ETLN (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 | 13.60 | 0.00 | 0.0% | 383 млн. | 0 | 0 | |||
2018 | 12.67 | 0.00 | 0.0% | 383 млн. | 35 000 тыс. | 35000000 | 100.0% | ||
2019 | 12.00 | 108.20 | 11.1% | 383 млн. | 186 млн. | 186 млн. | 100.0% | ||
2020 | 9.39 | 117.20 | 8.0% | 383 млн. | 2 036 млн. | 2 036 млн. | 100.0% | ||
2021 | 9.39 | 54.70 | 17.2% | 383 млн. | 3 010 млн. | 3 010 млн. | 100.0% | ||
(E) 2023 | 10.20 | 103.10 | 9.9% | 383 млн. | -3 370 млн. | -3 370 млн. | 100.0% | 78.3 | -24.1% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 103.10 р. | |
Amount of shares | R2 | 383.45 млн. шт | |
Average historical % to be paid | R3 | 100.0% | |
Predicted value: | R4 | -3 370.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | -3 370.00 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 10.20 р. |
Target historical dividend yield | R7 | 13.0% | |
Dividend per share already paid in forecast year | R8 | 10.20 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +9.9% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 78.29 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -24.1% |
2017 | DIV |
---|---|
2017-08-02 | 6.25 |
2017-11-15 | 2.34 |
2018 | DIV |
---|---|
2018-08-08 | 12.06 |
2019 | DIV |
---|---|
2019-08-30 | 12.29 |
2020 | DIV |
---|---|
2020-11-18 | 12.00 |
2021 | DIV |
---|---|
2021-12-08 | 9.39 |