| DATA (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
|---|---|---|---|---|---|---|---|---|---|
| 2024 | 0.86 | 122.22 | 0.7% | 228.0 млн. | 196.1 млн. | 2.6 млрд. | 7.5% | ||
| (E) 2025 | 3.43 | 93.38 | 3.7% | 228.0 млн. | -258.2 млн. | -3.4 млрд. | 7.5% | 28.6 | -69.4% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 93.38 р. | |
| Amount of shares | R2 | 228.00 млн шт | |
| Average historical % to be paid | R3 | 7.5% | |
| Predicted value: | R4 | -3 424.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | -258.17 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 3.43 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 3.43 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +3.7% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 28.58 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -69.4% |