LSRG (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2018 | 78.00 | 746.40 | 10.5% | 103.0 млн. | 8.0 млрд. | 16.4 млрд. | 49.0% | ||
2019 | 30.00 | 730.40 | 4.1% | 103.0 млн. | 3.1 млрд. | 7.5 млрд. | 41.4% | ||
2020 | 59.00 | 769.20 | 7.7% | 103.0 млн. | 6.1 млрд. | 12.0 млрд. | 50.5% | ||
2021 | 0.00 | 546.80 | 0.0% | 103.0 млн. | 0 | 16.3 млрд. | 0.0% | ||
2023 | 100.00 | 725.00 | 13.8% | 103.0 млн. | 10.3 млрд. | 28.4 млрд. | 36.3% | ||
(E) 2024 | 122.99 | 752.80 | 16.5% | 103.0 млн. | 12.7 млрд. | 28.6 млрд. | 44.3% | 1024.9 | 37.5% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 752.80 р. | |
Amount of shares | R2 | 103.03 млн шт | |
Average historical % to be paid | R3 | 44.3% | |
Predicted value: | R4 | 28 600.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 12 671.52 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 122.99 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 122.99 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +16.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 024.93 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +36.1% |
2020 | DIV |
---|---|
2020-08-28 | 20.00 |
2021 | DIV |
---|---|
2021-03-26 | 39.00 |
2023 | DIV |
---|---|
2023-05-18 | 78.00 |
2024 | DIV |
---|---|
2024-03-15 | 100.00 |
2025 | DIV |
---|---|
2025-03-27 | 78.00 |