| 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 | 50.84 | 20.9% | 4.0 млрд. | 42.3 млрд. | 146.2 млрд. | 29.0% | 88.7 | 74.5% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 50.84 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 | +20.9% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 88.73 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +74.5% |