| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 109.71 | 1737.90 | 6.3% | 44.0 млн. | 4.8 млрд. | 9.0 млрд. | 53.8% | ||
| 2020 | 182.79 | 2224.00 | 8.2% | 41.0 млн. | 7.5 млрд. | 13.9 млрд. | 54.0% | ||
| 2021 | 85.27 | 2650.50 | 3.2% | 41.0 млн. | 3.5 млрд. | 16.8 млрд. | 20.8% | ||
| 2023 | 323.81 | 4485.00 | 7.2% | 42.2 млн. | 13.7 млрд. | 43.9 млрд. | 31.1% | ||
| 2024 | 241.03 | 3258.00 | 7.4% | 42.2 млн. | 10.2 млрд. | 27.8 млрд. | 36.6% | ||
| (E) 2025 | 26.20 | 2923.00 | 0.9% | 42.2 млн. | 1.1 млрд. | 2.8 млрд. | 39.3% | 218.3 | -92.5% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 2 923.00 р. | |
| Amount of shares | R2 | 42.22 млн шт | |
| Average historical % to be paid | R3 | 39.3% | |
| Predicted value: | R4 | 2 816.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 1 106.17 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 26.20 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 26.20 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +0.9% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 218.33 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -92.5% |
| 2021 | DIV |
|---|---|
| 2021-02-11 | 120.42 |
| 2021-03-03 | 13.58 |
| 2021-08-17 | 85.27 |
| 2022 | DIV |
|---|---|
| 2022-11-17 | 148.05 |
| 2023 | DIV |
|---|---|
| 2023-08-17 | 118.43 |
| 2024 | DIV |
|---|---|
| 2024-02-19 | 205.38 |
| 2024-08-14 | 142.11 |
| 2025 | DIV |
|---|---|
| 2025-02-13 | 98.92 |