ALRS (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 | 5.24 | 96.24 | 5.4% | 7 365 млн. | 38 592 млн. | 78 616 млн. | 49.1% | ||
2018 | 10.04 | 78.70 | 12.8% | 7 365 млн. | 73 944 млн. | 90 400 млн. | 81.8% | ||
2019 | 6.47 | 64.04 | 10.1% | 7 365 млн. | 47 651 млн. | 62 700 млн. | 76.0% | ||
2020 | 9.54 | 127.50 | 7.5% | 7 365 млн. | 32 200 млн. | 32 200 млн. | 100.0% | ||
2021 | 8.79 | 60.50 | 14.5% | 7 365 млн. | 64 738 млн. | 91 300 млн. | 70.9% | ||
(E) 2023 | 6.86 | 78.11 | 14.9% | 7 365 млн. | 85 754 млн. | 113 млрд. | 75.6% | 99.4 | 27.3% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 78.11 р. | |
Amount of shares | R2 | 7 364.97 млн. шт | |
Average historical % to be paid | R3 | 75.6% | |
Predicted value: | R4 | 113 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 85 755.56 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 11.64 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 6.86 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +14.9% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 99.42 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +27.3% |
2017 | DIV |
---|---|
2018-07-11 | 5.24 |
2018 | DIV |
---|---|
2018-10-11 | 5.93 |
2019-07-11 | 4.11 |
2019 | DIV |
---|---|
2019-10-10 | 3.84 |
2020-07-09 | 2.63 |
2020 | DIV |
---|---|
2021-06-30 | 9.54 |
2021 | DIV |
---|---|
2021-10-15 | 8.79 |
2023 | DIV |
---|---|
2023-10-17 | 3.77 |
2024-05-30 | 2.02 |