HYDR (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 | 0.0263 | 0.6812 | 3.9% | 445 млрд. | 11 711 млн. | 62 702 млн. | 18.7% | ||
2018 | 0.0370 | 0.5652 | 6.6% | 445 млрд. | 16 457 млн. | 70 800 млн. | 23.2% | ||
2019 | 0.0367 | 0.7550 | 4.9% | 445 млрд. | 16 324 млн. | 51 500 млн. | 31.7% | ||
2020 | 0.0530 | 0.7795 | 6.8% | 445 млрд. | 23 574 млн. | 78 797 млн. | 29.9% | ||
2021 | 0.0530 | 0.7598 | 7.0% | 445 млрд. | 23 596 млн. | 78 401 млн. | 30.1% | ||
(E) 2023 | 0.0397 | 0.7257 | 6.0% | 445 млрд. | 19 519 млн. | 73 030 млн. | 26.7% | 0.4 | -49.3% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.73 р. | |
Amount of shares | R2 | 445 млрд. шт | |
Average historical % to be paid | R3 | 26.7% | |
Predicted value: | R4 | 73 030.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 19 519.70 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.04 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.04 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +6.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.37 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -49.3% |
2017 | DIV |
---|---|
2017-07-06 | 0.0466 |
2018 | DIV |
---|---|
2018-07-04 | 0.0263 |
2019 | DIV |
---|---|
2019-07-05 | 0.0367 |
2020 | DIV |
---|---|
2020-10-07 | 0.0357 |
2021 | DIV |
---|---|
2021-07-07 | 0.0530 |
2023 | DIV |
---|---|
2023-07-07 | 0.0503 |