Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Jean Co.,Ltd (2442.TW)

Company Dividend Discount ModelIndustry: Auto - PartsSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$5.35 - $7.71$6.50
Multi-Stage$45.17 - $50.27$47.66
Blended Fair Value$27.08
Current Price$23.97
Upside12.98%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-25.30%12.48%0.100.050.180.090.040.450.000.010.030.02
YoY Growth--122.57%-74.11%103.81%111.54%-90.64%0.00%-100.00%-77.60%62.80%-36.74%
Dividend Yield--0.42%0.18%1.22%0.71%0.44%7.17%0.00%0.10%0.50%0.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)220.36
(-) Cash Dividends Paid (M)28.19
(=) Cash Retained (M)192.17
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)44.0727.5416.53
Cash Retained (M)192.17192.17192.17
(-) Cash Required (M)-44.07-27.54-16.53
(=) Excess Retained (M)148.10164.62175.64
(/) Shares Outstanding (M)272.13272.13272.13
(=) Excess Retained per Share0.540.600.65
LTM Dividend per Share0.100.100.10
(+) Excess Retained per Share0.540.600.65
(=) Adjusted Dividend0.650.710.75
WACC / Discount Rate2.46%2.46%2.46%
Growth Rate-8.61%-7.61%-6.61%
Fair Value$5.35$6.50$7.71
Upside / Downside-77.70%-72.89%-67.84%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)220.36203.59188.09173.77160.54148.32152.77
Payout Ratio12.79%28.23%43.68%59.12%74.56%90.00%92.50%
Projected Dividends (M)28.1957.4882.15102.73119.70133.49141.32

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate2.46%2.46%2.46%
Growth Rate-8.61%-7.61%-6.61%
Year 1 PV (M)55.4956.1056.71
Year 2 PV (M)76.5778.2579.95
Year 3 PV (M)92.4395.5098.64
Year 4 PV (M)103.98108.61113.39
Year 5 PV (M)111.95118.21124.75
PV of Terminal Value (M)11,851.1612,513.9113,205.97
Equity Value (M)12,291.5912,970.5813,679.41
Shares Outstanding (M)272.13272.13272.13
Fair Value$45.17$47.66$50.27
Upside / Downside88.44%98.84%109.71%

High-Yield Dividend Screener

« Prev Page 5 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
PFEPfizer Inc.6.75%$1.7098.83%
COGCabot Oil & Gas Corporation6.71%$1.4952.20%
VZVerizon Communications Inc.6.66%$2.7057.56%
ACAssociated Capital Group, Inc.6.63%$2.2186.94%
VACMarriott Vacations Worldwide Corporation6.62%$3.9078.61%
SSTKShutterstock, Inc.6.61%$1.2475.34%
EPDEnterprise Products Partners L.P.6.60%$2.1280.06%
SXCSunCoke Energy, Inc.6.57%$0.4863.44%
DINDine Brands Global, Inc.6.56%$2.1890.98%
CBLCBL & Associates Properties, Inc.6.54%$2.4261.13%
CRICarter's, Inc.6.47%$2.1585.39%
KYNKayne Anderson Energy Infrastructure Fund, Inc.6.47%$0.8035.36%
SMMCXWestern Asset Managed Municipals Fund Class C6.45%$0.9671.65%
HESMHess Midstream LP6.39%$2.2187.39%
WRB-PFW.R. Berkley Corporation 5.10%6.38%$1.2726.69%
RMTRoyce Micro-Cap Trust, Inc.6.37%$0.6732.29%
PNFPIMCO New York Municipal Income Fund6.30%$0.4854.92%
ENREnergizer Holdings, Inc.6.29%$1.2536.44%
UPSUnited Parcel Service, Inc.6.29%$6.3598.06%
NWBINorthwest Bancshares, Inc.6.27%$0.7593.81%
UIHCUnited Insurance Holdings Corp.6.27%$0.485.99%
TROWT. Rowe Price Group, Inc.6.24%$6.5369.41%
JRSHJerash Holdings (US), Inc.6.20%$0.190.52%
MUABlackRock MuniAssets Fund, Inc.6.14%$0.6673.39%
VKIInvesco Advantage Municipal Income Trust II6.11%$0.5676.68%
GL-PDGlobe Life Inc. 4.25% Junior Su6.10%$1.037.35%
CLNYColony Capital, Inc.6.07%$0.5213.43%
OMFOneMain Holdings, Inc.6.07%$4.2071.06%
VICIVICI Properties Inc.6.07%$1.7165.54%
IMMRImmersion Corporation6.06%$0.3914.22%
KRNYKearny Financial Corp.5.99%$0.4493.99%
DMFBNY Mellon Municipal Income, Inc.5.97%$0.4129.64%
UNBUnion Bankshares, Inc.5.96%$1.4157.02%
ARTMXArtisan Mid Cap Fund Inv Shs5.91%$1.9591.77%
SABASaba Capital Income & Opportunities Fund II5.87%$0.4924.55%
BRDBeard Energy Transition Acquisition Corp.5.86%$0.6395.51%
ETRNEquitrans Midstream Corporation5.81%$0.7269.91%
EHLDVEuroholdings Ltd5.80%$0.285.02%
REPXRiley Exploration Permian, Inc.5.80%$1.5438.01%
AIIAmerican Integrity Insurance Group, Inc.5.79%$1.1726.25%
VRTSVirtus Investment Partners, Inc.5.75%$9.3547.12%
CXHMFS Investment Grade Municipal Trust5.74%$0.4680.40%
GESGuess', Inc.5.72%$0.9661.52%
KRCKilroy Realty Corporation5.71%$2.1779.80%
WRB-PEW. R. Berkley Corporation 5.70% SB DB 20585.68%$1.2726.69%
LEOBNY Mellon Strategic Municipals, Inc.5.66%$0.3637.22%
WLYBJohn Wiley & Sons, Inc.5.64%$1.7692.90%
KMPBKemper Corporation 5.875% Fixed5.60%$1.3132.45%
CBTXCBTX, Inc.5.56%$1.6354.55%
0HST.LCampbell Soup Company5.53%$1.5580.10%