Operating margins have exhibited extreme volatility, ranging from 5.5% to 20.6% in recent quarters, suggesting that regulatory cost recovery mechanisms are creating unstable earnings.
Korea Electric Power Corporation (KEP) annual income statement — 24-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 |
|---|
| Revenue | 96.71T | 96.57T | 93.4T | 87.48T | 70.55T | 60.01T | 57.93T | 59.17T | 60.63T | 59.81T | 60.19T | 58.96T | 57.47T | 54.04T | 49.42T | 43.53T | 39.43T | 33.69T | 31.56T | 29.15T | 26.14T | 25.25T | 23.14T | 23.88T | 21.36T |
| Revenue Growth % | 1.82% | 3.39% | 6.77% | 24% | 17.55% | 3.6% | -2.11% | -2.4% | 1.36% | -0.62% | 2.09% | 2.58% | 6.36% | 9.34% | 13.53% | 10.42% | 17.04% | 6.74% | 8.25% | 11.51% | 3.54% | 9.1% | -3.1% | 11.79% | - |
| Cost of Revenue | 81.86T | 80.7T | 82.17T | 89.7T | 100.9T | 63.64T | 51.8T | 57.78T | 58.21T | 52.1T | 45.55T | 45.46T | 49.76T | 50.6T | 48.46T | 43.08T | 34.57T | 29.5T | 31.54T | 24.44T | 1.98T | 1.76T | 1.36T | 1.45T | 1.21T |
| Gross Profit | 14.85T | 15.86T | 11.23T | -2.22T | -30.36T | -3.63T | 6.12T | 1.39T | 2.42T | 7.72T | 14.64T | 13.5T | 7.71T | 3.44T | 962.25B | 450.32B | 4.86T | 646.95B | 24.68B | 26.57T | 24.17T | 23.49T | 21.78T | 22.43T | 20.16T |
| Gross Margin % | 15.36% | 16.43% | 12.02% | -2.54% | -43.03% | -6.05% | 10.57% | 2.35% | 3.99% | 12.9% | 24.32% | 22.9% | 13.42% | 6.37% | 1.95% | 1.03% | 12.32% | 1.92% | 0.08% | 91.13% | 92.44% | 93.03% | 94.11% | 93.92% | 94.35% |
| Gross Profit Growth % | - | 41.28% | 605.04% | 92.68% | -735.86% | -159.32% | 339.5% | -42.43% | -68.64% | -47.3% | 8.45% | 75.05% | 124.04% | 257.72% | 113.68% | -90.73% | 650.85% | 2521.46% | -99.91% | 9.94% | 2.88% | 7.85% | -2.9% | 11.28% | - |
| Operating Expenses | 2.17T | 2.29T | 2.86T | 2.02T | 1.88T | 2.09T | 2.02T | 2.5T | 2.51T | 1.92T | 1.92T | -7.16T | 1.15T | 1.17T | 2.96T | 1.14T | 3.28T | 2.78T | 2.82T | 1.87T | 20.82T | 19.6T | 17.46T | 16.95T | 15.01T |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 26.32T | 27.36T | 21.71T | 8.79T | -19.78T | 6.22T | 15.65T | 9.42T | 9.34T | 14.73T | 20.96T | 19.69T | 13.66T | 8.91T | 6.18T | 6.19T | 8.96T | 8.03T | 3.43T | 8.66T | 8.82T | 9.7T | 9.58T | 10.81T | 10.31T |
| EBITDA Margin % | 27.21% | 28.33% | 23.24% | 10.05% | -28.04% | 10.36% | 27.01% | 15.92% | 15.4% | 24.62% | 34.83% | 33.39% | 23.77% | 16.49% | 12.5% | 14.22% | 22.72% | 23.85% | 10.88% | 29.69% | 33.75% | 38.4% | 41.39% | 45.28% | 48.26% |
