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 | 0.00 | 2492 | 0.0% | 10.6 млн. | 0 | 0 | 59.8% | 0 | -100.0% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 2 492.00 р. | |
Amount of shares | R2 | 10 600.00 тыс шт | |
Average historical % to be paid | R3 | 59.8% | |
Predicted value: | R4 | 0.00 р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 0.00 р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | 0.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |
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 |