| 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. | 538.0 млн. | 13.5% | ||
| (E) 2025 | 3.59 | 442.50 | 0.8% | 20.8 млн. | 74.5 млн. | 552.0 млн. | 13.5% | 29.9 | -93.2% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 442.50 р. | |
| Amount of shares | R2 | 20.75 млн шт | |
| Average historical % to be paid | R3 | 13.5% | |
| Predicted value: | R4 | 552.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 74.52 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 3.59 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 3.59 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +0.8% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 29.93 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -93.2% |