FLOT (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 | 6.67 | 89.14 | 7.5% | 2.4 млрд. | 15.8 млрд. | 21.7 млрд. | 73.0% | ||
2021 | 0.00 | 39.30 | 0.0% | 2.4 млрд. | 0 | 4.6 млрд. | 0.0% | ||
2023 | 17.59 | 121.89 | 14.4% | 2.4 млрд. | 41.8 млрд. | 83.5 млрд. | 50.0% | ||
(E) 2024 | 11.96 | 86.40 | 13.8% | 2.4 млрд. | 28.4 млрд. | 46.2 млрд. | 61.5% | 99.7 | 15.4% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 86.72 р. | |
Amount of shares | R2 | 2 374.99 млн шт | |
Average historical % to be paid | R3 | 61.5% | |
Predicted value: | R4 | 46 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 28 416.08 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 11.96 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 11.96 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +13.8% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 99.71 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +15.0% |
2021 | DIV |
---|---|
2021-04-15 | 6.67 |
2023 | DIV |
---|---|
2023-04-18 | 4.29 |
2023-11-17 | 6.32 |
2024 | DIV |
---|---|
2024-05-29 | 11.27 |