| 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% | ||
| 2024 | 907.00 | 3299.0 | 27.5% | 50.6 млн. | 45.9 млрд. | 24.4 млрд. | 100.0% | ||
| (E) 2025 | 304.80 | 2770.0 | 11.0% | 50.6 млн. | 15.4 млрд. | 20.5 млрд. | 75.2% | 2540 | -8.3% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 2 770.00 р. | |
| Amount of shares | R2 | 50.64 млн шт | |
| Average historical % to be paid | R3 | 75.2% | |
| Predicted value: | R4 | 20 537.33 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 15 434.83 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 304.80 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 304.80 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +11.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2 539.98 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -8.3% |
| 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 |