LMBZ (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2024 | 3.50 | 470.00 | 0.7% | 20.8 млн. | 72.6 млн. | 442.2 млн. | 16.4% | ||
(E) 2025 | 3.50 | 477.50 | 0.7% | 20.8 млн. | 68.0 млн. | 414.0 млн. | 16.4% | 29.2 | -93.9% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 477.50 р. | |
Amount of shares | R2 | 20.75 млн шт | |
Average historical % to be paid | R3 | 16.4% | |
Predicted value: | R4 | 414.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 67.98 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 3.50 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 3.50 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +0.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 29.17 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -93.9% |