| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 1.03 | 129.00 | 0.8% | 98.0 млн. | 100.9 млн. | 2.6 млрд. | 3.9% | ||
| 2020 | 2.86 | 202.00 | 1.4% | 98.0 млн. | 280.3 млн. | 2.2 млрд. | 12.7% | ||
| 2021 | 3.44 | 175.00 | 2.0% | 98.0 млн. | 337.1 млн. | 2.7 млрд. | 12.5% | ||
| 2023 | 9.41 | 253.00 | 3.7% | 98.0 млн. | 922.2 млн. | 2.6 млрд. | 36.0% | ||
| 2024 | 5.01 | 168.40 | 3.0% | 98.0 млн. | 491.0 млн. | 1.8 млрд. | 26.7% | ||
| (E) 2025 | 0.00 | 159.20 | 0.0% | 98.0 млн. | 0 | 0 | 18.4% | 0 | -100.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 159.20 р. | |
| Amount of shares | R2 | 98.00 млн шт | |
| Average historical % to be paid | R3 | 18.4% | |
| Predicted value: | R4 | 0.00 р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 0.00 р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | 0.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |
| 2021 | DIV |
|---|---|
| 2021-05-25 | 2.86 |
| 2022 | DIV |
|---|---|
| 2022-05-17 | 3.44 |
| 2023 | DIV |
|---|---|
| 2023-05-26 | 6.33 |
| 2024 | DIV |
|---|---|
| 2024-06-03 | 3.27 |
| 2025 | DIV |
|---|---|
| 2025-06-04 | 5.01 |