FIVE (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 | 79.50 | 1768.00 | 4.5% | 272 млн. | 21 590 млн. | 33 768 млн. | 63.9% | ||
2018 | 92.06 | 2180.00 | 4.2% | 272 млн. | 25 001 млн. | 28 642 млн. | 87.3% | ||
2019 | 110.47 | 2521.50 | 4.4% | 272 млн. | 25 917 млн. | 25 917 млн. | 100.0% | ||
2020 | 184.13 | 2370.50 | 7.8% | 272 млн. | 28 944 млн. | 28 944 млн. | 100.0% | ||
2021 | 184.14 | 1246.00 | 14.8% | 272 млн. | 43 855 млн. | 43 855 млн. | 100.0% | ||
(E) 2023 | 116.54 | 2798.00 | 11.3% | 272 млн. | 85 756 млн. | 95 027 млн. | 90.2% | 2731.1 | -2.4% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
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% |
2018 | DIV |
---|---|
2018-05-23 | 79.50 |
2019 | DIV |
---|---|
2019-05-22 | 92.06 |
2020 | DIV |
---|---|
2020-05-27 | 110.47 |
2020-12-16 | 73.65 |
2021 | DIV |
---|---|
2021-05-26 | 110.49 |
2021-12-15 | 73.65 |