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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 7.96 | 0.00 | 0.0% | 2 279 млн. | 18 138 млн. | 20 255 млн. | 89.6% | ||
2018 | 7.70 | 0.00 | 0.0% | 2 279 млн. | 17 546 млн. | 20 750 млн. | 84.6% | ||
2019 | 7.93 | 125.37 | 6.3% | 2 279 млн. | 18 070 млн. | 22 118 млн. | 81.7% | ||
2020 | 9.45 | 164.44 | 5.8% | 2 279 млн. | 21 533 млн. | 25 170 млн. | 85.6% | ||
2021 | 0.00 | 82.05 | 0.0% | 2 279 млн. | 0 | 27 600 млн. | 0.0% | ||
(E) 2023 | 7.07 | 230.91 | 9.9% | 2 279 млн. | 51 886 млн. | 60 800 млн. | 85.3% | 197.6 | -14.4% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 230.91 р. | |
Amount of shares | R2 | 2 278.64 млн. шт | |
Average historical % to be paid | R3 | 85.3% | |
Predicted value: | R4 | 60 800.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 51 886.72 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 22.77 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 7.07 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +9.9% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 197.61 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -14.4% |
2017 | DIV |
---|---|
2017-09-27 | 2.49 |
2018-05-11 | 5.47 |
2018 | DIV |
---|---|
2019-05-10 | 7.70 |
2019 | DIV |
---|---|
2020-05-13 | 7.93 |
2020 | DIV |
---|---|
2021-05-12 | 9.45 |
2023 | DIV |
---|---|
2024-05-10 | 17.35 |