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 |
---|---|---|---|---|---|---|---|---|---|
2019 | 3.330 | 41.220 | 8.1% | 475.6 млн. | 1.6 млрд. | 7.9 млрд. | 20.0% | ||
2020 | 4.560 | 66.900 | 6.8% | 475.6 млн. | 2.2 млрд. | 10.8 млрд. | 20.0% | ||
2021 | 0.000 | 69.810 | 0.0% | 475.6 млн. | 0 | 18.1 млрд. | 0.0% | ||
2023 | 42.450 | 368.600 | 11.5% | 461.9 млн. | 19.6 млрд. | 23.6 млрд. | 83.0% | ||
2024 | 56.980 | 375.910 | 15.2% | 461.9 млн. | 26.3 млрд. | 50.3 млрд. | 52.3% | ||
(E) 2025 | 58.972 | 377.280 | 15.6% | 461.9 млн. | 27.2 млрд. | 62.1 млрд. | 43.9% | 451.5 | 19.7% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 377.28 р. | |
Amount of shares | R2 | 461.88 млн шт | |
Average historical % to be paid | R3 | 43.8% | |
Predicted value: | R4 | 62 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 27 237.14 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 58.97 р. |
Target historical dividend yield | R7 | 13.1% | |
Dividend per share already paid in forecast year | R8 | 58.97 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +15.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 451.54 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +19.7% |
2020 | DIV |
---|---|
2020-10-22 | 3.33 |
2021 | DIV |
---|---|
2021-04-09 | 4.56 |
2022 | DIV |
---|---|
2022-07-15 | 11.81 |
2023 | DIV |
---|---|
2023-03-23 | 21.16 |
2023-08-18 | 19.08 |
2024 | DIV |
---|---|
2024-03-21 | 23.37 |
2024-08-23 | 27.26 |
2025 | DIV |
---|---|
2025-03-21 | 29.72 |