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

Jones Tech PLC (300684.SZ)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$181.69 - $214.07$200.61
Multi-Stage$149.93 - $164.51$157.08
Blended Fair Value$178.85
Current Price$40.84
Upside337.92%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS17.62%80.87%0.240.610.410.590.360.110.070.030.020.08
YoY Growth---60.81%49.61%-30.98%66.09%234.89%49.07%144.10%41.11%-75.39%13,071.27%
Dividend Yield--0.95%3.69%2.31%3.74%1.90%0.41%0.28%0.13%0.52%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)321.02
(-) Cash Dividends Paid (M)193.85
(=) Cash Retained (M)127.17
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)64.2040.1324.08
Cash Retained (M)127.17127.17127.17
(-) Cash Required (M)-64.20-40.13-24.08
(=) Excess Retained (M)62.9787.05103.10
(/) Shares Outstanding (M)298.24298.24298.24
(=) Excess Retained per Share0.210.290.35
LTM Dividend per Share0.650.650.65
(+) Excess Retained per Share0.210.290.35
(=) Adjusted Dividend0.860.941.00
WACC / Discount Rate-1.52%-1.52%-1.52%
Growth Rate5.50%6.50%7.50%
Fair Value$181.69$200.61$214.07
Upside / Downside344.89%391.21%424.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)321.02341.89364.11387.78412.99439.83453.02
Payout Ratio60.38%66.31%72.23%78.15%84.08%90.00%92.50%
Projected Dividends (M)193.85226.70263.00303.06347.23395.85419.05

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate-1.52%-1.52%-1.52%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)228.03230.19232.35
Year 2 PV (M)266.10271.17276.28
Year 3 PV (M)308.43317.29326.31
Year 4 PV (M)355.45369.12383.18
Year 5 PV (M)407.60427.29447.73
PV of Terminal Value (M)43,148.9745,233.0847,396.96
Equity Value (M)44,714.5846,848.1349,062.81
Shares Outstanding (M)298.24298.24298.24
Fair Value$149.93$157.08$164.51
Upside / Downside267.11%284.63%302.81%

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%