GCHE (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 | 75.07 | 0.00 | 0.0% | 42222042 | 3 170 млн. | 5 800 млн. | 54.7% | ||
2018 | 122.11 | 0.00 | 0.0% | 42222042 | 5 156 млн. | 10 168 млн. | 50.7% | ||
2019 | 109.71 | 1734.42 | 6.3% | 42222042 | 4 632 млн. | 8 958 млн. | 51.7% | ||
2020 | 182.79 | 2221.50 | 8.2% | 42222042 | 7 718 млн. | 13 900 млн. | 55.5% | ||
2021 | 85.27 | 2521.50 | 3.4% | 42222042 | 3 600 млн. | 16 800 млн. | 21.4% | ||
(E) 2023 | 111.77 | 4953.00 | 6.1% | 42222042 | 12 815 млн. | 27 380 млн. | 46.8% | 2625.1 | -47.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 4 953.00 р. | |
Amount of shares | R2 | 42 222.04 тыс. шт | |
Average historical % to be paid | R3 | 46.8% | |
Predicted value: | R4 | 27 380.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 12 814.75 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 303.51 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 111.77 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +6.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2 625.11 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -47.0% |
2017 | DIV |
---|---|
2017-10-04 | 59.82 |
2018-03-30 | 75.07 |
2018 | DIV |
---|---|
2018-10-04 | 20.48 |
2019-04-03 | 101.63 |
2019 | DIV |
---|---|
2019-10-03 | 48.79 |
2020-04-03 | 60.92 |
2020 | DIV |
---|---|
2020-10-01 | 48.79 |
2021-04-01 | 134.00 |
2021 | DIV |
---|---|
2021-09-29 | 85.27 |
2023 | DIV |
---|---|
2023-09-28 | 118.43 |
2024-04-04 | 205.38 |