AFKS (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 | 0.7900 | 8.7850 | 9.0% | 9 650 млн. | 4 397 млн. | 4 397 млн. | 100.0% | ||
2018 | 0.1100 | 11.8200 | 0.9% | 9 650 млн. | 0 | -191 млн. | |||
2019 | 0.1300 | 18.4100 | 0.7% | 9 650 млн. | 1 255 млн. | 53 379 млн. | 2.4% | ||
2020 | 0.3100 | 29.3280 | 1.1% | 9 650 млн. | 2 992 млн. | 16 000 млн. | 18.7% | ||
2021 | 0.0000 | 13.3700 | 0.0% | 9 650 млн. | 0 | -8 899 млн. | |||
(E) 2023 | 0.4625 | 26.7040 | 1.8% | 9 650 млн. | -3 656 млн. | -9 060 млн. | 40.4% | 3.9 | -85.1% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 26.70 р. | |
Amount of shares | R2 | 9 650.00 млн. шт | |
Average historical % to be paid | R3 | 40.4% | |
Predicted value: | R4 | -9 060.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | -3 655.71 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.46 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.46 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +1.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 3.85 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -85.6% |
2017 | DIV |
---|---|
2017-12-06 | 0.6800 |
2018-07-17 | 0.1100 |
2018 | DIV |
---|---|
2019-07-16 | 0.1100 |
2019 | DIV |
---|---|
2020-07-14 | 0.1300 |
2020 | DIV |
---|---|
2021-07-13 | 0.3100 |