| 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% | ||
| 2024 | 26.11 | 193.12 | 13.5% | 2.3 млрд. | 59.5 млрд. | 79.2 млрд. | 75.1% | ||
| (E) 2025 | 18.86 | 162.50 | 11.6% | 2.3 млрд. | 43.0 млрд. | 56.0 млрд. | 76.8% | 157.2 | -3.3% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 162.50 р. | |
| Amount of shares | R2 | 2 278.64 млн шт | |
| Average historical % to be paid | R3 | 76.8% | |
| Predicted value: | R4 | 56 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 43 млрд р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 18.86 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 18.86 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +11.6% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 157.19 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -3.3% |
| 2021 | DIV |
|---|---|
| 2021-03-26 | 9.45 |
| 2023 | DIV |
|---|---|
| 2023-06-02 | 4.84 |
| 2024 | DIV |
|---|---|
| 2024-03-06 | 17.35 |
| 2025 | DIV |
|---|---|
| 2025-04-04 | 26.11 |