MGNT (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 | 304.16 | 3930.0 | 7.7% | 101.9 млн. | 31.0 млрд. | 33.6 млрд. | 92.4% | ||
2019 | 304.19 | 4225.0 | 7.2% | 101.9 млн. | 31.0 млрд. | 14.9 млрд. | 100.0% | ||
2020 | 490.62 | 5335.5 | 9.2% | 101.9 млн. | 50.0 млрд. | 36.7 млрд. | 100.0% | ||
2021 | 294.37 | 4439.0 | 6.6% | 101.9 млн. | 30.0 млрд. | 51.7 млрд. | 58.0% | ||
2023 | 412.13 | 6392.0 | 6.5% | 71.6 млн. | 29.5 млрд. | 58.7 млрд. | 50.3% | ||
(E) 2024 | 785.86 | 4603.5 | 17.1% | 71.6 млн. | 56.3 млрд. | 70.3 млрд. | 80.1% | 6548.9 | 42.2% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 4 603.50 р. | |
Amount of shares | R2 | 71.64 млн шт | |
Average historical % to be paid | R3 | 80.1% | |
Predicted value: | R4 | 70 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 56 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 785.87 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 785.86 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +17.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 6 548.91 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +42.3% |
2020 | DIV |
---|---|
2020-11-18 | 245.31 |
2021 | DIV |
---|---|
2021-04-26 | 245.31 |
2021-11-10 | 294.37 |
2023 | DIV |
---|---|
2023-11-24 | 412.13 |
2024 | DIV |
---|---|
2024-05-31 | 412.13 |