| MDMG (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
|---|---|---|---|---|---|---|---|---|---|
| 2020 | 28.80 | 824.00 | 3.5% | 75.1 млн. | 2.2 млрд. | 8.3 млрд. | 26.1% | ||
| 2021 | 18.00 | 442.90 | 4.1% | 75.1 млн. | 1.4 млрд. | 12.0 млрд. | 11.3% | ||
| 2023 | 141.00 | 815.40 | 17.3% | 75.1 млн. | 10.6 млрд. | 15.6 млрд. | 67.7% | ||
| 2024 | 205.00 | 1039.40 | 19.7% | 75.1 млн. | 15.4 млрд. | 19.9 млрд. | 77.6% | ||
| 2025 | 89.00 | 1207.80 | 7.4% | 75.1 млн. | 6.7 млрд. | 21.5 млрд. | 31.1% | ||
| (E) 2026 | 118.27 | 1294.20 | 9.1% | 75.1 млн. | 8.9 млрд. | 20.8 млрд. | 42.8% | 1002.2 | -22.6% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 1 300.20 р. | |
| Amount of shares | R2 | 75.13 млн шт | |
| Average historical % to be paid | R3 | 42.8% | |
| Predicted value: | R4 | 20 784.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 8 885.16 млн р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 118.27 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 85.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +9.1% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 002.23 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -22.9% |
| 2022 | DIV |
|---|---|
| 2022-10-31 | 8.51 |
| 2024 | DIV |
|---|---|
| 2024-06-10 | 141.00 |
| 2024-08-29 | 22.00 |
| 2024-11-19 | 20.00 |
| 2025 | DIV |
|---|---|
| 2025-03-31 | 22.00 |
| 2025-10-01 | 42.00 |