| EBITDA Growth % | 2.29% | 26.02% | 147.06% | 144.43% | -418.02% | -60.25% | 66.04% | 0.9% | -36.58% | -29.75% | 6.47% | 44.12% | 53.3% | 44.22% | -0.22% | -30.86% | 11.49% | 133.87% | -60.32% | -1.88% | -9% | 1.2% | -11.42% | 4.88% | - |
| Depreciation & Amortization | 13.63T | 13.79T | 13.35T | 13.03T | 12.46T | 11.94T | 11.55T | 11.13T | 10.02T | 9.77T | 8.96T | 8.34T | 7.87T | 7.39T | 7T | 6.88T | 6.7T | 6.32T | 6.23T | 5.83T | 5.48T | 5.8T | 5.26T | 5.34T | 5.16T |
| D&A / Revenue % | 14.1% | 14.28% | 14.29% | 14.9% | 17.66% | 19.9% | 19.94% | 18.81% | 16.53% | 16.34% | 14.89% | 14.15% | 13.7% | 13.68% | 14.16% | 15.8% | 16.99% | 18.76% | 19.75% | 20.01% | 20.96% | 22.98% | 22.74% | 22.34% | 24.16% |
| Operating Income (EBIT) | 12.68T | 13.57T | 8.36T | -4.25T | -32.24T | -5.72T | 4.1T | -1.71T | -685.11B | 4.95T | 12T | 11.35T | 5.79T | 1.52T | -817.92B | -684.96B | 2.26T | 1.71T | -2.8T | 2.82T | 3.34T | 3.89T | 4.32T | 5.48T | 5.15T |
| Operating Margin % | 13.12% | 14.05% | 8.96% | -4.85% | -45.7% | -9.54% | 7.07% | -2.89% | -1.13% | 8.28% | 19.94% | 19.25% | 10.07% | 2.81% | -1.65% | -1.57% | 5.73% | 5.09% | -8.87% | 9.68% | 12.79% | 15.42% | 18.65% | 22.94% | 24.1% |
| Operating Income Growth % | - | 62.24% | 297.05% | 86.83% | -463.35% | -239.66% | 339.99% | -149.23% | -113.83% | -58.73% | 5.77% | 96.05% | 281.02% | 285.71% | -19.41% | -130.31% | 31.79% | 161.29% | -199.11% | -15.55% | -14.11% | -9.82% | -21.21% | 6.39% | - |
| Interest Expense | 4M | 4.34T | 4.67T | 4.45T | 2.82T | 1.91T | 2T | 2.05T | 1.87T | 3.13T | 1.75T | 2.02T | 2.35T | 2.38T | 2.34T | 2.12T | 2.05T | 1.58T | 1T | 737.54B | 668.48B | 637.55B | 712.82B | 870.12B | 1.02T |
| Interest Coverage | - | 3.67x | 2.13x | -0.70x | -11.01x | -2.69x | 2.50x | -0.60x | -0.07x | 1.73x | 7.01x | 10.26x | 2.80x | 0.83x | -0.73x | -0.16x | 1.18x | 1.20x | -2.84x | 4.24x | 5.00x | 6.10x | 6.05x | 6.30x | 5.07x |
| Interest / Revenue % | 0% | 4.49% | 4.99% | 5.09% | 4% | 3.19% | 3.44% | 3.46% | 3.08% | 5.23% | 2.91% | 3.42% | 4.09% | 4.41% | 4.74% | 4.88% | 5.19% | 4.7% | 3.17% | 2.53% | 2.56% | 2.53% | 3.08% | 3.64% | 4.76% |
| Non-Operating Income | -4M | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 1000K | -1000K | 1000K |
| Pretax Income | 10.51T | 11.59T | 5.26T | -7.55T | -33.84T | -7.07T | 2.99T | -3.27T | -2T | 3.61T | 10.51T | 18.66T | 4.23T | -396.49B | -4.06T | -2.47T | 369.61B | 322.41B | -3.84T | 2.39T | 3.21T | 3.78T | 4.52T | 4.29T | 5.15T |
| Pretax Margin % | 10.87% | 12% | 5.63% | -8.64% | -47.97% | -11.78% | 5.17% | -5.52% | -3.3% | 6.04% | 17.47% | 31.64% | 7.36% | -0.73% | -8.22% | -5.68% | 0.94% | 0.96% | -12.18% | 8.21% | 12.29% | 14.96% | 19.53% | 17.94% | 24.11% |
