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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 1.06 | 60.30 | 1.8% | 707 млн. | 750 млн. | 2 188 млн. | 34.3% | ||
2018 | 1.06 | 55.30 | 1.9% | 707 млн. | 750 млн. | 1 163 млн. | 64.5% | ||
2019 | 0.00 | 58.50 | 0.0% | 707 млн. | 0 | -1 855 млн. | |||
2020 | 0.54 | 71.80 | 0.8% | 707 млн. | 382 млн. | 3 300 млн. | 11.6% | ||
2021 | 0.54 | 83.00 | 0.7% | 707 млн. | 382 млн. | 4 048 млн. | 9.4% | ||
(E) 2023 | 0.97 | 182.60 | 3.8% | 707 млн. | 4 849 млн. | 16 200 млн. | 29.9% | 60.1 | -67.1% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 182.60 р. | |
Amount of shares | R2 | 707.23 млн. шт | |
Average historical % to be paid | R3 | 29.9% | |
Predicted value: | R4 | 16 200.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 4 848.66 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 6.86 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.97 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +3.8% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 60.08 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -67.1% |
2017 | DIV |
---|---|
2017-07-10 | 0.4200 |
2018 | DIV |
---|---|
2018-07-16 | 1.06 |
2021 | DIV |
---|---|
2021-06-14 | 0.5400 |