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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 0.86 | 0.00 | 0.0% | 2 375 млн. | 0 | 0 | |||
2018 | 0.73 | 0.00 | 0.0% | 2 375 млн. | 0 | 0 | |||
2019 | 3.65 | 0.00 | 0.0% | 2 375 млн. | 8 669 млн. | 9 573 млн. | 90.6% | ||
2020 | 6.67 | 87.88 | 7.6% | 2 375 млн. | 15 841 млн. | 21 700 млн. | 73.0% | ||
2021 | 0.00 | 35.30 | 0.0% | 2 375 млн. | 0 | 4 550 млн. | 0.0% | ||
(E) 2023 | 2.87 | 134.57 | 21.4% | 2 375 млн. | 68 307 млн. | 83 530 млн. | 81.8% | 252.6 | 87.7% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 134.57 р. | |
Amount of shares | R2 | 2 374.99 млн. шт | |
Average historical % to be paid | R3 | 81.8% | |
Predicted value: | R4 | 83 530.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 68 308.05 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 28.76 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 2.87 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +21.4% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 252.63 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +87.7% |
2017 | DIV |
---|---|
2018-07-05 | 0.8624 |
2018 | DIV |
---|---|
2019-07-03 | 0.7295 |
2020 | DIV |
---|---|
2020-08-12 | 3.65 |
2021-07-01 | 6.67 |
2023 | DIV |
---|---|
2024-01-04 | 6.32 |