| 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. | 10.3 млрд. | 39.8% | ||
| 2024 | 21.01 | 123.75 | 17.0% | 160.0 млн. | 3.4 млрд. | 11.0 млрд. | 30.5% | ||
| (E) 2025 | 28.33 | 125.10 | 22.6% | 160.0 млн. | 4.5 млрд. | 12.9 млрд. | 35.1% | 124.9 | -0.2% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 125.10 р. | |
| Amount of shares | R2 | 160.00 млн шт | |
| Average historical % to be paid | R3 | 35.1% | |
| Predicted value: | R4 | 12 900.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 4 533.49 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 28.33 р. |
| Target historical dividend yield | R7 | 22.7% | |
| Dividend per share already paid in forecast year | R8 | 28.33 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +22.6% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 124.88 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -0.2% |
| 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 |