| LSNG (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 0.095 | 6.020 | 1.6% | 8.5 млрд. | 807.2 млн. | 12.0 млрд. | 6.8% | ||
| 2020 | 0.260 | 6.220 | 4.2% | 8.5 млрд. | 2.2 млрд. | 12.0 млрд. | 18.5% | ||
| 2021 | 0.348 | 6.900 | 5.0% | 8.5 млрд. | 3.0 млрд. | 15.5 млрд. | 19.2% | ||
| 2023 | 0.425 | 17.930 | 2.4% | 8.5 млрд. | 3.6 млрд. | 26.6 млрд. | 13.6% | ||
| 2024 | 0.428 | 13.050 | 3.3% | 8.5 млрд. | 3.6 млрд. | 28.2 млрд. | 12.9% | ||
| (E) 2025 | 0.680 | 13.970 | 4.9% | 8.5 млрд. | 5.8 млрд. | 40.8 млрд. | 14.2% | 5.7 | -59.5% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 13.97 р. | |
| Amount of shares | R2 | 8 523.79 млн шт | |
| Average historical % to be paid | R3 | 14.2% | |
| Predicted value: | R4 | 41 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 5 793.43 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.68 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.68 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +4.9% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 5.66 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -59.5% |
| 2021 | DIV |
|---|---|
| 2021-05-21 | 0.2626 |
| 2022 | DIV |
|---|---|
| 2022-05-04 | 0.3479 |
| 2022-11-29 | 0.4435 |
| 2023 | DIV |
|---|---|
| 2023-05-15 | 0.0588 |
| 2024 | DIV |
|---|---|
| 2024-05-20 | 0.4249 |
| 2025 | DIV |
|---|---|
| 2025-05-28 | 0.4281 |