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. | 22.0 млрд. | 62.2% | ||
(E) 2024 | 241.03 | 3849.00 | 6.3% | 42.2 млн. | 8.0 млрд. | 16.7 млрд. | 47.7% | 2008.6 | -47.8% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 3 849.00 р. | |
Amount of shares | R2 | 42.22 млн шт | |
Average historical % to be paid | R3 | 47.7% | |
Predicted value: | R4 | 16 686.38 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 7 961.40 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 241.03 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 241.03 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +6.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2 008.58 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -47.8% |
2020 | DIV |
---|---|
2020-08-19 | 48.79 |
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 |