| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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% | ||
| 2025 | 0.538 | 11.540 | 4.7% | 8.5 млрд. | 4.6 млрд. | 46.7 млрд. | 9.8% | ||
| (E) 2026 | 0.000 | 13.400 | 0.0% | 8.5 млрд. | 0 | 0 | 14.8% | 0 | -100.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 13.42 р. | |
| Amount of shares | R2 | 8 523.79 млн шт | |
| Average historical % to be paid | R3 | 14.8% | |
| Predicted value: | R4 | 0.00 р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 0.00 р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | 0.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |
| 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 |
| 2026 | DIV |
|---|---|
| 2026-05-12 | 0.0538 |