| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 533.00 | 5640 | 9.5% | 40.5 млн. | 21.6 млрд. | 24.2 млрд. | 89.2% | ||
| 2020 | 30.00 | 6008 | 0.5% | 40.5 млн. | 1.2 млрд. | 3.8 млрд. | 31.7% | ||
| 2021 | 990.00 | 18362 | 5.4% | 40.5 млн. | 40.1 млрд. | 67.7 млрд. | 59.3% | ||
| 2023 | 427.00 | 15450 | 2.8% | 40.5 млн. | 17.3 млрд. | 35.7 млрд. | 48.5% | ||
| 2024 | 534.00 | 15752 | 3.4% | 40.5 млн. | 21.6 млрд. | 30.4 млрд. | 71.2% | ||
| (E) 2025 | 892.84 | 17788 | 5.0% | 40.5 млн. | 36.2 млрд. | 60.3 млрд. | 60.0% | 7440.6 | -58.2% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 17.79 тыс р. | |
| Amount of shares | R2 | 40.53 млн шт | |
| Average historical % to be paid | R3 | 60.0% | |
| Predicted value: | R4 | 60 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 36 млрд р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 892.87 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 892.84 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +5.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 7 440.57 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -58.2% |
| 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 |
| 2025 | DIV |
|---|---|
| 2025-04-30 | 107.00 |