HNFG (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2023 | 8.38 | 695.00 | 1.2% | 40.4 млн. | 338.9 млн. | 2.5 млрд. | 13.7% | ||
2024 | 39.62 | 557.00 | 7.1% | 40.4 млн. | 1.6 млрд. | 3.1 млрд. | 52.5% | ||
(E) 2025 | 0.00 | 549.80 | 0.0% | 40.4 млн. | 0 | 0 | 33.1% | 0 | -100.0% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 549.80 р. | |
Amount of shares | R2 | 40.44 млн шт | |
Average historical % to be paid | R3 | 33.1% | |
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% |
2024 | DIV |
---|---|
2024-04-12 | 30.00 |
2024-12-04 | 8.38 |
2025 | DIV |
---|---|
2025-04-14 | 20.00 |