Try our mobile app
EELT (карточка)Div on shareShare priceDividend yieldAmount of sharesRUB to be paid(RUB)net_income% to be paidTarget PricePotential
20190.3197.3404.3%551.8 млн.175.8 млн.251.9 млн.69.8%  
20200.2707.4603.6%551.8 млн.149.0 млн.271.4 млн.54.9%  
20210.3105.2805.9%551.8 млн.171.1 млн.232.6 млн.73.5%  
20230.57017.5003.3%551.8 млн.314.5 млн.870.0 млн.36.2%  
(E) 20240.85111.4007.5%551.8 млн.469.3 млн.801.1 млн.58.6%7.1-37.8%
Детали R4 в csv
Детали R7 в csv

Potential calculation 2024
Rate Variable Formula Meaning
Current stock price R1 11.40 р.
Amount of shares R2 551.81 млн шт
Average historical % to be paid R3 58.6%
Predicted value: R4 801.13 млн р.
Intermediate calculations
Predicted sum to be paid R5 R3 * R4 469.37 млн р.
Predicted dividend on share R6 max(R8, R5 / R2) 0.85 р.
Target historical dividend yield R7 12.0%
Dividend per share already paid in forecast year R8 0.85 р.
Result
Expected dividend yield at current price R9 R6 / R1 +7.5%
Target share price R10 R6 / R7 + (R6 - R8) / 2 7.09 р.
Growth potential R11 min(2, R10 / R1 - 1) -37.8%

Dividend yield dynamics

Site-based reference data закрытия-реестров.рф