Try our mobile app
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2020 | 12.50 | 338.13 | 3.7% | 92.3 млн. | 1.2 млрд. | 3.5 млрд. | 32.5% | ||
| 2021 | 15.00 | 315.00 | 4.8% | 92.3 млн. | 1.4 млрд. | 5.5 млрд. | 25.1% | ||
| 2023 | 85.00 | 689.50 | 12.3% | 92.3 млн. | 7.8 млрд. | 9.6 млрд. | 81.8% | ||
| 2024 | 37.50 | 445.00 | 8.4% | 92.3 млн. | 3.5 млрд. | 6.8 млрд. | 51.1% | ||
| 2025 | 30.00 | 237.40 | 12.6% | 92.3 млн. | 2.8 млрд. | 7.6 млрд. | 36.7% | ||
| (E) 2026 | 19.16 | 270.80 | 7.1% | 92.3 млн. | 1.8 млрд. | 3.9 млрд. | 45.4% | 165.3 | -39.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 271.80 р. | |
| Amount of shares | R2 | 92.27 млн шт | |
| Average historical % to be paid | R3 | 45.4% | |
| Predicted value: | R4 | 3 891.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 1 768.20 млн р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 19.16 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 8.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +7.1% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 165.27 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -39.2% |
| 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 |
| 2025 | DIV |
|---|---|
| 2025-03-27 | 25.00 |
| 2025-09-02 | 20.00 |
| 2026 | DIV |
|---|---|
| 2026-04-27 | 10.00 |
