| 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% | ||
| 2024 | 0.354 | 3.120 | 11.3% | 104.4 млрд. | 36.9 млрд. | 147.5 млрд. | 25.1% | ||
| (E) 2025 | 0.353 | 2.791 | 12.5% | 104.4 млрд. | 36.8 млрд. | 149.2 млрд. | 24.7% | 2.9 | 4.5% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 2.79 р. | |
| Amount of shares | R2 | 104 млрд шт | |
| Average historical % to be paid | R3 | 24.7% | |
| Predicted value: | R4 | 149 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 37 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 | +12.6% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2.94 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +5.4% |
| 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 |
| 2025 | DIV |
|---|---|
| 2025-03-18 | 0.3538 |