AKRN (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 | 305.00 | 4666.0 | 6.5% | 40.5 млн. | 12.4 млрд. | 12.8 млрд. | 96.8% | ||
2019 | 533.00 | 5640.0 | 9.5% | 40.5 млн. | 21.6 млрд. | 24.2 млрд. | 89.2% | ||
2020 | 30.00 | 6008.0 | 0.5% | 40.5 млн. | 1.2 млрд. | 3.8 млрд. | 31.7% | ||
2021 | 990.00 | 18362.0 | 5.4% | 40.5 млн. | 40.1 млрд. | 67.7 млрд. | 59.3% | ||
2023 | 427.00 | 15450.0 | 2.8% | 40.5 млн. | 17.3 млрд. | 35.7 млрд. | 48.5% | ||
(E) 2024 | 534.00 | 15946.0 | 3.3% | 40.5 млн. | 19.8 млрд. | 30.4 млрд. | 65.1% | 4450 | -72.2% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 15.95 тыс р. | |
Amount of shares | R2 | 40.53 млн шт | |
Average historical % to be paid | R3 | 65.1% | |
Predicted value: | R4 | 30 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 19 790.91 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 534.00 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 534.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +3.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 4 450.00 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -72.1% |
2021 | DIV |
---|---|
2021-05-06 | 30.00 |
2021-09-07 | 30.00 |
2021-11-11 | 720.00 |
2022 | DIV |
---|---|
2022-02-03 | 240.00 |
2024 | DIV |
---|---|
2024-04-17 | 427.00 |