GEMC (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2021 | 109.72 | 403.90 | 27.2% | 90.0 млн. | 9.9 млрд. | 14.5 млрд. | 67.9% | ||
2023 | 0.00 | 719.20 | 0.0% | 90.0 млн. | 0 | 19.0 млрд. | 0.0% | ||
2024 | 0.00 | 699.40 | 0.0% | 90.0 млн. | 0 | 20.7 млрд. | 0.0% | ||
(E) 2025 | 159.95 | 790.20 | 20.3% | 90.0 млн. | 14.4 млрд. | 21.2 млрд. | 67.9% | 1332.9 | 69.1% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 790.20 р. | |
Amount of shares | R2 | 90.00 млн шт | |
Average historical % to be paid | R3 | 67.9% | |
Predicted value: | R4 | 21 196.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 14 394.20 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 159.95 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 159.95 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +20.2% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 332.89 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +68.7% |