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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 2.86 | 142.00 | 2.0% | 98.0 млн. | 280.3 млн. | 1.1 млрд. | 25.7% | ||
2019 | 1.03 | 129.00 | 0.8% | 98.0 млн. | 100.9 млн. | 1.3 млрд. | 7.9% | ||
2020 | 2.86 | 202.00 | 1.4% | 98.0 млн. | 280.3 млн. | 1.1 млрд. | 25.5% | ||
2021 | 3.44 | 175.00 | 2.0% | 98.0 млн. | 337.1 млн. | 1.4 млрд. | 25.0% | ||
2023 | 9.41 | 253.00 | 3.7% | 98.0 млн. | 922.2 млн. | 1.3 млрд. | 72.1% | ||
(E) 2024 | 3.27 | 190.80 | 1.7% | 98.0 млн. | 0 | 0 | 31.2% | 27.3 | -85.7% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 190.60 р. | |
Amount of shares | R2 | 98.00 млн шт | |
Average historical % to be paid | R3 | 31.2% | |
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) | 3.27 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 3.27 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +1.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 27.25 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -85.7% |
2020 | DIV |
---|---|
2020-08-28 | 1.03 |
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 |