Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Jarir Marketing Company (4190.SR)

Company Dividend Discount ModelIndustry: Specialty RetailSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$17.35 - $40.70$25.51
Multi-Stage$19.48 - $21.29$20.37
Blended Fair Value$22.94
Current Price$13.95
Upside64.46%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.37%5.97%0.830.830.770.790.770.820.740.620.530.57
YoY Growth--0.61%7.14%-2.53%2.60%-5.52%9.95%19.08%16.90%-6.70%22.74%
Dividend Yield--6.38%5.69%4.72%4.01%4.23%6.38%4.69%4.74%5.26%6.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,014.70
(-) Cash Dividends Paid (M)1,008.00
(=) Cash Retained (M)6.70
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)202.94126.8476.10
Cash Retained (M)6.706.706.70
(-) Cash Required (M)-202.94-126.84-76.10
(=) Excess Retained (M)-196.24-120.14-69.41
(/) Shares Outstanding (M)1,200.001,200.001,200.00
(=) Excess Retained per Share-0.16-0.10-0.06
LTM Dividend per Share0.840.840.84
(+) Excess Retained per Share-0.16-0.10-0.06
(=) Adjusted Dividend0.680.740.78
WACC / Discount Rate7.17%7.17%7.17%
Growth Rate3.15%4.15%5.15%
Fair Value$17.35$25.51$40.70
Upside / Downside24.41%82.87%191.76%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,014.701,056.841,100.741,146.461,194.081,243.681,280.99
Payout Ratio99.34%97.47%95.60%93.74%91.87%90.00%92.50%
Projected Dividends (M)1,008.001,030.131,052.351,074.651,096.981,119.311,184.91

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.17%7.17%7.17%
Growth Rate3.15%4.15%5.15%
Year 1 PV (M)951.94961.17970.40
Year 2 PV (M)898.67916.18933.85
Year 3 PV (M)848.05872.96898.34
Year 4 PV (M)799.97831.45863.84
Year 5 PV (M)754.30791.58830.32
PV of Terminal Value (M)19,128.8520,074.2121,056.57
Equity Value (M)23,381.7824,447.5325,553.32
Shares Outstanding (M)1,200.001,200.001,200.00
Fair Value$19.48$20.37$21.29
Upside / Downside39.68%46.04%52.65%

High-Yield Dividend Screener

« Prev Page 22 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0K58.LNOV Inc.1.29%$0.2015.83%
CONConcentra Group Holdings Parent, Inc.1.29%$0.2520.88%
CSGSCSG Systems International, Inc.1.28%$0.9832.90%
CSLCarlisle Companies Incorporated1.28%$4.2023.23%
JKHYJack Henry & Associates, Inc.1.28%$2.2934.69%
MSAMSA Safety Incorporated1.28%$2.0829.19%
PAHCPhibro Animal Health Corporation1.28%$0.4828.68%
WMGWarner Music Group Corp.1.28%$0.3961.67%
0K4C.LNRG Energy, Inc.1.27%$2.1028.38%
DCIDonaldson Company, Inc.1.27%$1.1435.14%
TEXTerex Corporation1.27%$0.7029.49%
BCCBoise Cascade Company1.26%$0.9318.09%
BCMLBayCom Corp1.25%$0.3616.94%
MSCIMSCI Inc.1.25%$7.0744.68%
PRMWPrimo Water Corporation1.25%$0.3561.28%
ESIElement Solutions Inc1.24%$0.3232.50%
LECOLincoln Electric Holdings, Inc.1.23%$3.0031.76%
MCRIMonarch Casino & Resort, Inc.1.23%$1.1826.69%
PBI-PBPitney Bowes Inc. NT 431.23%$0.2561.37%
RJFRaymond James Financial, Inc.1.23%$2.0119.48%
WFRDWeatherford International plc1.23%$1.0017.78%
AMPAmeriprise Financial, Inc.1.22%$6.0416.30%
BRCBrady Corporation1.22%$0.9623.25%
GCBCGreene County Bancorp, Inc.1.21%$0.2613.26%
RICKRCI Hospitality Holdings, Inc.1.21%$0.2815.00%
ABCAmerisourceBergen Corporation1.20%$2.2528.12%
EQBKEquity Bancshares, Inc.1.20%$0.5458.24%
HMNFHMN Financial, Inc.1.20%$0.3428.27%
IBPInstalled Building Products, Inc.1.20%$3.2234.18%
CHHChoice Hotels International, Inc.1.19%$1.1513.93%
EQCEquity Commonwealth1.19%$0.028.60%
FLSFlowserve Corporation1.19%$0.8424.35%
ICEIntercontinental Exchange, Inc.1.19%$1.9033.71%
LNNLindsay Corporation1.19%$1.4421.27%
INGMIngram Micro Holding Corporation1.18%$0.2520.42%
RBARB Global, Inc.1.18%$1.2252.13%
SEICSEI Investments Company1.18%$0.9817.66%
HEESH&E Equipment Services, Inc.1.17%$1.1144.29%
WSFSWSFS Financial Corporation1.17%$0.6413.17%
ASTEAstec Industries, Inc.1.16%$0.5224.84%
GFGDThe Growth for Good Acquisition Corporation1.16%$0.1242.35%
HUBGHub Group, Inc.1.16%$0.5028.58%
NWSNews Corporation1.16%$0.3516.79%
FCXFreeport-McMoRan Inc.1.15%$0.6041.87%
GFFGriffon Corporation1.15%$0.8677.66%
LHLabcorp Holdings Inc.1.15%$2.8928.24%
YAFIXAMG Funds - AMG Yacktman Focused Fund1.15%$0.2227.84%
0L1G.LSS&C Technologies Holdings, Inc.1.14%$0.9929.41%
0M29.LXylem Inc.1.14%$1.5640.08%
DHID.R. Horton, Inc.1.14%$1.6613.80%