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 | 75.68 | 5404 | 1.4% | 10.0 млн. | 756.8 млн. | 3.4 млрд. | 22.3% | ||
(E) 2024 | 45.00 | 5294 | 0.9% | 10.6 млн. | 445.2 млн. | 2.0 млрд. | 22.3% | 375 | -92.9% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 5 293.50 р. | |
Amount of shares | R2 | 10 600.00 тыс шт | |
Average historical % to be paid | R3 | 22.3% | |
Predicted value: | R4 | 1 996.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 445.11 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 45.00 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 45.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +0.9% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 375.00 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -92.9% |