MGKL (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2023 | 0.080 | 2.373 | 3.4% | 872.9 млн. | 69.8 млн. | 355.0 млн. | 19.7% | ||
2024 | 0.150 | 2.388 | 6.3% | 994.2 млн. | 149.1 млн. | 604.0 млн. | 24.7% | ||
(E) 2025 | 0.150 | 2.647 | 5.7% | 994.2 млн. | 0 | 0 | 22.2% | 1.3 | -52.6% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 2.65 р. | |
Amount of shares | R2 | 994.25 млн шт | |
Average historical % to be paid | R3 | 22.2% | |
Predicted value: | R4 | 0.00 р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 0.00 р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.15 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.15 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +5.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1.25 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -52.8% |