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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 4.00 | 90.00 | 4.4% | 177 млн. | 706 млн. | 4 466 млн. | 15.8% | ||
2018 | 7.00 | 147.40 | 4.8% | 177 млн. | 1 236 млн. | 3 707 млн. | 33.3% | ||
2019 | 2.00 | 150.40 | 1.3% | 177 млн. | 353 млн. | 2 281 млн. | 15.5% | ||
2020 | 6.85 | 254.00 | 2.7% | 177 млн. | 720 млн. | 720 млн. | 100.0% | ||
2021 | 27.40 | 371.40 | 7.4% | 177 млн. | 4 838 млн. | 21 183 млн. | 22.8% | ||
(E) 2023 | 11.92 | 623.40 | 4.3% | 177 млн. | 4 683 млн. | 12 490 млн. | 37.5% | 228.3 | -63.4% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 623.40 р. | |
Amount of shares | R2 | 176.58 млн. шт | |
Average historical % to be paid | R3 | 37.5% | |
Predicted value: | R4 | 12 490.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 4 683.33 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 26.52 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 11.92 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +4.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 228.32 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -63.4% |
2017 | DIV |
---|---|
2017-10-04 | 1.00 |
2018-01-04 | 1.00 |
2018 | DIV |
---|---|
2018-05-08 | 2.00 |
2018-12-19 | 2.00 |
2019-05-03 | 5.00 |
2019 | DIV |
---|---|
2019-09-19 | 1.00 |
2019-12-25 | 1.00 |
2020 | DIV |
---|---|
2021-05-07 | 6.85 |
2021 | DIV |
---|---|
2021-12-20 | 10.00 |
2022-05-19 | 17.40 |
2023 | DIV |
---|---|
2023-12-11 | 14.00 |
2024-05-24 | 15.00 |