| 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. | 4.9 млрд. | 6.9% | ||
| 2024 | 39.62 | 557.00 | 7.1% | 40.4 млн. | 1.6 млрд. | 6.1 млрд. | 26.3% | ||
| (E) 2025 | 15.79 | 521.20 | 3.0% | 40.4 млн. | 638.7 млн. | 3.9 млрд. | 16.6% | 131.6 | -74.7% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 521.20 р. | |
| Amount of shares | R2 | 40.44 млн шт | |
| Average historical % to be paid | R3 | 16.6% | |
| Predicted value: | R4 | 3 856.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 638.68 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 15.79 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 15.79 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +3.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 131.61 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -74.7% |
| 2024 | DIV |
|---|---|
| 2024-04-12 | 30.00 |
| 2024-12-04 | 8.38 |
| 2025 | DIV |
|---|---|
| 2025-04-14 | 20.00 |