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. | 7.3 млрд. | 100.0% | ||
2023 | 0.00 | 719.20 | 0.0% | 90.0 млн. | 0 | 9.5 млрд. | 0.0% | ||
(E) 2024 | 115.22 | 767.20 | 14.9% | 90.0 млн. | 10.4 млрд. | 10.4 млрд. | 100.0% | 960.2 | 24.5% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 767.20 р. | |
Amount of shares | R2 | 90.00 млн шт | |
Average historical % to be paid | R3 | 100.0% | |
Predicted value: | R4 | 10 370.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 10 370.00 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 115.22 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 115.22 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +15.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 960.19 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +25.2% |