| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2020 | 4.56 | 66.90 | 6.8% | 475.6 млн. | 2.2 млрд. | 10.8 млрд. | 20.0% | ||
| 2021 | 0.00 | 69.81 | 0.0% | 475.6 млн. | 0 | 18.1 млрд. | 0.0% | ||
| 2023 | 42.45 | 368.60 | 11.5% | 461.9 млн. | 19.6 млрд. | 47.3 млрд. | 41.5% | ||
| 2024 | 56.98 | 375.91 | 15.2% | 461.9 млн. | 26.3 млрд. | 50.3 млрд. | 52.3% | ||
| 2025 | 42.84 | 241.07 | 17.8% | 461.9 млн. | 19.8 млрд. | 37.8 млрд. | 52.3% | ||
| (E) 2026 | 31.20 | 255.64 | 12.2% | 439.1 млн. | 13.7 млрд. | 33.0 млрд. | 41.5% | 226.8 | -11.3% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 253.82 р. | |
| Amount of shares | R2 | 439.12 млн шт | |
| Average historical % to be paid | R3 | 41.5% | |
| Predicted value: | R4 | 33 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 13 699.23 млн р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 31.20 р. |
| Target historical dividend yield | R7 | 14.1% | |
| Dividend per share already paid in forecast year | R8 | 19.17 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +12.3% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 226.80 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -10.6% |
| 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 |