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% | ||
(E) 2024 | 56.980 | 379.650 | 15.0% | 461.9 млн. | 20.6 млрд. | 50.3 млрд. | 41.0% | 437 | 15.2% |
(E) 2025 | 55.163 | 379.650 | 14.5% | 461.9 млн. | 25.5 млрд. | 62.1 млрд. | 41.0% | 423 | 11.6% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 379.65 р. | |
Amount of shares | R2 | 461.88 млн шт | |
Average historical % to be paid | R3 | 41.0% | |
Predicted value: | R4 | 50 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 20 622.84 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 56.98 р. |
Target historical dividend yield | R7 | 13.0% | |
Dividend per share already paid in forecast year | R8 | 56.98 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +15.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 436.96 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +15.1% |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 379.65 р. | |
Amount of shares | R2 | 461.88 млн шт | |
Average historical % to be paid | R3 | 41.0% | |
Predicted value: | R4 | 62 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 25 479.14 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 55.16 р. |
Target historical dividend yield | R7 | 13.0% | |
Dividend per share already paid in forecast year | R8 | 55.16 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +14.5% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 423.04 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +11.4% |
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 |