Try our mobile app


Взято с сайта: dohod.ru

GEMC (карточка)Div on shareShare priceDividend yieldAmount of sharesRUB to be paid(RUB)net_income% to be paidTarget PricePotential
20170.000.000.0%9000000000   
20180.000.000.0%9000000000   
20190.000.000.0%9000000000   
202073.27924.007.9%900000005 730 млн.5 730 млн.100.0%  
2021109.72384.2028.6%900000007 270 млн.7 270 млн.100.0%  
(E) 202373.27919.608.0%900000006 560 млн.6 560 млн.100.0%610.6-33.6%
Данные для R4 в csv
Данные для R7 в csv
Potential calculation
Rate Variable Formula Meaning
Current stock price R1 919.60 р.
Amount of shares R2 90 000.00 тыс. шт
Average historical % to be paid R3 100.0%
Predicted value: R4 6 560.00 млн. р.
Intermediate calculations
Predicted sum to be paid R5 R3 * R4 6 560.00 млн. р.
Predicted dividend on share R6 max(R8, R5 / R2) 73.27 р.
Target historical dividend yield R7 12.0%
Dividend per share already paid in forecast year R8 73.27 р.
Result
Expected dividend yield at current price R9 R6 / R1 +8.0%
Target share price R10 R6 / R7 + (R6 - R8) / 2 610.58 р.
Growth potential R11 min(2, R10 / R1 - 1) -33.6%
Dividend yield dynamics

Site-based reference data закрытия-реестров.рф
2021DIV
2021-09-2373.52
2021-12-1336.20