HHRU (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 | 0.00 | 0.00 | 0.0% | 50640000 | 0 | 0 | |||
2018 | 0.00 | 0.00 | 0.0% | 50640000 | 0 | 0 | |||
2019 | 23.24 | 0.00 | 0.0% | 50640000 | 0 | 0 | |||
2020 | 39.23 | 3309.00 | 1.2% | 50640000 | 0 | 0 | |||
2021 | 40.03 | 895.00 | 4.5% | 50640000 | 0 | 0 | |||
(E) 2023 | 0.00 | 4944.00 | 0.0% | 50640000 | 0 | 0 | 0.0 | -100.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 4 944.00 р. | |
Amount of shares | R2 | 50 640.00 тыс. шт | |
Predicted value: | R4 | 0.00 р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 0.00 р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | 0.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |
2019 | DIV |
---|---|
2019-06-12 | 23.24 |
2020 | DIV |
---|---|
2020-03-25 | 39.23 |
2021 | DIV |
---|---|
2021-06-07 | 40.03 |