Try our mobile app
MGKL (карточка)Div on shareShare priceDividend yieldAmount of sharesRUB to be paid(RUB)net_income% to be paidTarget PricePotential
20230.0802.3733.4%872.9 млн.69.8 млн.355.0 млн.19.7%  
20240.1502.3886.3%994.2 млн.149.1 млн.599.2 млн.24.9%  
(E) 20250.1862.4757.6%994.2 млн.184.5 млн.828.3 млн.22.3%1.5-36.4%
Детали R4 в csv
Детали R7 в csv

Potential calculation 2025
Rate> Variable Formula Meaning
Current stock price R1 2.47 р.
Amount of shares R2 994.25 млн шт
Average historical % to be paid R3 22.3%
Predicted value: R4 828.27 млн р.
Intermediate calculations
Predicted sum to be paid R5 R3 * R4 184.54 млн р.
Predicted dividend on share R6 max(R8, R5 / R2) 0.19 р.
Target historical dividend yield R7 12.0%
Dividend per share already paid in forecast year R8 0.19 р.
Result
Expected dividend yield at current price R9 R6 / R1 +7.5%
Target share price R10 R6 / R7 + (R6 - R8) / 2 1.55 р.
Growth potential R11 min(2, R10 / R1 - 1) -37.5%

Dividend yield dynamics

Site-based reference data закрытия-реестров.рф