AFLT (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 | 2.69 | 80.90 | 3.3% | 1.1 млрд. | 3.0 млрд. | 13.5 млрд. | 22.1% | ||
2020 | 0.00 | 68.90 | 0.0% | 2.4 млрд. | 0 | -113.0 млрд. | |||
2021 | 0.00 | 27.60 | 0.0% | 2.4 млрд. | 0 | -34.5 млрд. | |||
2023 | 0.00 | 56.44 | 0.0% | 2.4 млрд. | 0 | 10.3 млрд. | 0.0% | ||
2024 | 5.27 | 62.09 | 8.5% | 4.0 млрд. | 21.0 млрд. | 58.5 млрд. | 35.8% | ||
(E) 2025 | 10.65 | 54.34 | 19.6% | 4.0 млрд. | 42.3 млрд. | 146.2 млрд. | 29.0% | 88.7 | 63.0% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 54.34 р. | |
Amount of shares | R2 | 3 975.77 млн шт | |
Average historical % to be paid | R3 | 29.0% | |
Predicted value: | R4 | 146 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 42 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 10.65 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 10.65 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +19.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 88.73 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +63.3% |