| BAZA (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
|---|---|---|---|---|---|---|---|---|---|
| 2025 | 7.20 | 96.62 | 7.5% | 165.0 млн. | 1.2 млрд. | 2.3 млрд. | 50.8% | ||
| (E) 2026 | 7.20 | 148.60 | 4.8% | 165.0 млн. | 476.6 млн. | 938.0 млн. | 50.8% | 60 | -59.6% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 147.40 р. | |
| Amount of shares | R2 | 165.00 млн шт | |
| Average historical % to be paid | R3 | 50.8% | |
| Predicted value: | R4 | 938.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 476.60 млн р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 7.20 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 7.20 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +4.9% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 60.00 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -59.3% |