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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 0.0159 | 0.1734 | 9.2% | 2 113 млрд. | 33 646 млн. | 75 550 млн. | 44.5% | ||
2018 | 0.0160 | 0.1792 | 9.0% | 2 113 млрд. | 33 906 млн. | 92 800 млн. | 36.5% | ||
2019 | 0.1150 | 0.1895 | 60.7% | 2 113 млрд. | 78 700 млн. | 78 700 млн. | 100.0% | ||
2020 | 0.0252 | 0.2026 | 12.4% | 2 113 млрд. | 53 259 млн. | 69 400 млн. | 76.7% | ||
2021 | 0.0000 | 0.0975 | 0.0% | 2 113 млрд. | 0 | 73 013 млн. | 0.0% | ||
(E) 2023 | 0.0307 | 0.1278 | 25.7% | 2 113 млрд. | 69 318 млн. | 108 млрд. | 64.5% | 0.3 | 114.7% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.13 р. | |
Amount of shares | R2 | 2113 млрд. шт | |
Average historical % to be paid | R3 | 64.5% | |
Predicted value: | R4 | 108 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 69 318.13 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.03 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.03 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +25.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.27 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +114.7% |
2017 | DIV |
---|---|
2018-07-16 | 0.0148 |
2018 | DIV |
---|---|
2019-07-12 | 0.0160 |
2019 | DIV |
---|---|
2020-01-09 | 0.0088 |
2020 | DIV |
---|---|
2020-05-27 | 0.0095 |
2021-07-14 | 0.0161 |