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 |
---|---|---|---|---|---|---|---|---|---|
2019 | 0.196 | 5.076 | 3.9% | 104.4 млрд. | 20.5 млрд. | 81.9 млрд. | 25.0% | ||
2020 | 0.180 | 4.688 | 3.8% | 104.4 млрд. | 18.8 млрд. | 75.5 млрд. | 24.9% | ||
2021 | 0.237 | 3.399 | 7.0% | 104.4 млрд. | 24.7 млрд. | 105.1 млрд. | 23.5% | ||
2023 | 0.326 | 3.879 | 8.4% | 104.4 млрд. | 34.0 млрд. | 135.9 млрд. | 25.0% | ||
(E) 2024 | 0.354 | 3.115 | 11.4% | 104.4 млрд. | 36.3 млрд. | 147.5 млрд. | 24.6% | 2.9 | -5.3% |
(E) 2025 | 0.440 | 3.115 | 14.1% | 104.4 млрд. | 45.9 млрд. | 186.6 млрд. | 24.6% | 3.7 | 17.7% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 3.12 р. | |
Amount of shares | R2 | 104 млрд шт | |
Average historical % to be paid | R3 | 24.6% | |
Predicted value: | R4 | 147 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 36 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.35 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.35 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +11.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2.95 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -5.6% |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 3.12 р. | |
Amount of shares | R2 | 104 млрд шт | |
Average historical % to be paid | R3 | 24.6% | |
Predicted value: | R4 | 187 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 46 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.44 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.44 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +14.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 3.67 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +17.4% |
2021 | DIV |
---|---|
2021-03-17 | 0.1807 |
2022 | DIV |
---|---|
2022-03-30 | 0.2366 |
2023 | DIV |
---|---|
2023-03-20 | 0.2837 |
2024 | DIV |
---|---|
2024-03-20 | 0.3260 |