MAGN (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 | 2.79 | 43.23 | 6.5% | 11 174 млн. | 31 132 млн. | 69 330 млн. | 44.9% | ||
2018 | 5.90 | 44.49 | 13.3% | 11 174 млн. | 65 951 млн. | 82 637 млн. | 79.8% | ||
2019 | 5.34 | 38.10 | 14.0% | 11 174 млн. | 54 960 млн. | 54 960 млн. | 100.0% | ||
2020 | 3.94 | 62.25 | 6.3% | 11 174 млн. | 43 359 млн. | 43 359 млн. | 100.0% | ||
2021 | 7.99 | 26.56 | 30.1% | 11 174 млн. | 89 261 млн. | 230 млрд. | 38.9% | ||
(E) 2023 | 3.67 | 55.06 | 14.0% | 11 174 млн. | 85 936 млн. | 118 млрд. | 72.7% | 60.6 | 10.1% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 55.06 р. | |
Amount of shares | R2 | 11 174.33 млн. шт | |
Average historical % to be paid | R3 | 72.7% | |
Predicted value: | R4 | 118 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 85 936.56 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 7.69 р. |
Target historical dividend yield | R7 | 13.1% | |
Dividend per share already paid in forecast year | R8 | 3.67 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +14.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 60.63 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +10.1% |
2017 | DIV |
---|---|
2017-12-15 | 1.98 |
2018-06-21 | 1.61 |
2018 | DIV |
---|---|
2018-12-14 | 3.70 |
2019-06-18 | 2.89 |
2019 | DIV |
---|---|
2019-10-11 | 0.6900 |
2020-01-13 | 1.65 |
2020 | DIV |
---|---|
2020-06-15 | 1.51 |
2020-09-21 | 0.6070 |
2021-01-12 | 2.39 |
2021 | DIV |
---|---|
2021-06-15 | 2.74 |
2021-09-23 | 3.53 |
2022-01-11 | 2.66 |
2023 | DIV |
---|---|
2024-06-07 | 2.75 |