Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Jack Chia Industries (Thailand) Public Company Limited (JCT.BK)

Company Dividend Discount ModelIndustry: Household & Personal ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$70.77 - $109.17$88.61
Multi-Stage$167.32 - $183.90$175.45
Blended Fair Value$132.03
Current Price$80.00
Upside65.04%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.23%0.07%4.123.893.413.434.094.073.993.893.904.87
YoY Growth--5.74%14.24%-0.51%-16.19%0.43%1.99%2.50%-0.04%-19.99%19.03%
Dividend Yield--5.26%4.94%4.29%4.28%4.90%5.61%4.79%4.31%4.71%5.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)103.73
(-) Cash Dividends Paid (M)86.98
(=) Cash Retained (M)16.75
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)20.7512.977.78
Cash Retained (M)16.7516.7516.75
(-) Cash Required (M)-20.75-12.97-7.78
(=) Excess Retained (M)-4.003.788.97
(/) Shares Outstanding (M)13.5013.5013.50
(=) Excess Retained per Share-0.300.280.66
LTM Dividend per Share6.446.446.44
(+) Excess Retained per Share-0.300.280.66
(=) Adjusted Dividend6.156.727.11
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate-2.08%-1.08%-0.08%
Fair Value$70.77$88.61$109.17
Upside / Downside-11.54%10.77%36.46%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)103.73102.61101.50100.4099.3298.24101.19
Payout Ratio83.85%85.08%86.31%87.54%88.77%90.00%92.50%
Projected Dividends (M)86.9887.3087.6187.8988.1688.4293.60

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.42%6.42%6.42%
Growth Rate-2.08%-1.08%-0.08%
Year 1 PV (M)81.2182.0382.86
Year 2 PV (M)75.7977.3578.92
Year 3 PV (M)70.7372.9275.15
Year 4 PV (M)65.9968.7371.55
Year 5 PV (M)61.5664.7768.11
PV of Terminal Value (M)1,903.522,002.722,106.02
Equity Value (M)2,258.802,368.522,482.62
Shares Outstanding (M)13.5013.5013.50
Fair Value$167.32$175.45$183.90
Upside / Downside109.15%119.31%129.87%

High-Yield Dividend Screener

« Prev Page 26 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ODFLOld Dominion Freight Line, Inc.0.69%$1.1022.00%
RRBIRed River Bancshares, Inc.0.69%$0.487.90%
SSDSimpson Manufacturing Co., Inc.0.69%$1.1413.76%
WCCWESCO International, Inc.0.69%$1.7513.38%
ALGAlamo Group Inc.0.68%$1.1511.96%
CBKCommercial Bancgroup, Inc. Common Stock0.68%$0.166.13%
IRMDIRadimed Corporation0.68%$0.6539.59%
UNFUniFirst Corporation0.68%$1.3216.37%
WTSWatts Water Technologies, Inc.0.68%$1.9019.65%
0HF3.LCencora0.67%$2.2528.12%
AITApplied Industrial Technologies, Inc.0.67%$1.7516.64%
CLMBClimb Global Solutions, Inc.0.67%$0.6814.50%
ASTHAstrana Health, Inc.0.66%$0.1786.52%
AVGOBroadcom Inc.0.66%$2.2848.18%
ENSEnerSys0.66%$0.9911.20%
HLIOHelios Technologies, Inc.0.66%$0.3635.50%
ICFIICF International, Inc.0.66%$0.5610.52%
VMCVulcan Materials Company0.66%$1.9322.82%
AAMEAtlantic American Corporation0.65%$0.027.99%
AMATApplied Materials, Inc.0.65%$1.7319.78%
CRMSalesforce, Inc.0.65%$1.6421.86%
GHCGraham Holdings Company0.65%$7.064.22%
LFACLF Capital Acquisition Corp. II0.65%$0.0724.33%
BSYBentley Systems, Incorporated0.64%$0.2530.41%
EHCEncompass Health Corporation0.64%$0.6812.77%
LADLithia Motors, Inc.0.64%$2.136.25%
PRBMParabellum Acquisition Corp.0.64%$0.065.11%
VRSNVeriSign, Inc.0.64%$1.5417.77%
AWIArmstrong World Industries, Inc.0.63%$1.2417.71%
ESQEsquire Financial Holdings, Inc.0.63%$0.6411.29%
SGISomnigroup International Inc0.63%$0.5637.60%
ULSUL Solutions Inc.0.63%$0.5130.38%
VMIValmont Industries, Inc.0.63%$2.5821.97%
ARCBArcBest Corporation0.62%$0.4811.39%
VVisa Inc.0.62%$2.1323.10%
LSXMAThe Liberty SiriusXM Group0.61%$0.141.73%
0J1R.LHCA Healthcare, Inc.0.60%$2.8110.70%
MPWRMonolithic Power Systems, Inc.0.60%$5.6614.34%
RXNZurn Water Solutions Corporation0.60%$0.3924.10%
0I47.LCostco Wholesale Corporation0.59%$5.0527.04%
DJCODaily Journal Corporation0.59%$2.954.20%
DRSLeonardo DRS, Inc.0.59%$0.2020.75%
FCNCAFirst Citizens BancShares, Inc.0.59%$12.697.01%
AMEAMETEK, Inc.0.58%$1.2019.00%
KLACKLA Corporation0.57%$7.2622.67%
SXIStandex International Corporation0.57%$1.2729.15%
RDVTRed Violet, Inc.0.56%$0.2937.32%
0IRE.LFortive Corporation0.55%$0.3016.72%
AIMCAltra Industrial Motion Corp.0.55%$0.3417.56%
BWXTBWX Technologies, Inc.0.55%$1.0029.87%