a strategic pivot.
The numbers don't lie: for 2025, KEP's fuel cost is down by a remarkable 16%, and power purchase costs are also down by 0.8%. This cost control is what pushed the Operating Margin from a highly volatile past to the current 15.81% territory. The operational risk now shifts to sustained low commodity prices and the continued high utilization of the nuclear fleet.
For a deeper dive into the balance sheet and valuation, you can check out the full post: Breaking Down Korea Electric Power Corporation (KEP) Financial Health: Key Insights for Investors.
Next Step: Portfolio Manager: Stress-test your KEP models with a 10% increase in 2026 fuel costs by month-end.
Debt vs. Equity Structure
You want to know exactly how Korea Electric Power Corporation (KEP) is funding its massive operations, and honestly, the simple answer is: a lot of debt. The company's financial health is stabilizing, but its capital structure still reflects the heavy toll of past operating losses, which were driven by high fuel costs and regulated electricity tariffs that didn't keep pace. The core takeaway here is that KEP is a government-backed entity whose credit rating is tied to the sovereign, which is the only thing that makes this level of debt manageable.
For the full fiscal year 2025, analysts forecast KEP's adjusted debt to be in the range of KRW 151 trillion to KRW 152 trillion, a slight decline from 2024 but still a colossal number. As of the first half of 2025, consolidated borrowings stood at KRW 131.9 trillion. This debt load is the direct result of having to absorb generation cost spikes without being able to fully pass them on to consumers. It's a classic utility sector problem, but on a massive scale.
Here's the quick math on leverage:
- Debt-to-Equity Ratio: The most recent figure, as of November 2025, is approximately 2.05.
- Industry Comparison: Utilities are capital-intensive, so they defintely carry more debt than, say, a tech company. A Debt-to-Equity ratio between 2.0 and 2.5 is considered high but not unprecedented for this sector. KEP is right in that upper range, signaling high leverage but also the implicit government support that allows it to operate there.
The debt-to-equity ratio of 2.05 tells you that for every dollar of shareholder equity, KEP has taken on more than two dollars of debt. This is a high-wire act, but the government's role as the majority owner and guarantor is the safety net. Without that, a ratio this high would trigger serious default concerns for any other company.
KEP is an active player in the debt markets. Just recently, on October 30, 2025, S&P Global Ratings assigned an 'AA' long-term issue rating to the company's proposed U.S. dollar senior unsecured notes. These notes are being drawn from a US$11 billion global medium-term note program, with proceeds earmarked for financing or refinancing existing and future eligible green projects. This is a clear signal: KEP is using debt to fund its transition and capital expenditure (capex), which is projected to grow to KRW 16.5 trillion in 2025.
The company's long-term issuer credit rating remains 'AA/Stable/A-1+', which is a strong rating that reflects its status as a government-related entity. This sovereign-linked rating is what keeps the cost of debt relatively low, giving KEP a significant advantage over its lower-rated peers when it needs to raise capital, like the USD 400 million in international bonds it issued in February 2025. The balance is simple: debt financing is the primary engine for growth and loss coverage, while equity funding is largely a matter of government policy and future profitability. For a deeper dive into who is buying these bonds and why, you should check out Exploring Korea Electric Power Corporation (KEP) Investor Profile: Who's Buying and Why?
| Financial Metric | Value (2025 Fiscal Year Data) | Insight |
|---|---|---|
| Adjusted Total Debt (Forecast) | KRW 151-152 trillion | High leverage, but debt reduction is modest. |
| Consolidated Borrowings (H1 2025) | KRW 131.9 trillion | The sheer scale of the company's financing needs. |
| Debt-to-Equity Ratio | 2.05 | High for a typical firm, but within the upper range for a capital-intensive utility. |
| Long-Term Credit Rating (S&P) | 'AA/Stable/A-1+' | Strong rating, equalized with the Korean sovereign. |
Liquidity and Solvency
You're looking at Korea Electric Power Corporation (KEP) and wondering if they can pay their bills, which is the core of liquidity analysis. The short answer is that while KEP's operational cash generation is strong, its balance sheet still shows a significant structural liquidity deficit. The company is defintely a capital-intensive utility, so we expect a lower-than-average Current Ratio, but the 2025 numbers show a clear reliance on external funding for short-term obligations.
