CHMF (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 | 115.88 | 894.00 | 13.0% | 837.7 млн. | 97.1 млрд. | 114.3 млрд. | 85.0% | ||
2020 | 116.30 | 1617.80 | 7.2% | 837.7 млн. | 97.4 млрд. | 74.6 млрд. | 100.0% | ||
2021 | 217.15 | 821.40 | 26.4% | 837.7 млн. | 181.9 млрд. | 299.6 млрд. | 60.7% | ||
2023 | 191.51 | 1523.20 | 12.6% | 837.7 млн. | 160.4 млрд. | 135.4 млрд. | 100.0% | ||
2024 | 118.42 | 1010.20 | 11.7% | 837.7 млн. | 99.2 млрд. | 149.6 млрд. | 66.3% | ||
(E) 2025 | 82.90 | 1040.40 | 8.0% | 837.7 млн. | 69.4 млрд. | 84.3 млрд. | 82.4% | 373.1 | -64.0% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 1 040.40 р. | |
Amount of shares | R2 | 837.72 млн шт | |
Average historical % to be paid | R3 | 82.4% | |
Predicted value: | R4 | 84 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 69 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 82.90 р. |
Target historical dividend yield | R7 | 22.2% | |
Dividend per share already paid in forecast year | R8 | 82.90 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +8.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 373.08 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -64.1% |
2020 | DIV |
---|---|
2020-07-23 | 15.44 |
2020-10-22 | 37.34 |
2021 | DIV |
---|---|
2021-02-04 | 36.27 |
2021-04-16 | 46.77 |
2021-07-16 | 84.45 |
2021-10-18 | 85.93 |
2024 | DIV |
---|---|
2024-02-02 | 191.51 |
2024-04-23 | 38.30 |
2024-07-22 | 31.06 |
2024-10-21 | 49.06 |