FIXP (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2020 | 0.00 | 633.80 | 0.0% | 850.0 млн. | 0 | 23.4 млрд. | 0.0% | ||
2021 | 11.50 | 317.50 | 3.6% | 850.0 млн. | 9.8 млрд. | 21.4 млрд. | 45.7% | ||
2023 | 9.84 | 244.50 | 4.0% | 850.0 млн. | 8.4 млрд. | 35.7 млрд. | 23.4% | ||
(E) 2024 | 9.03 | 160.00 | 5.6% | 850.0 млн. | 7.7 млрд. | 22.2 млрд. | 34.6% | 75.3 | -53.0% |
(E) 2025 | 5.59 | 160.00 | 3.5% | 850.0 млн. | 4.8 млрд. | 13.7 млрд. | 34.6% | 46.6 | -70.9% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 160.00 р. | |
Amount of shares | R2 | 850.00 млн шт | |
Average historical % to be paid | R3 | 34.6% | |
Predicted value: | R4 | 22 200.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 7 677.32 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 9.03 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 9.03 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +5.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 75.27 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -53.0% |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 160.00 р. | |
Amount of shares | R2 | 850.00 млн шт | |
Average historical % to be paid | R3 | 34.6% | |
Predicted value: | R4 | 13 740.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 4 751.64 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 5.59 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 5.59 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +3.5% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 46.59 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -70.9% |
2021 | DIV |
---|---|
2021-08-13 | 11.50 |
2021-08-19 | 11.69 |
2024 | DIV |
---|---|
2024-01-16 | 9.84 |
2024-01-24 | 9.41 |
2024-12-05 | 35.31 |