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

Jiajiayue Group Co., Ltd. (603708.SS)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$39.71 - $46.79$43.85
Multi-Stage$64.39 - $70.75$67.51
Blended Fair Value$55.68
Current Price$10.24
Upside443.72%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-4.64%6.51%0.330.120.030.460.500.420.300.260.110.27
YoY Growth--164.65%385.16%-94.45%-7.09%19.01%37.31%17.82%130.77%-59.38%57.09%
Dividend Yield--3.35%1.19%0.19%3.60%2.39%1.29%1.61%1.61%0.71%2.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)149.68
(-) Cash Dividends Paid (M)86.55
(=) Cash Retained (M)63.13
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)29.9418.7111.23
Cash Retained (M)63.1363.1363.13
(-) Cash Required (M)-29.94-18.71-11.23
(=) Excess Retained (M)33.1944.4251.90
(/) Shares Outstanding (M)629.53629.53629.53
(=) Excess Retained per Share0.050.070.08
LTM Dividend per Share0.140.140.14
(+) Excess Retained per Share0.050.070.08
(=) Adjusted Dividend0.190.210.22
WACC / Discount Rate-14.81%-14.81%-14.81%
Growth Rate4.38%5.38%6.38%
Fair Value$39.71$43.85$46.79
Upside / Downside287.77%328.19%356.95%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)149.68157.73166.21175.16184.58194.51200.35
Payout Ratio57.83%64.26%70.70%77.13%83.57%90.00%92.50%
Projected Dividends (M)86.55101.36117.51135.10154.25175.06185.32

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-14.81%-14.81%-14.81%
Growth Rate4.38%5.38%6.38%
Year 1 PV (M)117.86118.98120.11
Year 2 PV (M)158.87161.93165.02
Year 3 PV (M)212.39218.56224.84
Year 4 PV (M)281.96292.93304.20
Year 5 PV (M)372.11390.28409.15
PV of Terminal Value (M)39,391.5441,314.9643,312.80
Equity Value (M)40,534.7342,497.6444,536.12
Shares Outstanding (M)629.53629.53629.53
Fair Value$64.39$67.51$70.75
Upside / Downside528.80%559.25%590.87%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%