Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Jean Co.,Ltd (2442.TW)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$5.31 - $7.65$6.45
Multi-Stage$45.01 - $50.09$47.49
Blended Fair Value$26.97
Current Price$23.97
Upside12.52%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-25.30%12.48%0.100.050.180.090.040.450.000.010.030.02
YoY Growth--122.57%-74.11%103.81%111.54%-90.64%0.00%-100.00%-77.60%62.80%-36.74%
Dividend Yield--0.42%0.18%1.22%0.71%0.44%7.17%0.00%0.10%0.50%0.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)220.36
(-) Cash Dividends Paid (M)28.19
(=) Cash Retained (M)192.17
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)44.0727.5416.53
Cash Retained (M)192.17192.17192.17
(-) Cash Required (M)-44.07-27.54-16.53
(=) Excess Retained (M)148.10164.62175.64
(/) Shares Outstanding (M)272.13272.13272.13
(=) Excess Retained per Share0.540.600.65
LTM Dividend per Share0.100.100.10
(+) Excess Retained per Share0.540.600.65
(=) Adjusted Dividend0.650.710.75
WACC / Discount Rate2.54%2.54%2.54%
Growth Rate-8.61%-7.61%-6.61%
Fair Value$5.31$6.45$7.65
Upside / Downside-77.84%-73.09%-68.10%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)220.36203.59188.09173.77160.54148.32152.77
Payout Ratio12.79%28.23%43.68%59.12%74.56%90.00%92.50%
Projected Dividends (M)28.1957.4882.15102.73119.70133.49141.32

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.54%2.54%2.54%
Growth Rate-8.61%-7.61%-6.61%
Year 1 PV (M)55.4556.0656.67
Year 2 PV (M)76.4578.1479.84
Year 3 PV (M)92.2395.2998.42
Year 4 PV (M)103.68108.29113.06
Year 5 PV (M)111.54117.78124.29
PV of Terminal Value (M)11,808.0712,468.4013,157.95
Equity Value (M)12,247.4312,923.9613,630.23
Shares Outstanding (M)272.13272.13272.13
Fair Value$45.01$47.49$50.09
Upside / Downside87.76%98.13%108.96%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%