ASTR (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2023 | 7.89 | 542.85 | 1.5% | 210.0 млн. | 1.7 млрд. | 4.1 млрд. | 40.1% | ||
(E) 2024 | 11.12 | 401.55 | 2.8% | 210.0 млн. | 2.3 млрд. | 5.8 млрд. | 40.1% | 92.7 | -76.9% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 401.55 р. | |
Amount of shares | R2 | 210.00 млн шт | |
Average historical % to be paid | R3 | 40.1% | |
Predicted value: | R4 | 5 820.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 2 334.98 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 11.12 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 11.12 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +2.8% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 92.66 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -76.9% |