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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 0.110 | 11.590 | 1.0% | 9.7 млрд. | 1.1 млрд. | -191.0 млн. | |||
2019 | 0.130 | 18.000 | 0.7% | 9.7 млрд. | 1.3 млрд. | 53.4 млрд. | 2.4% | ||
2020 | 0.310 | 31.111 | 1.0% | 9.7 млрд. | 3.0 млрд. | 16.0 млрд. | 18.7% | ||
2021 | 0.310 | 15.044 | 2.1% | 9.7 млрд. | 3.0 млрд. | -8.9 млрд. | |||
2023 | 0.410 | 22.713 | 1.8% | 9.7 млрд. | 4.0 млрд. | -9.1 млрд. | |||
(E) 2024 | 0.520 | 16.574 | 3.2% | 9.7 млрд. | 631.4 млн. | 6.0 млрд. | 10.5% | 4.3 | -73.7% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 16.57 р. | |
Amount of shares | R2 | 9 650.00 млн шт | |
Average historical % to be paid | R3 | 10.5% | |
Predicted value: | R4 | 6 000.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 631.40 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.52 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.52 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +3.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 4.33 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -73.9% |
2020 | DIV |
---|---|
2020-05-18 | 0.1300 |
2021 | DIV |
---|---|
2021-05-24 | 0.3100 |
2023 | DIV |
---|---|
2023-05-24 | 0.4100 |
2024 | DIV |
---|---|
2024-07-15 | 0.5200 |