LKOH (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 | 215.00 | 4334.00 | 5.0% | 693 млн. | 149 млрд. | 399 млрд. | 37.3% | ||
2018 | 250.00 | 5200.50 | 4.8% | 693 млн. | 173 млрд. | 619 млрд. | 28.0% | ||
2019 | 542.00 | 4946.50 | 11.0% | 693 млн. | 376 млрд. | 640 млрд. | 58.7% | ||
2020 | 259.00 | 6235.50 | 4.2% | 693 млн. | 15 200 млн. | 15 200 млн. | 100.0% | ||
2021 | 877.00 | 3600.00 | 24.4% | 693 млн. | 608 млрд. | 773 млрд. | 78.6% | ||
(E) 2023 | 381.00 | 7714.00 | 8.7% | 693 млн. | 466 млрд. | 770 млрд. | 60.5% | 5748.4 | -25.5% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 7 714.00 р. | |
Amount of shares | R2 | 692.87 млн. шт | |
Average historical % to be paid | R3 | 60.5% | |
Predicted value: | R4 | 770 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 466 млрд. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 672.33 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 381.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +8.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 5 748.41 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -25.5% |
2017 | DIV |
---|---|
2017-12-20 | 85.00 |
2018-07-09 | 130.00 |
2018 | DIV |
---|---|
2018-12-19 | 95.00 |
2019-07-05 | 155.00 |
2019 | DIV |
---|---|
2019-12-18 | 192.00 |
2020-07-08 | 350.00 |
2020 | DIV |
---|---|
2020-12-16 | 46.00 |
2021-07-01 | 213.00 |
2021 | DIV |
---|---|
2021-12-17 | 340.00 |
2023 | DIV |
---|---|
2023-12-14 | 447.00 |
2024-05-06 | 498.00 |