HEAD (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2020 | 40.40 | 3353.0 | 1.2% | 49.5 млн. | 2.0 млрд. | 2.7 млрд. | 74.6% | ||
2021 | 63.00 | 927.0 | 6.8% | 49.5 млн. | 3.1 млрд. | 6.1 млрд. | 50.9% | ||
2023 | 0.00 | 4657.0 | 0.0% | 50.6 млн. | 0 | 12.5 млрд. | 0.0% | ||
(E) 2024 | 907.00 | 3186.0 | 28.5% | 50.6 млн. | 15.3 млрд. | 24.4 млрд. | 62.7% | 7558.3 | 137.2% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 3 191.00 р. | |
Amount of shares | R2 | 50.64 млн шт | |
Average historical % to be paid | R3 | 62.7% | |
Predicted value: | R4 | 24 440.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 15 331.21 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 907.00 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 907.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +28.4% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 7 558.33 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +136.9% |
2021 | DIV |
---|---|
2021-05-27 | 40.33 |
2021-06-09 | 40.33 |
2022 | DIV |
---|---|
2022-01-13 | 64.11 |
2022-01-24 | 64.11 |
2024 | DIV |
---|---|
2024-10-25 | 907.00 |