ABRD (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2017 | 2.86 | 140.00 | 2.0% | 98000000 | 280 млн. | 826 млн. | 33.9% | ||
2018 | 2.86 | 140.00 | 2.0% | 98000000 | 280 млн. | 1 091 млн. | 25.7% | ||
2019 | 1.03 | 129.50 | 0.8% | 98000000 | 101 млн. | 1 286 млн. | 7.9% | ||
2020 | 2.86 | 194.00 | 1.5% | 98000000 | 280 млн. | 1 100 млн. | 25.5% | ||
2021 | 3.44 | 174.00 | 2.0% | 98000000 | 337 млн. | 1 350 млн. | 25.0% | ||
(E) 2023 | 2.21 | 296.00 | 0.7% | 98000000 | 57 547 тыс. | 244 млн. | 23.6% | 18.4 | -93.8% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 296.00 р. | |
Amount of shares | R2 | 98 000.00 тыс. шт | |
Average historical % to be paid | R3 | 23.6% | |
Predicted value: | R4 | 244.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 57 543.33 тыс. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 2.21 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 2.21 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +0.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 18.39 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -93.8% |
2017 | DIV |
---|---|
2018-06-22 | 2.86 |
2018 | DIV |
---|---|
2019-07-08 | 2.86 |
2020 | DIV |
---|---|
2020-10-15 | 1.03 |
2021-07-08 | 2.86 |
2021 | DIV |
---|---|
2022-07-06 | 3.44 |