BANEP (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 | 148.41 | 1618.50 | 9.2% | 29790000 | 4 421 млн. | 143 млрд. | 3.1% | ||
2018 | 158.95 | 1602.50 | 9.9% | 29790000 | 4 735 млн. | 98 360 млн. | 4.8% | ||
2019 | 158.95 | 1323.00 | 12.0% | 29790000 | 4 735 млн. | 76 778 млн. | 6.2% | ||
2020 | 107.81 | 1018.50 | 10.6% | 29790000 | 0 | -11 120 млн. | |||
2021 | 0.10 | 644.50 | 0.0% | 29790000 | 2 979 тыс. | 83 322 млн. | 0.0% | ||
(E) 2023 | 0.00 | 2386.00 | 7.4% | 29790000 | 4 162 млн. | 118 млрд. | 3.5% | 1542.1 | -35.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 2 386.00 р. | |
Amount of shares | R2 | 29 790.00 тыс. шт | |
Average historical % to be paid | R3 | 4.4% | |
Predicted value: | R4 | 118 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 5 200.78 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 174.58 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +7.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 542.13 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -35.4% |
2017 | DIV |
---|---|
2017-07-10 | 0.1000 |
2017-12-08 | 148.31 |
2018 | DIV |
---|---|
2018-07-05 | 158.95 |
2019 | DIV |
---|---|
2019-06-20 | 158.95 |
2020 | DIV |
---|---|
2020-07-02 | 107.81 |
2021 | DIV |
---|---|
2021-07-12 | 0.1000 |
2023 | DIV |
---|---|
2023-07-05 | 199.89 |