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 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%