Try our mobile app
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 0.00 | 197.00 | 0.0% | 87.9 млн. | 0 | 6.5 млрд. | 0.0% | ||
| 2020 | 10.00 | 369.00 | 2.7% | 87.9 млн. | 878.8 млн. | 5.4 млрд. | 16.3% | ||
| 2021 | 8.00 | 514.50 | 1.6% | 87.9 млн. | 703.0 млн. | 8.6 млрд. | 8.2% | ||
| 2023 | 55.00 | 815.00 | 6.8% | 87.9 млн. | 4.8 млрд. | 18.5 млрд. | 26.2% | ||
| 2024 | 40.00 | 603.00 | 6.6% | 87.9 млн. | 3.5 млрд. | 20.6 млрд. | 17.1% | ||
| (E) 2025 | 6.16 | 479.50 | 1.3% | 87.9 млн. | 541.6 млн. | 3.2 млрд. | 16.9% | 51.4 | -89.3% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 479.50 р. | |
| Amount of shares | R2 | 87.88 млн шт | |
| Average historical % to be paid | R3 | 16.9% | |
| Predicted value: | R4 | 3 200.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 541.63 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 6.16 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 6.16 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +1.3% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 51.36 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -89.3% |
| 2021 | DIV |
|---|---|
| 2021-04-23 | 5.00 |
| 2021-05-31 | 4.00 |
| 2021-08-18 | 4.00 |
| 2021-11-03 | 4.00 |
| 2022 | DIV |
|---|---|
| 2022-07-06 | 8.00 |
| 2022-08-08 | 15.00 |
| 2022-11-01 | 15.00 |
| 2023 | DIV |
|---|---|
| 2023-06-06 | 10.00 |
| 2023-06-06 | 10.00 |
| 2023-08-08 | 16.00 |
| 2023-10-30 | 19.00 |
| 2024 | DIV |
|---|---|
| 2024-04-22 | 10.00 |
| 2024-05-27 | 10.00 |
| 2024-08-22 | 10.00 |
| 2024-10-21 | 20.00 |
| 2025 | DIV |
|---|---|
| 2025-05-26 | 10.00 |
