AQUA (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 | 0.00 | 178.50 | 0.0% | 87880000 | 0 | 0 | |||
2018 | 0.00 | 236.00 | 0.0% | 87880000 | 0 | 2 331 млн. | 0.0% | ||
2019 | 0.00 | 194.50 | 0.0% | 87880000 | 0 | 3 258 млн. | 0.0% | ||
2020 | 10.00 | 417.00 | 2.4% | 87880000 | 879 млн. | 2 699 млн. | 32.6% | ||
2021 | 8.00 | 517.50 | 1.6% | 87880000 | 703 млн. | 8 596 млн. | 8.2% | ||
(E) 2023 | 16.00 | 903.00 | 2.4% | 87880000 | 1 880 млн. | 9 230 млн. | 20.4% | 181.0 | -80.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 903.00 р. | |
Amount of shares | R2 | 87 880.00 тыс. шт | |
Average historical % to be paid | R3 | 20.4% | |
Predicted value: | R4 | 9 230.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 1 880.15 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 21.39 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 16.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +2.4% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 180.98 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -80.0% |
2020 | DIV |
---|---|
2020-09-09 | 5.00 |
2021 | DIV |
---|---|
2021-09-17 | 13.00 |
2021-12-16 | 4.00 |
2023 | DIV |
---|---|
2023-09-20 | 26.00 |
2023-12-07 | 19.00 |
2024-07-05 | 10.00 |