| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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% | ||
| 2024 | 412.13 | 3503.0 | 11.8% | 71.6 млн. | 29.5 млрд. | 64.9 млрд. | 45.5% | ||
| (E) 2025 | 129.93 | 2905.0 | 4.5% | 71.6 млн. | 9.3 млрд. | 13.2 млрд. | 70.8% | 1082.8 | -62.7% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 2 905.00 р. | |
| Amount of shares | R2 | 71.64 млн шт | |
| Average historical % to be paid | R3 | 70.8% | |
| Predicted value: | R4 | 13 154.48 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 9 308.99 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 129.94 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 129.93 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +4.5% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 082.80 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -62.7% |
| 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 |