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 |
---|---|---|---|---|---|---|---|---|---|
2020 | 39.23 | 3353.0 | 1.2% | 49.5 млн. | 1.9 млрд. | 0 | |||
2021 | 40.03 | 927.0 | 4.3% | 49.5 млн. | 2.0 млрд. | 0 | |||
2023 | 0.00 | 4657.0 | 0.0% | 50.6 млн. | 0 | 0 | |||
(E) 2024 | 0.00 | 3908.0 | 0.0% | 50.6 млн. | 0 | 0 | 0.0% | 0 | -100.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 3 908.00 р. | |
Amount of shares | R2 | 50.64 млн 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% |
2020 | DIV |
---|---|
2020-03-13 | 36.13 |
2021 | DIV |
---|---|
2021-05-27 | 40.33 |
2022 | DIV |
---|---|
2022-01-13 | 64.11 |