| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.520 | 22.713 | 2.3% | 9.7 млрд. | 5.0 млрд. | -9.1 млрд. | |||
| 2024 | 0.520 | 15.501 | 3.4% | 9.7 млрд. | 5.0 млрд. | -25.6 млрд. | |||
| (E) 2025 | 0.000 | 12.406 | 0.0% | 9.7 млрд. | -19.8 млрд. | -188.3 млрд. | 10.5% | 0 | -100.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 12.41 р. | |
| Amount of shares | R2 | 9 650.00 млн шт | |
| Average historical % to be paid | R3 | 10.5% | |
| Predicted value: | R4 | -188 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | -19 811.23 млн 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 |
|---|---|
| 2021-05-24 | 0.3100 |
| 2023 | DIV |
|---|---|
| 2023-05-24 | 0.4100 |
| 2024 | DIV |
|---|---|
| 2024-07-15 | 0.5200 |