BELU (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2018 | 0.00 | 61.75 | 0.0% | 92.3 млн. | 0 | 679.3 млн. | 0.0% | ||
2019 | 4.00 | 169.75 | 2.4% | 92.3 млн. | 369.1 млн. | 968.6 млн. | 38.1% | ||
2020 | 12.50 | 338.13 | 3.7% | 92.3 млн. | 1.2 млрд. | 1.7 млрд. | 68.0% | ||
2021 | 15.00 | 315.00 | 4.8% | 92.3 млн. | 1.4 млрд. | 2.7 млрд. | 51.5% | ||
2023 | 85.00 | 689.50 | 12.3% | 92.3 млн. | 7.8 млрд. | 9.6 млрд. | 81.8% | ||
(E) 2024 | 43.63 | 483.50 | 9.0% | 92.3 млн. | 4.0 млрд. | 6.7 млрд. | 59.9% | 363.6 | -24.8% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 483.50 р. | |
Amount of shares | R2 | 92.27 млн шт | |
Average historical % to be paid | R3 | 59.9% | |
Predicted value: | R4 | 6 725.50 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 4 025.88 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 43.63 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 43.63 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +9.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 363.60 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -24.8% |
2020 | DIV |
---|---|
2020-09-15 | 1.25 |
2021 | DIV |
---|---|
2021-03-11 | 11.25 |
2021-08-18 | 9.10 |
2022 | DIV |
---|---|
2022-04-11 | 5.91 |
2022-08-30 | 18.75 |
2022-12-05 | 9.38 |
2023 | DIV |
---|---|
2023-03-13 | 50.00 |
2023-08-14 | 40.00 |
2023-11-13 | 16.88 |
2024 | DIV |
---|---|
2024-03-18 | 28.12 |
2024-08-26 | 12.50 |