GAZP (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 | 8.04 | 137.58 | 5.8% | 23 674 млн. | 190 млрд. | 714 млрд. | 26.7% | ||
2018 | 16.61 | 216.00 | 7.7% | 23 674 млн. | 393 млрд. | 1 456 млрд. | 27.0% | ||
2019 | 15.24 | 184.65 | 8.3% | 23 674 млн. | 361 млрд. | 1 203 млрд. | 30.0% | ||
2020 | 12.55 | 274.97 | 4.6% | 23 674 млн. | 135 млрд. | 135 млрд. | 100.0% | ||
2021 | 0.00 | 189.51 | 0.0% | 23 674 млн. | 0 | 2 093 млрд. | 0.0% | ||
(E) 2023 | 15.83 | 154.22 | 14.9% | 23 674 млн. | 544 млрд. | 1 185 млрд. | 45.9% | 80.0 | -48.1% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 154.22 р. | |
Amount of shares | R2 | 23 673.51 млн. шт | |
Average historical % to be paid | R3 | 45.9% | |
Predicted value: | R4 | 1185 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 544 млрд. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 22.98 р. |
Target historical dividend yield | R7 | 30.1% | |
Dividend per share already paid in forecast year | R8 | 15.83 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +14.9% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 79.99 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -48.1% |
2017 | DIV |
---|---|
2017-07-18 | 8.04 |
2018 | DIV |
---|---|
2018-07-17 | 8.04 |
2019 | DIV |
---|---|
2019-07-16 | 16.61 |
2020 | DIV |
---|---|
2020-07-14 | 15.24 |