| Income Tax | 2.59T | 2.92T | 1.63T | -2.84T | -9.41T | -1.86T | 899.06B | -1T | -826.32B | 2.17T | 3.37T | 5.24T | 1.43T | -570.79B | -985.38B | 819.87B | 438.78B | 370.14B | -929.56B | 926.69B | 1.09T | 1.39T | 1.73T | 1.85T | 2.1T |
| Effective Tax Rate % | 24.6% | 25.2% | 31.1% | 37.57% | 27.82% | 26.25% | 30.04% | 30.69% | 41.3% | 60.12% | 32.01% | 28.08% | 33.82% | 143.96% | 24.25% | -33.15% | 118.71% | 114.8% | 24.18% | 38.72% | 33.94% | 36.76% | 38.38% | 43.15% | 40.84% |
| Net Income | 7.84T | 8.54T | 3.49T | -4.82T | -24.47T | -5.3T | 1.99T | -2.35T | -1.31T | 1.3T | 7.05T | 13.29T | 2.69T | 60.01B | -3.17T | -3.37T | -119.93B | -96.72B | -2.96T | 1.43T | 2.12T | 2.39T | 2.78T | 2.44T | 3.05T |
| Net Margin % | 8.11% | 8.85% | 3.74% | -5.51% | -34.68% | -8.84% | 3.44% | -3.96% | -2.17% | 2.17% | 11.71% | 22.54% | 4.67% | 0.11% | -6.41% | -7.74% | -0.3% | -0.29% | -9.36% | 4.9% | 8.12% | 9.46% | 12.03% | 10.2% | 14.27% |
| Net Income Growth % | 23.86% | 144.72% | 172.4% | 80.29% | -361.25% | -366.28% | 184.93% | -78.43% | -201.22% | -81.57% | -46.96% | 394.59% | 4377.3% | 101.9% | 6.05% | -2710.34% | -24% | 96.73% | -307.06% | -32.77% | -11.15% | -14.2% | 14.3% | -20.06% | - |
| EPS (Diluted) | 6106.03 | 6711.00 | 2719.55 | -3756.09 | -19026.85 | -4131.50 | 1550.98 | -1827.00 | -1024.00 | 1011.50 | 5489.50 | 10350.50 | 2145.00 | 48.00 | -2541.50 | -2525.24 | -58.00 | -62.50 | -2373.24 | 1113.89 | 1614.85 | 1867.47 | 2178.53 | 1928.95 | 2385.38 |
| EPS Growth % | 23.67% | 146.77% | 172.4% | 80.26% | -360.53% | -366.38% | 184.89% | -78.42% | -201.24% | -81.57% | -46.96% | 382.54% | 4368.75% | 101.89% | -0.64% | -4253.86% | 7.2% | 97.37% | -313.06% | -31.02% | -13.53% | -14.28% | 12.94% | -19.13% | - |
| EPS (Basic) | - | 6711.00 | 2719.55 | -3756.09 | -19026.85 | -4131.48 | 1550.98 | -1827.00 | -1024.00 | 1011.52 | 5489.50 | 10350.50 | 2145.00 | 48.00 | -2541.50 | -2525.24 | -58.00 | -62.50 | -2373.24 | 1147.84 | 1663.66 | 1880.50 | 2210.41 | 1933.67 | 2385.38 |
| Diluted Shares Outstanding | 1.28B | 1.3B | 1.28B | 1.28B | 1.28B | 1.28B | 1.28B | 1.28B | 1.28B | 1.28B | 1.28B | 1.28B | 1.25B | 1.25B | 1.25B | 1.28B | 1.24B | 1.24B | 1.25B | 1.28B | 1.31B | 1.28B | 1.28B | 1.26B | 1.28B |
Quick answers to the most common questions about buying KEP stock.
For fiscal year 2025, Korea Electric Power Corporation (KEP) reported total revenue of $96.57T. This represents a 352.0% increase compared to $21.36T in 2002.
