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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 0.1400 | 1.0070 | 13.9% | 35.4 млрд. | 5.0 млрд. | 7.7 млрд. | 64.3% | ||
2019 | 0.0850 | 0.9625 | 8.8% | 35.4 млрд. | 3.0 млрд. | 895.0 млн. | 100.0% | ||
2020 | 0.0000 | 0.8164 | 0.0% | 35.4 млрд. | 0 | 3.6 млрд. | 0.0% | ||
2021 | 0.0000 | 0.4790 | 0.0% | 35.4 млрд. | 0 | 2.6 млрд. | 0.0% | ||
2023 | 0.0000 | 0.6072 | 0.0% | 35.4 млрд. | 0 | 4.6 млрд. | 0.0% | ||
(E) 2024 | 0.1472 | 0.5752 | 25.6% | 35.4 млрд. | 5.2 млрд. | 6.3 млрд. | 82.1% | 1.2 | 113.3% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.58 р. | |
Amount of shares | R2 | 35 млрд шт | |
Average historical % to be paid | R3 | 82.1% | |
Predicted value: | R4 | 6 340.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 5 207.04 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.15 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.15 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +25.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1.23 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +113.3% |