For the first half of 2025 (H1 2025), KEP's short-term financial health, measured by its Current and Quick Ratios, is strained. The Current Ratio (Current Assets divided by Current Liabilities) sits at approximately 0.46 (KRW 28,921.2 billion / KRW 62,775.5 billion). This means KEP has only 46 cents of current assets to cover every dollar of current liabilities (debts due within one year). The Quick Ratio (Acid-Test Ratio), which excludes inventory and prepaid expenses, is even lower, hovering around 0.30, confirming that immediate, highly liquid assets are insufficient to cover short-term debts.
Here's the quick math on the working capital (Current Assets minus Current Liabilities): KEP is running with a negative working capital of approximately KRW 33,854.3 billion as of mid-2025. This negative trend is a direct result of the high debt load the company took on in prior periods, a common issue for utilities with regulated tariffs that don't always cover rising fuel costs. It's a structural problem, not a sudden cash crunch.
- Current Ratio: 0.46 (Low liquidity position).
- Quick Ratio: ~0.30 (Immediate cash is very tight).
- Working Capital: KRW -33.85 trillion (Structural deficit).
The cash flow statement for H1 2025 tells a more positive story about the business's ability to generate cash from its core operations, but the investing side is a huge drain. Net Cash Flow from Operating Activities (OCF) was robust at KRW 11.3 trillion, a 41% increase year-over-year. This shows the operational turnaround is working, driven by favorable fuel prices and tariff adjustments. But, the Net Cash Flow used in Investing Activities (ICF) was KRW 12.2 trillion, largely due to capital expenditures (CapEx) of KRW 8,921 billion for property, plant, and equipment.
This gap between operating cash and investment needs is the crux of the liquidity concern. The company must continually tap the capital markets to cover its massive CapEx and roll over its short-term debt, which is reflected in the high total borrowings of KRW 131.9 trillion as of H1 2025. The strong operating cash flow is a major strength, but it's completely offset by the investing requirements. This means KEP's liquidity is highly dependent on its ability to access the financing markets-a critical risk factor you need to watch. For a deeper dive into the market's view, you can check out Exploring Korea Electric Power Corporation (KEP) Investor Profile: Who's Buying and Why?
Here is a summary of the H1 2025 liquidity position in millions of Korean Won:
| Metric | Value (Millions KRW) | Analysis |
|---|---|---|
| Current Assets | 28,921,224 | Assets available in the short term. |
| Current Liabilities | 62,775,500 | Short-term debt obligations. |
| Working Capital | (33,854,276) | Significant negative balance. |
| Operating Cash Flow (OCF) | 11,300,000 (11.3 Trillion) | Strong cash generation from core business. |
| Investing Cash Flow (ICF) | (12,200,000) (12.2 Trillion) | High capital expenditure demands. |
The clear action for KEP is to continue its debt reduction and CapEx prioritization efforts, but for you, the investor, the action is to monitor the interest rate environment and regulatory support for tariff increases. Any sustained pressure on borrowing costs or a regulatory block on rate hikes would quickly turn this structural liquidity deficit into a more urgent solvency issue.
Valuation Analysis
You're looking at the valuation of Korea Electric Power Corporation (KEP) and trying to figure out if the massive stock run this year means you missed the boat. The short answer is: the stock is defintely not overvalued based on traditional metrics, despite its huge price surge. The market is still pricing in significant risk, which translates to a potential opportunity for you.
KEP's stock price has soared, climbing over 95.22% in the last 12 months, trading near its 52-week high of $17.29 as of November 2025. This rally is powerful, but when you look at the fundamentals, the company still appears deeply discounted. Here's the quick math on why KEP looks undervalued right now, especially when compared to its peers in the utilities sector.
The core valuation multiples-Price-to-Earnings (P/E), Price-to-Book (P/B), and Enterprise Value-to-EBITDA (EV/EBITDA)-all suggest a substantial discount. A P/E ratio of just 3.8x is a stark signal, especially when the peer average sits much higher. Similarly, a Price-to-Book of 0.73 means the stock is trading for less than the value of its net assets, which is rare for a regulated utility. The market is clearly skeptical, but that skepticism creates a valuation gap.
- P/E Ratio: 3.8x (Trailing)
- P/B Ratio: 0.73
- EV/EBITDA: 5.8x
- Current Stock Price: $16.74 (November 21, 2025)
Is Korea Electric Power Corporation (KEP) Undervalued?
