| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 30.00 | 730.40 | 4.1% | 103.0 млн. | 3.1 млрд. | 14.9 млрд. | 20.7% | ||
| 2020 | 59.00 | 769.20 | 7.7% | 103.0 млн. | 6.1 млрд. | 24.1 млрд. | 25.3% | ||
| 2021 | 0.00 | 546.80 | 0.0% | 103.0 млн. | 0 | 32.5 млрд. | 0.0% | ||
| 2023 | 100.00 | 725.00 | 13.8% | 103.0 млн. | 10.3 млрд. | 56.7 млрд. | 18.2% | ||
| 2024 | 78.00 | 733.00 | 10.6% | 103.0 млн. | 8.0 млрд. | 57.2 млрд. | 14.1% | ||
| (E) 2025 | 0.00 | 697.40 | 0.0% | 103.0 млн. | -2.0 млрд. | -10.1 млрд. | 19.5% | 0 | -100.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 697.40 р. | |
| Amount of shares | R2 | 103.03 млн шт | |
| Average historical % to be paid | R3 | 19.5% | |
| Predicted value: | R4 | -10 092.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | -1 972.38 млн 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 |
|---|---|
| 2021-03-26 | 39.00 |
| 2023 | DIV |
|---|---|
| 2023-05-18 | 78.00 |
| 2024 | DIV |
|---|---|
| 2024-03-15 | 100.00 |
| 2025 | DIV |
|---|---|
| 2025-03-14 | 78.00 |
| 2025-03-27 | 78.00 |