| 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 | 3.43 | 122.22 | 2.8% | 228.0 млн. | 782.0 млн. | 2.6 млрд. | 30.1% | ||
| 2025 | 6.43 | 72.20 | 8.9% | 228.0 млн. | 1.5 млрд. | 3.6 млрд. | 41.2% | ||
| (E) 2026 | 6.43 | 100.34 | 6.4% | 232.6 млн. | -396.2 млн. | -1.1 млрд. | 35.6% | 53.6 | -46.6% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 99.88 р. | |
| Amount of shares | R2 | 232.56 млн шт | |
| Average historical % to be paid | R3 | 35.6% | |
| Predicted value: | R4 | -1 112.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | -396.21 млн р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 6.43 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 6.43 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +6.4% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 53.58 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -46.4% |