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% | ||
(E) 2024 | 0.480 | 14.050 | 3.4% | 8.5 млрд. | 4.1 млрд. | 28.2 млрд. | 14.5% | 4 | -71.5% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 14.05 р. | |
Amount of shares | R2 | 8 523.79 млн шт | |
Average historical % to be paid | R3 | 14.5% | |
Predicted value: | R4 | 28 200.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 4 091.26 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.48 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.48 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +3.4% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 4.00 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -71.5% |
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 |