MOEX (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 | 7.93 | 122.48 | 6.5% | 2.3 млрд. | 18.1 млрд. | 22.1 млрд. | 81.6% | ||
2020 | 9.45 | 171.10 | 5.5% | 2.3 млрд. | 21.5 млрд. | 25.2 млрд. | 85.5% | ||
2021 | 0.00 | 85.20 | 0.0% | 2.3 млрд. | 0 | 27.6 млрд. | 0.0% | ||
2023 | 17.35 | 232.22 | 7.5% | 2.3 млрд. | 39.5 млрд. | 60.8 млрд. | 65.0% | ||
(E) 2024 | 26.89 | 204.00 | 13.2% | 2.3 млрд. | 61.3 млрд. | 79.2 млрд. | 77.4% | 224.1 | 9.7% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 204.00 р. | |
Amount of shares | R2 | 2 278.64 млн шт | |
Average historical % to be paid | R3 | 77.4% | |
Predicted value: | R4 | 79 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 61 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 26.89 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 26.89 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +13.2% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 224.10 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +9.9% |
2021 | DIV |
---|---|
2021-03-26 | 9.45 |
2023 | DIV |
---|---|
2023-06-02 | 4.84 |
2024 | DIV |
---|---|
2024-03-06 | 17.35 |