| 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% | ||
| 2024 | 13.68 | 385.45 | 3.6% | 210.0 млн. | 2.9 млрд. | 5.8 млрд. | 49.4% | ||
| (E) 2025 | 3.20 | 295.35 | 1.1% | 210.0 млн. | 671.1 млн. | 1.5 млрд. | 44.7% | 26.6 | -91.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 295.35 р. | |
| Amount of shares | R2 | 210.00 млн шт | |
| Average historical % to be paid | R3 | 44.7% | |
| Predicted value: | R4 | 1 500.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 671.10 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 3.20 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 3.20 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +1.1% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 26.63 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -91.0% |
| 2024 | DIV |
|---|---|
| 2024-05-27 | 7.89 |
| 2024-11-20 | 2.64 |
| 2025 | DIV |
|---|---|
| 2025-05-27 | 3.15 |