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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 532.00 | 4368.00 | 12.2% | 40530000 | 13 033 млн. | 13 033 млн. | 100.0% | ||
2018 | 305.00 | 4650.00 | 6.6% | 40530000 | 12 362 млн. | 12 768 млн. | 96.8% | ||
2019 | 533.00 | 5668.00 | 9.4% | 40530000 | 21 602 млн. | 24 219 млн. | 89.2% | ||
2020 | 30.00 | 5964.00 | 0.5% | 40530000 | 1 216 млн. | 3 840 млн. | 31.7% | ||
2021 | 990.00 | 16998.00 | 5.8% | 40530000 | 40 125 млн. | 67 653 млн. | 59.3% | ||
(E) 2023 | 369.88 | 16892.00 | 3.9% | 40530000 | 26 917 млн. | 35 700 млн. | 75.4% | 5681.6 | -66.4% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 16 892.00 р. | |
Amount of shares | R2 | 40 530.00 тыс. шт | |
Average historical % to be paid | R3 | 75.4% | |
Predicted value: | R4 | 35 700.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 26 917.20 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 664.13 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 369.88 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +3.9% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 5 681.55 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -66.4% |
2017 | DIV |
---|---|
2017-09-22 | 330.00 |
2018-01-19 | 112.00 |
2018 | DIV |
---|---|
2018-06-12 | 185.00 |
2018-10-26 | 40.00 |
2019-03-20 | 130.00 |
2019 | DIV |
---|---|
2019-06-07 | 135.00 |
2019-12-09 | 101.00 |
2020-06-05 | 432.00 |
2020 | DIV |
---|---|
2021-06-04 | 30.00 |
2021 | DIV |
---|---|
2021-12-10 | 750.00 |
2022-03-07 | 240.00 |
2023 | DIV |
---|---|
2024-05-16 | 427.00 |