IRAO (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 | 0.1304 | 4.3825 | 3.0% | 104 млрд. | 13 612 млн. | 54 400 млн. | 25.0% | ||
2018 | 0.1700 | 4.5380 | 3.8% | 104 млрд. | 17 748 млн. | 71 700 млн. | 24.8% | ||
2019 | 0.1960 | 5.3350 | 3.7% | 104 млрд. | 20 462 млн. | 81 900 млн. | 25.0% | ||
2020 | 0.1800 | 4.3945 | 4.1% | 104 млрд. | 18 792 млн. | 75 500 млн. | 24.9% | ||
2021 | 0.2366 | 3.2580 | 7.3% | 104 млрд. | 24 699 млн. | 105 млрд. | 23.5% | ||
(E) 2023 | 0.1514 | 4.3825 | 7.3% | 104 млрд. | 33 482 млн. | 136 млрд. | 24.6% | 2.8 | -37.1% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 4.38 р. | |
Amount of shares | R2 | 104 млрд. шт | |
Average historical % to be paid | R3 | 24.6% | |
Predicted value: | R4 | 136 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 33 479.56 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.32 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.15 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +7.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2.76 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -37.1% |
2017 | DIV |
---|---|
2017-06-16 | 0.1468 |
2018 | DIV |
---|---|
2018-05-30 | 0.1304 |
2019 | DIV |
---|---|
2019-05-29 | 0.1716 |
2020 | DIV |
---|---|
2020-05-28 | 0.1962 |
2021 | DIV |
---|---|
2021-06-03 | 0.1807 |
2023 | DIV |
---|---|
2023-05-26 | 0.2837 |