KAZT (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2018 | 7.00 | 141.40 | 5.0% | 3.7 млн. | 25.9 млн. | 3.7 млрд. | 0.7% | ||
2019 | 2.00 | 148.40 | 1.4% | 3.7 млн. | 7.4 млн. | 2.3 млрд. | 0.3% | ||
2020 | 6.85 | 268.80 | 2.6% | 3.7 млн. | 25.3 млн. | 720.0 млн. | 3.5% | ||
2021 | 27.40 | 400.60 | 6.8% | 234.1 млн. | 6.4 млрд. | 21.2 млрд. | 30.3% | ||
2023 | 29.00 | 565.00 | 5.1% | 176.6 млн. | 5.1 млрд. | 12.5 млрд. | 41.0% | ||
(E) 2024 | 10.61 | 483.60 | 2.2% | 176.6 млн. | 1.9 млрд. | 12.4 млрд. | 15.2% | 88.4 | -81.7% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 483.60 р. | |
Amount of shares | R2 | 176.58 млн шт | |
Average historical % to be paid | R3 | 15.2% | |
Predicted value: | R4 | 12 350.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 1 873.08 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 10.61 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 10.61 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +2.2% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 88.40 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -81.7% |
2021 | DIV |
---|---|
2021-03-22 | 6.85 |
2021-10-29 | 10.00 |
2022 | DIV |
---|---|
2022-03-23 | 17.40 |
2022-08-05 | 15.00 |
2023 | DIV |
---|---|
2023-03-27 | 35.00 |
2023-10-30 | 14.00 |
2024 | DIV |
---|---|
2024-04-04 | 15.00 |
2024-11-25 | 7.00 |