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% | ||
2024 | 11.27 | 77.71 | 14.5% | 2.4 млрд. | 26.8 млрд. | 46.2 млрд. | 57.9% | ||
(E) 2025 | 0.00 | 88.91 | 0.0% | 2.4 млрд. | -47.0 млрд. | -78.0 млрд. | 60.3% | 0 | -100.0% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 88.91 р. | |
Amount of shares | R2 | 2 374.99 млн шт | |
Average historical % to be paid | R3 | 60.3% | |
Predicted value: | R4 | -78 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | -47 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
Target historical dividend yield | R7 | 12.0% | |
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% |
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 |