Try our mobile app


Взято с сайта: dohod.ru

FIVE (карточка)Div on shareShare priceDividend yieldAmount of sharesRUB to be paid(RUB)net_income% to be paidTarget PricePotential
201779.501768.004.5%272 млн.21 590 млн.33 768 млн.63.9%  
201892.062180.004.2%272 млн.25 001 млн.28 642 млн.87.3%  
2019110.472521.504.4%272 млн.25 917 млн.25 917 млн.100.0%  
2020184.132370.507.8%272 млн.28 944 млн.28 944 млн.100.0%  
2021184.141246.0014.8%272 млн.43 855 млн.43 855 млн.100.0%  
(E) 2023116.542798.0011.3%272 млн.85 756 млн.95 027 млн.90.2%2731.1-2.4%
Данные для R4 в csv
Данные для R7 в csv
Potential calculation
Rate Variable Formula Meaning
Current stock price R1 2 798.00 р.
Amount of shares R2 271.57 млн. шт
Average historical % to be paid R3 90.2%
Predicted value: R4 95 026.67 млн. р.
Intermediate calculations
Predicted sum to be paid R5 R3 * R4 85 756.82 млн. р.
Predicted dividend on share R6 max(R8, R5 / R2) 315.78 р.
Target historical dividend yield R7 12.0%
Dividend per share already paid in forecast year R8 116.54 р.
Result
Expected dividend yield at current price R9 R6 / R1 +11.3%
Target share price R10 R6 / R7 + (R6 - R8) / 2 2 731.13 р.
Growth potential R11 min(2, R10 / R1 - 1) -2.4%
Dividend yield dynamics

Site-based reference data закрытия-реестров.рф
2018DIV
2018-05-2379.50
  
  
2019DIV
2019-05-2292.06
  
  
2020DIV
2020-05-27110.47
2020-12-1673.65
  
2021DIV
2021-05-26110.49
2021-12-1573.65