| FIXR (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 | 0.000 | 4.011 | 0.0% | 134.3 млрд. | 0 | 0 | |||
| 2021 | 11.500 | 2.010 | 572.3% | 134.3 млрд. | 1544.5 млрд. | 20.3 млрд. | 100.0% | ||
| 2023 | 9.840 | 1.548 | 635.9% | 134.3 млрд. | 1321.5 млрд. | 29.9 млрд. | 100.0% | ||
| 2024 | 0.374 | 0.868 | 43.0% | 134.3 млрд. | 50.2 млрд. | 42.8 млрд. | 100.0% | ||
| 2025 | 0.110 | 0.386 | 28.5% | 100.0 млрд. | 11.0 млрд. | 11.1 млрд. | 98.9% | ||
| (E) 2026 | 0.110 | 0.428 | 25.7% | 100.0 млрд. | 1 | 1 | 99.7% | 0 | -97.2% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 0.42 р. | |
| Amount of shares | R2 | 100 млрд шт | |
| Average historical % to be paid | R3 | 99.7% | |
| Predicted value: | R4 | 1.00 р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 1.00 р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.11 р. |
| Target historical dividend yield | R7 | 907.6% | |
| Dividend per share already paid in forecast year | R8 | 0.11 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +26.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.01 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -97.1% |