| CNRU (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
|---|---|---|---|---|---|---|---|---|---|
| 2021 | 0.00 | 270.60 | 0.0% | 70.0 млн. | 0 | -2.9 млрд. | |||
| 2023 | 0.00 | 802.20 | 0.0% | 69.9 млн. | 0 | 1.7 млрд. | 0.0% | ||
| 2024 | 0.00 | 566.20 | 0.0% | 69.9 млн. | 0 | 2.5 млрд. | 0.0% | ||
| 2025 | 104.00 | 505.80 | 20.6% | 77.7 млн. | 8.1 млрд. | 2.0 млрд. | 100.0% | ||
| (E) 2026 | 53.00 | 670.60 | 7.9% | 77.7 млн. | 4 | 4 | 100.0% | 441.7 | -34.1% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 670.00 р. | |
| Amount of shares | R2 | 77.67 млн шт | |
| Average historical % to be paid | R3 | 100.0% | |
| Predicted value: | R4 | 4.00 р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 4.00 р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 53.00 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 53.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +7.9% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 441.67 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -34.1% |