Honestly, yes, the numbers point to KEP being significantly undervalued. One discounted cash flow (DCF) model pegs the fair value at $45.15 per share, suggesting the stock is undervalued by over 62.9%. What this estimate hides, of course, are the regulatory and debt risks that have historically plagued the company, but the recent Q3 2025 results show a strong turnaround. Unaudited results for the first nine months of 2025 show consolidated net income climbing to KRW 7,328 billion, a massive profit rebound driven by lower fuel costs and stable sales. That's a huge shift from the losses of recent years.
To be fair, KEP's debt load remains a concern, but the improving profitability is the first step toward managing it. The operating income for 9M 2025 nearly doubled to KRW 11,541 billion, which is the kind of cash flow you need to service debt and invest in the future. You can read more about the long-term strategy in their Mission Statement, Vision, & Core Values of Korea Electric Power Corporation (KEP).
| Metric | Korea Electric Power Corporation (KEP) Value (2025) | Valuation Implication |
|---|---|---|
| Trailing P/E Ratio | 3.8x | Significantly below peer average (Utilities) |
| Price-to-Book (P/B) | 0.73 | Trading below book value |
| EV/EBITDA | 5.8x | Low for a stable utility |
| Stock Price (12-Month Change) | +95.22% | Strong momentum on earnings recovery |
Dividend and Analyst Sentiment
For a utility, dividends matter. KEP's dividend yield is low, sitting at about 0.49%, with an annual dividend of around $0.048 per share. The payout ratio is exceptionally low at just 0.53%, which reflects the company's need to conserve cash and address its accumulated losses before increasing shareholder returns. Still, the government's long-term target for KEP's dividend payout ratio is 40%, so there is significant potential for dividend growth once the financial structure is stabilized.
Wall Street is starting to catch on, too. The current analyst consensus is a Moderate Buy. This rating stems from two key factors: the powerful earnings rebound and the attractive valuation multiples. Analysts are betting that the recent profit recovery is sustainable, driven by a favorable generation mix-like the expected mid-to-high 80% utilization rate for nuclear power in 2025-which helps lower fuel costs. The action item here is clear: watch for the official full-year 2025 earnings report, as a sustained profit will likely push that analyst consensus even higher.
Risk Factors
You're looking at Korea Electric Power Corporation (KEP) right now, and while the 2025 earnings rebound looks strong-with 9-month operating income hitting about KRW 11,541 billion-you need to focus hard on the risks this recovery is built on. Honestly, KEP's financial health is still being held hostage by three massive, interconnected risks: regulatory control, crippling debt, and the clean energy transition's cost. That's the one-liner.
The biggest external risk is the regulatory environment, specifically the government's control over electricity tariffs. Even though KEP's generation costs have stabilized, the fuel cost adjustment unit was frozen at the maximum threshold of +5 won per kWh for both the second and fourth quarters of 2025. This cap prevents KEP from fully recovering its past and future costs, which is the core structural issue. It's a political risk, not a market one, and it defintely limits how much profit KEP can keep.
Operationally, KEP is still highly exposed to fuel price volatility (bituminous coal was around $105 per tonne in 2025, for example) and currency exchange rates. Plus, the push for decarbonization introduces a huge cost disparity. Nuclear power is cheap at about 66.4 won per kWh, but new offshore wind power costs around 400 won per kWh. This generation mix shift is a long-term cost headwind.
- Regulatory cap on tariffs prevents full cost recovery.
- Fuel price volatility still impacts generation costs.
- Clean energy transition is structurally expensive.
The financial risk is starkly clear in the recent filings. KEP's consolidated debt stood at a staggering KRW 206.2 trillion as of June 2025, which gives them a debt-to-asset ratio of 472 percent. This high leverage means a massive interest expense-about KR2,211.3 trillion in the first half of 2025 alone. Any rise in interest rates makes that debt load even heavier. Also, KEP must invest heavily to meet national energy goals, including about KRW 72.8 trillion for transmission infrastructure through 2038 and roughly KRW 100 trillion for offshore wind capacity by 2030. They are not in a financial position to absorb these costs without significant rate hikes or government support.
To be fair, KEP is taking action. Their mitigation strategy centers on aggressive cost control and financial soundness measures. They and their affiliates cut a combined KRW 2.3 trillion in operating costs in the first half of 2025. They also saw a KRW 2.45 trillion increase in profit from electricity sales in the first half, largely due to the 9.7% industrial rate hike from late 2024. But these internal actions only partially offset the external, systemic risks. The real solution lies in the government allowing full cost pass-through. You can read more about the company's long-term direction here: Mission Statement, Vision, & Core Values of Korea Electric Power Corporation (KEP).
