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 | 25.60 | 156.85 | 16.3% | 160.0 млн. | 4.1 млрд. | 5.2 млрд. | 79.5% | ||
2024 | 21.01 | 123.75 | 17.0% | 160.0 млн. | 3.4 млрд. | 5.5 млрд. | 61.0% | ||
(E) 2025 | 17.19 | 126.35 | 13.6% | 160.0 млн. | 0 | 0 | 70.3% | 74.9 | -40.7% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 126.35 р. | |
Amount of shares | R2 | 160.00 млн шт | |
Average historical % to be paid | R3 | 70.3% | |
Predicted value: | R4 | 0.00 р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 0.00 р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 17.19 р. |
Target historical dividend yield | R7 | 23.0% | |
Dividend per share already paid in forecast year | R8 | 17.19 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +13.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 74.87 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -40.7% |
2023 | DIV |
---|---|
2023-11-24 | 8.88 |
2024 | DIV |
---|---|
2024-05-27 | 2.50 |
2024-08-26 | 4.32 |
2024-11-22 | 6.48 |
2025 | DIV |
---|---|
2025-05-23 | 14.19 |
2025-05-30 | 3.00 |