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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 0.00 | 680.00 | 0.0% | 11534000 | 0 | 400 млн. | 0.0% | ||
2018 | 0.00 | 474.00 | 0.0% | 11534000 | 0 | 919 млн. | 0.0% | ||
2019 | 32.00 | 1350.00 | 2.4% | 11534000 | 369 млн. | 1 353 млн. | 27.3% | ||
2020 | 100.00 | 2400.00 | 4.2% | 11534000 | 1 153 млн. | 2 460 млн. | 46.9% | ||
2021 | 120.00 | 2393.00 | 5.0% | 11534000 | 1 384 млн. | 3 824 млн. | 36.2% | ||
(E) 2023 | 219.25 | 5987.00 | 5.7% | 11534000 | 3 955 млн. | 10 752 млн. | 36.8% | 2919.6 | -51.2% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 5 987.00 р. | |
Amount of shares | R2 | 11 534.00 тыс. шт | |
Average historical % to be paid | R3 | 36.8% | |
Predicted value: | R4 | 10 752.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 3 955.39 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 342.93 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 219.25 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +5.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2 919.62 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -51.2% |
2019 | DIV |
---|---|
2020-06-09 | 32.00 |
2020 | DIV |
---|---|
2020-10-22 | 10.00 |
2021-05-04 | 90.00 |
2021 | DIV |
---|---|
2021-09-30 | 72.76 |
2022-06-15 | 47.24 |
2023 | DIV |
---|---|
2023-09-28 | 320.00 |
2023-12-26 | 135.00 |
2024-05-10 | 225.00 |