AGRO (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 | 30.11 | 668.00 | 4.5% | 137 млн. | 4 115 млн. | 5 563 млн. | 74.0% | ||
2018 | 32.87 | 743.60 | 4.4% | 137 млн. | 4 492 млн. | 12 827 млн. | 35.0% | ||
2019 | 33.68 | 670.20 | 5.0% | 137 млн. | 4 603 млн. | 9 709 млн. | 47.4% | ||
2020 | 90.34 | 1058.00 | 8.5% | 137 млн. | 12 347 млн. | 24 359 млн. | 50.7% | ||
2021 | 65.50 | 761.00 | 8.6% | 137 млн. | 8 952 млн. | 41 478 млн. | 21.6% | ||
(E) 2023 | 49.44 | 1618.00 | 9.6% | 137 млн. | 21 267 млн. | 46 500 млн. | 45.7% | 1349.8 | -16.6% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 1 618.00 р. | |
Amount of shares | R2 | 136.67 млн. шт | |
Average historical % to be paid | R3 | 45.7% | |
Predicted value: | R4 | 46 500.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 21 266.00 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 155.60 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 49.44 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +9.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 349.76 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -16.6% |
2017 | DIV |
---|---|
2017-09-12 | 13.27 |
2018-04-11 | 18.15 |
2018 | DIV |
---|---|
2018-09-12 | 8.28 |
2019-04-24 | 26.37 |
2019 | DIV |
---|---|
2019-09-11 | 12.45 |
2020-04-15 | 23.98 |
2020 | DIV |
---|---|
2020-09-16 | 14.22 |
2021-04-14 | 79.07 |
2021 | DIV |
---|---|
2021-09-08 | 65.21 |