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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 10.65 | 329.16 | 3.2% | 75.1 млн. | 800.1 млн. | 2.8 млрд. | 28.3% | ||
2019 | 18.50 | 314.31 | 5.9% | 75.1 млн. | 1.4 млрд. | 2.6 млрд. | 52.7% | ||
2020 | 28.80 | 824.00 | 3.5% | 75.1 млн. | 2.2 млрд. | 4.1 млрд. | 52.3% | ||
2021 | 18.00 | 442.90 | 4.1% | 75.1 млн. | 1.4 млрд. | 6.0 млрд. | 22.5% | ||
2023 | 141.00 | 815.40 | 17.3% | 75.1 млн. | 10.6 млрд. | 7.8 млрд. | 100.0% | ||
(E) 2024 | 66.59 | 827.00 | 8.1% | 75.1 млн. | 5.0 млрд. | 9.8 млрд. | 51.2% | 554.9 | -32.9% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 827.00 р. | |
Amount of shares | R2 | 75.13 млн шт | |
Average historical % to be paid | R3 | 51.2% | |
Predicted value: | R4 | 9 780.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 5 002.63 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 66.59 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 66.59 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +8.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 554.91 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -32.9% |
2020 | DIV |
---|---|
2020-08-28 | 18.56 |
2020-09-11 | 9.71 |
2021 | DIV |
---|---|
2021-04-26 | 19.33 |
2021-09-10 | 18.06 |
2022 | DIV |
---|---|
2022-10-31 | 8.51 |
2024 | DIV |
---|---|
2024-06-10 | 141.00 |