J.Jill, Inc. (JILL) Stock: Dividends & Earnings

Company Overview:

Market Cap: $252.01M

Trailing PE: 12.5x

FWD PE *: 10.3x

Payout Ratio (TTM): 18.8%

52-Week Range: $10.41 - $25.14

* Forward PE is based on street estimates.

9.7 Year JILL Performance Metrics:

Total Return (with DRIP): -55.5% (-8.03% CAGR)

Total Return (no DRIP): -54.4% (-7.80% CAGR)

Share Price: -64.8% (-10.22% CAGR)

Yield on Cost (with DRIP): 0.72%

Total Invested: $10,000

Total Value (with DRIP): $4,451

Total Return $ (with DRIP): -$5,549

Dividend Increase: 28.6% (3.40% CAGR)

Dividend Yield (FWD): 1.62% ($0.36)

JILL 9.7-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

JILL Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

JILL Price CAGR:1Y: 46.36%2Y: -7.30%5Y: 3.38%10Y: -10.22%

JILL Dividend Charts

JILL - Dividends

JILL Dividend CAGR:1Y: 12.50%2Y: 13.39%5Y: -42.47%10Y: -42.47%

JILL - Dividend Payout Ratio

JILL Dividend Payout Ratio CAGR:1Y: -31.05%2Y: -4.09%5Y: 0.00%10Y: 0.00%

JILL - Dividend to Free Cash Flow Ratio

JILL Dividend to FCF Ratio CAGR:1Y: -58.51%2Y: -37.92%5Y: 0.00%10Y: 0.00%

Build Custom Charts

JILL - Chart 1

JILL - Chart 2

JILL - Chart 3

JILL Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

Revenue

JILL Revenue CAGR:1Y: 0.55%2Y: 1.17%5Y: 0.41%10Y: -0.29%

Earnings Per Share (EPS)

JILL EPS CAGR:1Y: 60.87%2Y: 17.79%5Y: 7.04%10Y: 2.01%

Net Income

JILL Net Income CAGR:1Y: 59.52%2Y: 16.55%5Y: 8.34%10Y: 7.95%

EBITDA

JILL EBITDA CAGR:1Y: 35.02%2Y: 10.50%5Y: 3.06%10Y: 2.36%

Free Cash Flow

JILL Free Cash Flow CAGR:1Y: 165.10%2Y: 80.07%5Y: 12.53%10Y: 0.00%

Free Cash Flow / Share

JILL Free Cash Flow / Share CAGR:1Y: 171.17%2Y: 82.58%5Y: 10.80%10Y: 0.00%

Operating Income

JILL Operating Income CAGR:1Y: 44.95%2Y: 12.50%5Y: 5.07%10Y: 4.64%

Gross Profit

JILL Gross Profit CAGR:1Y: 12.93%2Y: 4.97%5Y: 2.62%10Y: 0.96%

Shares Outstanding

JILL Shares Outstanding CAGR:1Y: -1.46%2Y: -1.36%5Y: 1.24%10Y: 5.79%

Share Buybacks

JILL Share Buybacks CAGR:1Y: -25.45%2Y: 173.03%5Y: 24.88%10Y: 0.00%

Stock-Based Comp

JILL Stock-Based Comp CAGR:1Y: 19.92%2Y: 2.29%5Y: 18.01%10Y: 26.43%

Expenses

JILL Expenses CAGR:1Y: -82.41%2Y: -70.30%5Y: -16.07%10Y: -26.01%

Revenue vs Net Income

EPS vs FCF / Share

EPS vs PE Ratio

FCF vs FCF / Share

FCF vs Stock Based Comp

Cash & Debt

Revenue by Segment

JILL Revenue CAGR:1Y: 0.55%2Y: 1.17%5Y: 0.41%10Y: -0.29%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

REVENUE: Actual + Estimates

JILL Actual Revenue CAGR:1Y: 0.55%2Y: 1.17%5Y: 0.41%10Y: -0.29%

EPS: Actual + Estimates

JILL Actual EPS CAGR:1Y: 60.87%2Y: 17.79%5Y: 7.04%10Y: 2.01%

NET INCOME: Actual + Estimates

JILL Actual Net Income CAGR:1Y: 59.52%2Y: 16.55%5Y: 8.34%10Y: 7.95%

EBITDA: Actual + Estimates

JILL Actual EBITDA CAGR:1Y: 35.02%2Y: 10.50%5Y: 3.06%10Y: 2.36%

Ratios, Profit Margins & Return on Capital:

Net Profit Margin

JILL Net Profit Margin CAGR:1Y: 58.57%2Y: 15.20%5Y: 7.89%10Y: 8.25%

Gross Profit Margin

JILL Gross Profit Margin CAGR:1Y: 6.94%2Y: 1.25%5Y: 1.21%10Y: 0.77%

Price to Earnings

JILL Price to Earnings CAGR:1Y: -26.92%2Y: -26.11%5Y: -4.39%10Y: -13.13%

Price To Sales Ratio

JILL Price To Sales Ratio CAGR:1Y: 15.33%2Y: -15.07%5Y: 3.08%10Y: -5.99%

Return on Capital Employed

JILL Return on Capital Employed CAGR:1Y: 37.13%2Y: 3.98%5Y: 3.94%10Y: 8.54%

Return on Invested Capital

JILL Return on Invested Capital CAGR:1Y: 35.93%2Y: 3.17%5Y: 3.27%10Y: 7.10%

JILL Dividends Info:

Annual Dividend: $0.36

Forward Yield: 1.62%

Ex-Dividend Date: 2026-09-23

Lifetime Dividends / Share: $6.55

Dividend Safety RatingUnlock Full JILL dividend report »

Projected Future Returns & Dividends for JILL

Based on past 9.7-year performance, here are JILL growth metrics:

Share price CAGR of -10.19%
Dividend CAGR of -42.61%

Using JILL CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	JILL (DRIP)	JILL - No DRIP
Current Price	$22.29	$22.29
Start Shares	448.63	448.63
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	468.89	448.63
Dividends Payment	$0.00	$0.00
Annual Dividends	$1	$1
Yield on cost	0.01%	0.01%
Share Price	$7.61	$7.61
Total Dividends	$385	$378
Final Value	$3,566	$3,790

Estimated Future Value + Dividends - JILL

NOTE: Above numbers are our estimate based on JILL's Dividend and Price CAGR over past 9.7 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Is JILL's dividend safe, and what is JILL worth?

Pro adds JILL's Dividend Safety Rating, its DCF fair value and the Trend Signal to this page and opens the 27 blurred charts above.

Show JILL's rating and fair value

Company Info

J.Jill, Inc. (JILL) had its IPO on 2017-03-09, and is traded on NYSE stock exchange.

J.Jill, Inc. functions as a multi-channel retailer specializing in women's apparel, distributing its unique J.Jill brand merchandise across the United States. Its product selection features a broad range of clothing, including knit and woven tops, bottoms, and dresses, alongside sweaters and outerwear. The company also supplies footwear and various accessories like scarves, jewelry, and hosiery. Shoppers can purchase items via its brick-and-mortar stores, its online platform, and through direct mail catalogs. As of March 22, 2022, the company managed 253 retail locations. This enterprise, founded in 1959, is headquartered in Quincy, Massachusetts.

JILL website: https://www.jjill.com

Loading signals…

DCF Model — JILL

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $22.29

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

J.Jill, Inc. JILL | NYSE