GMKN (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 | 832.18 | 103.50 | 804.0% | 15 365 млн. | 128 млрд. | 128 млрд. | 100.0% | ||
2018 | 1568.54 | 149.02 | 1052.6% | 15 365 млн. | 189 млрд. | 189 млрд. | 100.0% | ||
2019 | 2045.22 | 183.50 | 1114.6% | 15 365 млн. | 376 млрд. | 376 млрд. | 100.0% | ||
2020 | 1644.57 | 251.40 | 654.2% | 15 365 млн. | 245 млрд. | 245 млрд. | 100.0% | ||
2021 | 2689.39 | 149.14 | 1803.3% | 15 365 млн. | 479 млрд. | 479 млрд. | 100.0% | ||
(E) 2023 | 1172.32 | 154.00 | 751.5% | 15 365 млн. | 211 млрд. | 211 млрд. | 100.0% | 150.9 | -3.3% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 154.00 р. | |
Amount of shares | R2 | 15 365.00 млн. шт | |
Average historical % to be paid | R3 | 100.0% | |
Predicted value: | R4 | 211 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 211 млрд. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 1 172.32 р. |
Target historical dividend yield | R7 | 776.8% | |
Dividend per share already paid in forecast year | R8 | 1 172.32 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +761.2% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 150.92 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -2.0% |
2017 | DIV |
---|---|
2017-10-17 | 224.20 |
2018 | DIV |
---|---|
2018-09-27 | 1384.00 |
2019-06-19 | 792.52 |
2019 | DIV |
---|---|
2019-12-25 | 1488.02 |
2020-05-21 | 557.20 |
2020 | DIV |
---|---|
2020-12-22 | 623.35 |
2021-05-28 | 1021.22 |
2021 | DIV |
---|---|
2022-01-12 | 1523.17 |
2022 | DIV |
---|---|
2022-06-10 | 1166.22 |
2023 | DIV |
---|---|
2023-12-25 | 915.33 |