LEAS (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2023 | 56.67 | 871.00 | 6.5% | 120.0 млн. | 6.8 млрд. | 7.4 млрд. | 91.8% | ||
2024 | 79.00 | 606.60 | 13.0% | 120.0 млн. | 9.5 млрд. | 14.9 млрд. | 63.6% | ||
(E) 2025 | 35.90 | 595.10 | 6.0% | 120.0 млн. | 4.3 млрд. | 5.5 млрд. | 77.7% | 299.2 | -49.7% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 595.10 р. | |
Amount of shares | R2 | 120.00 млн шт | |
Average historical % to be paid | R3 | 77.7% | |
Predicted value: | R4 | 5 544.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 4 308.24 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 35.90 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 35.90 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +6.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 299.18 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -49.7% |
2024 | DIV |
---|---|
2024-06-04 | 25.00 |
2024-11-01 | 50.00 |
2025 | DIV |
---|---|
2025-04-28 | 29.00 |