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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 3.71 | 50.90 | 7.3% | 475.6 млн. | 1.8 млрд. | 8.9 млрд. | 19.7% | ||
2019 | 3.33 | 41.22 | 8.1% | 475.6 млн. | 1.6 млрд. | 7.9 млрд. | 20.0% | ||
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. | 23.6 млрд. | 83.0% | ||
(E) 2024 | 56.98 | 383.30 | 14.8% | 461.9 млн. | 17.9 млрд. | 50.3 млрд. | 35.7% | 443.8 | 14.9% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 383.30 р. | |
Amount of shares | R2 | 461.88 млн шт | |
Average historical % to be paid | R3 | 35.7% | |
Predicted value: | R4 | 50 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 17 947.95 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 56.98 р. |
Target historical dividend yield | R7 | 12.8% | |
Dividend per share already paid in forecast year | R8 | 56.98 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +14.9% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 443.77 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +15.8% |
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 |