BANE (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 | 307.26 | 2018.00 | 15.2% | 148 млн. | 45 428 млн. | 143 млрд. | 31.8% | ||
2018 | 158.95 | 1869.50 | 8.5% | 148 млн. | 23 501 млн. | 98 360 млн. | 23.9% | ||
2019 | 107.81 | 1732.00 | 6.2% | 148 млн. | 15 940 млн. | 76 778 млн. | 20.8% | ||
2020 | 0.00 | 1454.00 | 0.0% | 148 млн. | 0 | -11 120 млн. | |||
2021 | 117.29 | 964.00 | 12.2% | 148 млн. | 17 341 млн. | 83 322 млн. | 20.8% | ||
(E) 2023 | 166.89 | 3359.50 | 5.8% | 148 млн. | 28 746 млн. | 118 млрд. | 24.3% | 1634.0 | -51.4% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 3 359.50 р. | |
Amount of shares | R2 | 147.85 млн. шт | |
Average historical % to be paid | R3 | 24.3% | |
Predicted value: | R4 | 118 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 28 745.90 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 194.43 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 166.89 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +5.8% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 633.99 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -51.4% |
2017 | DIV |
---|---|
2017-12-08 | 148.31 |
2018-07-05 | 158.95 |
2018 | DIV |
---|---|
2019-06-20 | 158.95 |
2019 | DIV |
---|---|
2020-07-02 | 107.81 |
2021 | DIV |
---|---|
2022-07-07 | 117.29 |