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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 78.00 | 772.00 | 10.1% | 103 млн. | 8 036 млн. | 15 901 млн. | 50.5% | ||
2018 | 78.00 | 769.00 | 10.1% | 103 млн. | 8 036 млн. | 16 410 млн. | 49.0% | ||
2019 | 30.00 | 715.00 | 4.2% | 103 млн. | 3 091 млн. | 7 469 млн. | 41.4% | ||
2020 | 59.00 | 740.80 | 8.0% | 103 млн. | 6 079 млн. | 12 030 млн. | 50.5% | ||
2021 | 0.00 | 563.00 | 0.0% | 103 млн. | 0 | 16 272 млн. | 0.0% | ||
(E) 2023 | 69.63 | 943.00 | 14.0% | 103 млн. | 13 567 млн. | 28 350 млн. | 47.9% | 1128.4 | 19.7% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 943.00 р. | |
Amount of shares | R2 | 103.03 млн. шт | |
Average historical % to be paid | R3 | 47.9% | |
Predicted value: | R4 | 28 350.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 13 567.18 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 131.68 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 69.63 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +14.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 128.38 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +19.7% |
2017 | DIV |
---|---|
2018-07-06 | 78.00 |
2018 | DIV |
---|---|
2019-07-08 | 78.00 |
2019 | DIV |
---|---|
2020-05-08 | 30.00 |
2020 | DIV |
---|---|
2020-10-08 | 20.00 |
2021-05-07 | 39.00 |
2023 | DIV |
---|---|
2024-05-01 | 100.00 |