KMAZ (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 | 1.06 | 57.80 | 1.8% | 707.2 млн. | 749.7 млн. | 1.2 млрд. | 64.5% | ||
2019 | 0.00 | 56.80 | 0.0% | 707.2 млн. | 0 | -1.9 млрд. | |||
2020 | 0.54 | 74.00 | 0.7% | 707.2 млн. | 381.9 млн. | 3.3 млрд. | 11.6% | ||
2021 | 0.54 | 90.50 | 0.6% | 707.2 млн. | 381.9 млн. | 4.0 млрд. | 9.4% | ||
2023 | 4.49 | 155.50 | 2.9% | 707.2 млн. | 3.2 млрд. | 16.2 млрд. | 19.6% | ||
(E) 2024 | 4.49 | 106.20 | 4.2% | 707.2 млн. | 183.9 млн. | 700.0 млн. | 26.3% | 37.4 | -64.8% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 106.70 р. | |
Amount of shares | R2 | 707.23 млн шт | |
Average historical % to be paid | R3 | 26.3% | |
Predicted value: | R4 | 700.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 183.86 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 4.49 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 4.49 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +4.2% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 37.42 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -64.9% |
2021 | DIV |
---|---|
2021-05-14 | 0.5400 |
2023 | DIV |
---|---|
2023-06-09 | 1.84 |
2024 | DIV |
---|---|
2024-05-27 | 4.49 |