EUTR (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 | 8.88 | 156.85 | 5.7% | 160.0 млн. | 1.4 млрд. | 5.2 млрд. | 27.6% | ||
(E) 2024 | 23.54 | 117.20 | 19.4% | 160.0 млн. | 1.2 млрд. | 4.5 млрд. | 27.6% | 196.2 | 62.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 117.20 р. | |
Amount of shares | R2 | 160.00 млн шт | |
Average historical % to be paid | R3 | 27.6% | |
Predicted value: | R4 | 4 459.94 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 1 230.50 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 23.54 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 23.54 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +20.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 196.17 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +67.4% |