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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 110.05 | 984.00 | 11.2% | 838 млн. | 90 600 млн. | 90 600 млн. | 100.0% | ||
2018 | 160.73 | 1043.40 | 15.4% | 838 млн. | 130 млрд. | 130 млрд. | 100.0% | ||
2019 | 115.88 | 878.20 | 13.2% | 838 млн. | 97 075 млн. | 114 млрд. | 85.0% | ||
2020 | 116.30 | 1666.00 | 7.0% | 838 млн. | 74 610 млн. | 74 610 млн. | 100.0% | ||
2021 | 217.15 | 715.00 | 30.4% | 838 млн. | 182 млрд. | 300 млрд. | 60.7% | ||
(E) 2023 | 116.66 | 1928.20 | 10.7% | 838 млн. | 173 млрд. | 194 млрд. | 89.1% | 1559.3 | -19.1% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 1 928.20 р. | |
Amount of shares | R2 | 837.72 млн. шт | |
Average historical % to be paid | R3 | 89.1% | |
Predicted value: | R4 | 194 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 173 млрд. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 206.27 р. |
Target historical dividend yield | R7 | 13.6% | |
Dividend per share already paid in forecast year | R8 | 116.66 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +10.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 559.31 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -19.1% |
2017 | DIV |
---|---|
2017-09-22 | 22.28 |
2017-12-01 | 35.61 |
2018-06-15 | 66.04 |
2018 | DIV |
---|---|
2018-09-21 | 45.94 |
2018-11-30 | 44.39 |
2019-06-14 | 67.51 |
2019 | DIV |
---|---|
2019-09-13 | 26.72 |
2019-11-29 | 27.47 |
2020-06-12 | 53.61 |
2020 | DIV |
---|---|
2020-09-04 | 15.44 |
2020-12-04 | 37.34 |
2021-05-28 | 83.04 |
2021 | DIV |
---|---|
2021-08-31 | 84.45 |
2021-12-10 | 85.93 |
2023 | DIV |
---|---|
2024-06-17 | 229.81 |