| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 9.8400 | 1.5475 | 635.9% | 134.3 млрд. | 1321.5 млрд. | 29.9 млрд. | 100.0% | ||
| 2024 | 0.2858 | 0.8677 | 32.9% | 134.3 млрд. | 38.4 млрд. | 42.8 млрд. | 89.7% | ||
| 2025 | 0.1100 | 0.3857 | 28.5% | 100.0 млрд. | 11.0 млрд. | 11.1 млрд. | 98.9% | ||
| (E) 2026 | 0.0000 | 0.3910 | 0.0% | 100.0 млрд. | 5 | 5 | 96.2% | 0 | -100.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 0.39 р. | |
| Amount of shares | R2 | 100 млрд шт | |
| Average historical % to be paid | R3 | 96.2% | |
| Predicted value: | R4 | 5.00 р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 4.81 р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
| Target historical dividend yield | R7 | 870.0% | |
| Dividend per share already paid in forecast year | R8 | 0.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | 0.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |
| 2024 | DIV |
|---|---|
| 2024-01-16 | 0.0623 |
| 2024-12-05 | 0.2235 |
| 2026 | DIV |
|---|---|
| 2026-04-06 | 0.1100 |