Here's a quick look at the core financial risk metrics from the 2025 reports:
| Risk Metric | 2025 Value/Status | Impact |
|---|---|---|
| Consolidated Debt (June 2025) | KRW 206.2 trillion | High interest expense and limited borrowing capacity. |
| Debt-to-Asset Ratio (June 2025) | 472 percent | Extreme leverage, signaling financial distress. |
| Fuel Cost Adj. Unit (Q2/Q4 2025) | Frozen at +5 won per kWh | Prevents full recovery of generation costs. |
| H1 2025 Cost Cuts | KRW 2.3 trillion | Mitigation effort to improve financial soundness. |
Growth Opportunities
You're seeing Korea Electric Power Corporation (KEP) finally emerge from a tough financial period, and the future growth story is defintely about infrastructure and clean energy. The company's path to growth isn't just about selling more power; it's a strategic pivot to becoming a global energy solutions provider, anchored by massive, government-backed grid modernization.
For the full fiscal year 2025, KEP is projecting a consolidated operating profit of approximately KRW 11.5414 trillion, a significant turnaround driven by stabilized energy prices and higher industrial electricity rates. Total revenue is also projected to increase by about 5.5% year-over-year to KRW 73.007 trillion, showing that the core business is stabilizing and growing. The consensus Earnings Per Share (EPS) forecast for Q4 2025 is a solid 0.85. Here's the quick math: lower fuel costs and a higher-utilization nuclear fleet are finally translating into profit.
The biggest near-term growth driver is the surge in electricity demand from high-tech industries. National demand, estimated at 106 gigawatts (GW) in 2025, is projected to rise 37.4% by 2038, primarily due to the rapid expansion of Artificial Intelligence (AI) data centers and semiconductor clusters. KEP is directly capitalizing on this with a massive infrastructure plan.
- Grid Modernization: KEP is investing 72.8 trillion won (about $53.5 billion) through 2038 to expand the national power grid.
- High-Tech Supply: This includes building substations to supply over 10 GW of power to the Yongin semiconductor cluster, a key hub for companies like Samsung Electronics and SK hynix.
- HVDC Infrastructure: The 'energy expressway' initiative involves advanced High-Voltage Direct Current (HVDC) systems, which are more efficient for long-distance power transmission and critical for integrating new renewable sources.
KEP's strategic initiatives are focused on two things: clean energy transition and profit diversification. The company is committed to expanding its renewable and nuclear energy capacity, targeting 49 GW of renewable capacity by 2035. This year, nuclear power generation is a key cost advantage, with utilization expected to be in the mid-to-high-80% range.
Also, KEP is actively diversifying its profit structure globally. They are strengthening their position in the global energy market by expanding nuclear power exports and pursuing overseas power grid business, a smart move to leverage their deep technical expertise outside of domestic rate regulation. They are also investing heavily in R&D and smart grid technologies, spending KRW 700 billion in 2024 alone on smart grid systems to improve efficiency and enable better demand response.
KEP's competitive advantage is simple: they are the backbone of South Korea's energy infrastructure, responsible for approximately 93% of the country's electricity generation. This near-monopoly position, coupled with government backing for massive infrastructure projects, gives them a unique, stable platform for growth. Their diverse energy mix-nuclear, coal, gas, and renewables-ensures a reliable supply, which is a key differentiator in a volatile energy market. What this estimate hides, though, is the company's substantial debt, which stood at 206.2 trillion won as of June 2025. The execution of the grid modernization plan must be flawless to balance this debt with the CapEx. You can read more about their long-term goals here: Mission Statement, Vision, & Core Values of Korea Electric Power Corporation (KEP).
| KEP 2025 Financial & Strategic Highlights | Value (KRW) | Context |
|---|---|---|
| Projected Full-Year Operating Profit | KRW 11.5414 trillion | Strong financial recovery from prior losses |
| Projected Full-Year Revenue | KRW 73.007 trillion | 5.5% YoY increase, showing core business growth |
| Q3 2025 Operating Profit | KRW 5.65 trillion | 66.4% YoY increase, driven by rate hikes and lower costs |
| Grid Expansion Investment (to 2038) | KRW 72.8 trillion | Funding for HVDC and power supply to AI/semiconductor clusters |
| Debt (as of June 2025) | KRW 206.2 trillion | A critical risk factor to monitor despite profit surge |
Next step: Analyze the regulatory environment, specifically the government's willingness to allow further tariff adjustments, as this is the ultimate lever for sustainable profitability.

Korea Electric Power Corporation (KEP) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.