BSPB (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 | 1.62 | 49.10 | 3.3% | 462 млн. | 748 млн. | 7 494 млн. | 10.0% | ||
2018 | 3.71 | 50.09 | 7.4% | 462 млн. | 1 714 млн. | 8 937 млн. | 19.2% | ||
2019 | 3.33 | 42.44 | 7.9% | 462 млн. | 1 538 млн. | 7 906 млн. | 19.5% | ||
2020 | 4.56 | 62.65 | 7.3% | 462 млн. | 2 106 млн. | 10 830 млн. | 19.5% | ||
2021 | 0.00 | 82.80 | 0.0% | 462 млн. | 0 | 18 100 млн. | 0.0% | ||
(E) 2023 | 10.31 | 327.29 | 3.1% | 462 млн. | 4 180 млн. | 24 567 млн. | 17.0% | 85.9 | -73.8% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 327.29 р. | |
Amount of shares | R2 | 461.88 млн. шт | |
Average historical % to be paid | R3 | 17.0% | |
Predicted value: | R4 | 24 566.67 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 4 179.77 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 10.31 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 10.31 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +3.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 85.89 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -73.8% |
2017 | DIV |
---|---|
2018-05-31 | 1.62 |
2018 | DIV |
---|---|
2019-06-06 | 3.71 |
2020 | DIV |
---|---|
2020-12-09 | 3.33 |
2021-06-03 | 4.56 |
2023 | DIV |
---|---|
2023-10-06 | 19.08 |
2024-05-03 | 23.37 |