Try our mobile app
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2020 | 259.00 | 6636 | 3.9% | 692.9 млн. | 179.5 млрд. | 15.2 млрд. | 100.0% | ||
| 2021 | 877.00 | 3911 | 22.4% | 692.9 млн. | 607.6 млрд. | 773.4 млрд. | 78.6% | ||
| 2023 | 945.00 | 7097 | 13.3% | 692.9 млн. | 654.8 млрд. | 1440.9 млрд. | 45.4% | ||
| 2024 | 1055.00 | 5922 | 17.8% | 677.7 млн. | 714.9 млрд. | 1039.1 млрд. | 68.8% | ||
| 2025 | 675.00 | 4392 | 15.4% | 586.9 млн. | 396.2 млрд. | 220.9 млрд. | 100.0% | ||
| (E) 2026 | 1080.00 | 6060 | 17.8% | 585.9 млн. | 1022.8 млрд. | 1301.9 млрд. | 78.6% | 7639.5 | 26.1% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 6 075.00 р. | |
| Amount of shares | R2 | 585.88 млн шт | |
| Average historical % to be paid | R3 | 78.6% | |
| Predicted value: | R4 | 1302 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 1023 млрд р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 1 080.00 р. |
| Target historical dividend yield | R7 | 14.7% | |
| Dividend per share already paid in forecast year | R8 | 535.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +17.8% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 7 639.48 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +25.8% |
| 2022 | DIV |
|---|---|
| 2022-10-28 | 537.00 |
| 2022-11-02 | 256.00 |
| 2023 | DIV |
|---|---|
| 2023-04-20 | 438.00 |
| 2023-10-26 | 447.00 |
| 2024 | DIV |
|---|---|
| 2024-03-22 | 498.00 |
| 2024-10-25 | 514.00 |
| 2025 | DIV |
|---|---|
| 2025-03-25 | 541.00 |
| 2025-11-21 | 397.00 |
| 2026 | DIV |
|---|---|
| 2026-03-20 | 278.00 |
