| LSNGP (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 | 13.62 | 155.10 | 8.8% | 93.3 млн. | 1.3 млрд. | 0 | |||
| 2020 | 15.17 | 155.65 | 9.8% | 93.3 млн. | 1.4 млрд. | 0 | |||
| 2021 | 21.22 | 150.05 | 14.1% | 93.3 млн. | 2.0 млрд. | 0 | |||
| 2023 | 22.25 | 206.40 | 10.8% | 93.3 млн. | 2.1 млрд. | 0 | |||
| 2024 | 25.95 | 213.85 | 12.1% | 93.3 млн. | 2.4 млрд. | 0 | |||
| (E) 2025 | 0.00 | 259.40 | 0.0% | 93.3 млн. | 0 | 0 | 0.0% | 0 | -100.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 259.40 р. | |
| Amount of shares | R2 | 93.26 млн шт | |
| 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% |
| 2021 | DIV |
|---|---|
| 2021-05-21 | 15.17 |
| 2022 | DIV |
|---|---|
| 2022-05-04 | 21.22 |
| 2022-11-29 | 0.4435 |
| 2023 | DIV |
|---|---|
| 2023-05-15 | 18.83 |
| 2024 | DIV |
|---|---|
| 2024-05-20 | 22.25 |
| 2025 | DIV |
|---|---|
| 2025-05-28 | 25.95 |