| 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. | 599.2 млн. | 24.9% | ||
| 2025 | 0.280 | 2.255 | 12.4% | 994.2 млн. | 278.4 млн. | 1.2 млрд. | 22.4% | ||
| (E) 2026 | 0.371 | 0.530 | 70.0% | 994.2 млн. | 369.0 млн. | 1.7 млрд. | 22.3% | 3.1 | 200.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 0.57 р. | |
| Amount of shares | R2 | 994.25 млн шт | |
| Average historical % to be paid | R3 | 22.3% | |
| Predicted value: | R4 | 1 652.60 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 368.98 млн р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 0.37 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.28 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +65.1% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 3.14 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +200.0% |