FEES (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 | 0.0148 | 0.2022 | 7.3% | 1274.7 млрд. | 18.9 млрд. | 92.8 млрд. | 20.4% | ||
2019 | 0.1150 | 0.1920 | 59.9% | 1274.7 млрд. | 146.6 млрд. | 78.7 млрд. | 100.0% | ||
2020 | 0.0252 | 0.2286 | 11.0% | 1274.7 млрд. | 32.1 млрд. | 69.4 млрд. | 46.3% | ||
2021 | 0.0161 | 0.0896 | 18.0% | 1274.7 млрд. | 20.6 млрд. | 73.0 млрд. | 28.2% | ||
2023 | 0.0000 | 0.1001 | 0.0% | 2113.5 млрд. | 0 | 107.5 млрд. | 0.0% | ||
(E) 2024 | 0.0000 | 0.0698 | 0.0% | 2113.5 млрд. | -71.2 млрд. | -146.1 млрд. | 48.7% | 0 | -100.0% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.07 р. | |
Amount of shares | R2 | 2113 млрд шт | |
Average historical % to be paid | R3 | 48.7% | |
Predicted value: | R4 | -146 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | -71 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | 0.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |