| DIAS (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 150.96 | 5404 | 2.8% | 10.0 млн. | 1.5 млрд. | 3.4 млрд. | 44.5% | ||
| 2024 | 171.90 | 2553 | 6.7% | 10.6 млн. | 1.8 млрд. | 2.4 млрд. | 75.0% | ||
| (E) 2025 | 150.32 | 1637 | 9.1% | 10.6 млн. | 1.6 млрд. | 2.7 млрд. | 59.8% | 1252.7 | -24.1% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 1 636.50 р. | |
| Amount of shares | R2 | 10 600.00 тыс шт | |
| Average historical % to be paid | R3 | 59.8% | |
| Predicted value: | R4 | 2 666.67 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 1 593.42 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 150.32 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 150.32 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +9.2% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 252.70 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -23.5% |
| 2024 | DIV |
|---|---|
| 2024-03-14 | 75.68 |
| 2024-05-29 | 28.00 |
| 2024-08-09 | 45.00 |
| 2024-11-22 | 45.00 |
| 2025 | DIV |
|---|---|
| 2025-02-03 | 53.30 |
| 2025-05-26 | 80.00 |
| 2025-11-07 | 18.00 |