GLTR (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2017 | 89.65 | 692.65 | 12.9% | 179 млн. | 11 696 млн. | 11 696 млн. | 100.0% | ||
2018 | 92.40 | 555.51 | 16.6% | 179 млн. | 16 516 млн. | 17 672 млн. | 93.5% | ||
2019 | 93.10 | 416.94 | 22.3% | 179 млн. | 16 641 млн. | 20 808 млн. | 80.0% | ||
2020 | 74.55 | 506.00 | 14.7% | 179 млн. | 10 590 млн. | 10 590 млн. | 100.0% | ||
2021 | 22.50 | 275.00 | 8.2% | 179 млн. | 4 022 млн. | 12 987 млн. | 31.0% | ||
(E) 2023 | 60.54 | 793.35 | 22.0% | 179 млн. | 31 236 млн. | 38 620 млн. | 80.9% | 1513.4 | 90.8% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 793.35 р. | |
Amount of shares | R2 | 178.74 млн. шт | |
Average historical % to be paid | R3 | 80.9% | |
Predicted value: | R4 | 38 620.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 31 235.86 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 174.76 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 60.54 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +22.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 513.40 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +90.8% |
2017 | DIV |
---|---|
2017-09-01 | 23.25 |
2018 | DIV |
---|---|
2018-08-31 | 45.90 |
2019-04-16 | 46.50 |
2019 | DIV |
---|---|
2019-09-05 | 46.55 |
2020-04-28 | 46.55 |
2020 | DIV |
---|---|
2021-04-27 | 28.00 |
2021 | DIV |
---|---|
2021-09-03 | 22.50 |