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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 251.01 | 4342.00 | 5.8% | 71642730 | 17 983 млн. | 35 783 млн. | 50.3% | ||
2018 | 304.16 | 3820.00 | 8.0% | 71642730 | 21 791 млн. | 33 566 млн. | 64.9% | ||
2019 | 304.19 | 4302.00 | 7.1% | 71642730 | 14 859 млн. | 14 859 млн. | 100.0% | ||
2020 | 490.62 | 5098.50 | 9.6% | 71642730 | 35 149 млн. | 36 718 млн. | 95.7% | ||
2021 | 294.37 | 4355.00 | 6.8% | 71642730 | 21 089 млн. | 51 695 млн. | 40.8% | ||
(E) 2023 | 339.21 | 8247.00 | 8.7% | 71642730 | 51 470 млн. | 73 173 млн. | 70.3% | 6176.7 | -25.3% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 8 247.00 р. | |
Amount of shares | R2 | 71 642.73 тыс. шт | |
Average historical % to be paid | R3 | 70.3% | |
Predicted value: | R4 | 73 173.33 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 51 471.34 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 718.44 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 339.21 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +8.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 6 176.66 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -25.1% |
2017 | DIV |
---|---|
2017-09-13 | 115.51 |
2018-07-04 | 135.50 |
2018 | DIV |
---|---|
2018-12-19 | 137.38 |
2019-06-12 | 166.78 |
2019 | DIV |
---|---|
2020-01-08 | 147.19 |
2020 | DIV |
---|---|
2020-06-17 | 157.00 |
2021-01-06 | 245.31 |
2021 | DIV |
---|---|
2021-06-23 | 245.31 |
2021-12-29 | 294.37 |
2023 | DIV |
---|---|
2024-01-10 | 412.13 |