Korea Electric Power Corporation (KEP) is profitable, generating $8.54T in net income for the fiscal year ending 2025 with a net profit margin of 8.8%.
Korea Electric Power Corporation (KEP) reported an operating income of $13.57T, resulting in an operating profit margin of 14.1%. This margin reflects the operational efficiency of the business before interest and taxes.
Korea Electric Power Corporation (KEP) generated $15.86T in gross profit for the year, representing a gross profit margin of 16.4%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Regulatory margin compression risk
Revenue Stability Masked by Volatile Regulatory Recovery
According to the income statement, KEP's revenue growth has been modest, ranging from -0.1% to 7.9% over the past ten quarters, but operating income volatility suggests that revenue growth does not consistently translate to earnings due to regulatory lag in cost recovery.
KEP's revenue appears relatively stable in nominal terms, but the significant swings in operating margin indicate that the regulatory framework does not allow for timely recovery of input costs. The most recent quarter shows negative revenue growth of -0.1% and an operating margin of only 5.5%, which suggests the company is facing headwinds in passing through fuel costs or other regulatory adjustments. This volatility in earnings despite stable revenue points to a regulatory environment where the rate recovery mechanism is either delayed or insufficient to cover cost inflation.
Earned Returns Deviate Sharply from Stabilized Targets
As reported in the financial statements, KEP's operating margin has swung from a low of 5.5% to a high of 20.6% within the last year, indicating that the utility is not consistently earning its authorized return and that regulatory adjustments are creating significant earnings instability.
The extreme variability in operating margins suggests that KEP's earned return on equity is likely deviating substantially from the authorized ROE set by regulators. For instance, the quarter with a 20.6% operating margin likely reflects a period where favorable fuel cost recovery or a rate case settlement boosted earnings, while the 5.5% margin quarter indicates severe under-earning. This pattern implies that the regulatory compact is not providing a stable earnings environment and that KEP may be subjected to periodic catches and misses in its allowed returns.
Fuel Cost Pass-Through Lag Drives Margin Volatility
Based on KEP's reported financials, the quarterly operating margin fluctuations of over 15 percentage points are consistent with the known lag in fuel cost pass-through mechanisms, where global commodity price spikes are not immediately recovered in tariffs by the regulator.
The company's cost structure is heavily influenced by fuel costs, which are pass-through items, but the timing of recovery appears mismatched, leading to periods of high margins when fuel costs are low or recovered, and low margins when fuel costs surge and are not yet passed through. For example, the most recent quarter's 5.5% operating margin may indicate a period where fuel costs have risen but regulatory approval for tariff adjustments has not been granted, compressing margins. This structural issue creates working capital strain and earnings uncertainty.
Non-Recurring Regulatory Items Obscure Core Earnings Power
The volatility in KEP's EPS, ranging from 50.63 to 2925.40 over the past two years, suggests that reported earnings are heavily influenced by non-recurring regulatory adjustments and fuel cost recoveries rather than reflecting a stable, regulated earnings base.
The company's EPS growth rates are erratic, with quarters of triple-digit growth followed by negative growth, indicating that earnings are being driven by one-time items such as rate case settlements, fuel cost true-ups, or weather-related adjustments. For instance, the quarter with EPS growth of 103.1% likely included a catch-up payment for previously unrecovered fuel costs. Consequently, the core regulated earnings power of the utility is obscured, making it difficult to assess the sustainable earnings growth trajectory.
Overvaluation Amid Structural Earnings Fragility
Despite the stock price exceeding the GF Value by 78.7% as of April 2026, KEP's income statement reveals structural earnings fragility, with interest coverage falling below 1.0 in the latest quarter, suggesting that the current valuation may not be supported by the company's underlying earnings power.
The market appears to be pricing KEP as a stable utility, but the financial data shows that the company is facing significant regulatory and operational challenges. The latest quarter's interest coverage of 0.97 indicates that operating income is barely sufficient to cover interest expenses, raising concerns about the sustainability of dividends and the company's ability to service its debt without further tariff increases. Moreover, the political risk of government-mandated price freezes during inflationary periods could lead to a prolonged period of under-earning, which the current valuation does not seem to reflect.