ELFV (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2017 | 0.1449 | 1.2180 | 11.9% | 35 372 млн. | 5 126 млн. | 8 579 млн. | 59.8% | ||
2018 | 0.1400 | 0.9795 | 14.3% | 35 372 млн. | 4 952 млн. | 7 706 млн. | 64.3% | ||
2019 | 0.0850 | 0.9250 | 9.2% | 35 372 млн. | 895 млн. | 895 млн. | 100.0% | ||
2020 | 0.0000 | 0.8094 | 0.0% | 35 372 млн. | 0 | 3 630 млн. | 0.0% | ||
2021 | 0.0000 | 0.4402 | 0.0% | 35 372 млн. | 0 | 2 588 млн. | 0.0% | ||
(E) 2023 | 0.1038 | 0.6304 | 16.5% | 35 372 млн. | 3 450 млн. | 4 620 млн. | 74.7% | 0.9 | 37.3% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.63 р. | |
Amount of shares | R2 | 35 371.90 млн. шт | |
Average historical % to be paid | R3 | 74.7% | |
Predicted value: | R4 | 4 620.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 3 449.87 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.10 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.10 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +16.5% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.87 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +37.2% |
2017 | DIV |
---|---|
2018-06-20 | 0.1449 |
2018 | DIV |
---|---|
2019-07-04 | 0.1415 |
2019 | DIV |
---|---|
2020-07-07 | 0.0850 |