MRKC (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 | 0.0208 | 0.3360 | 6.2% | 42 218 млн. | 878 млн. | 2 979 млн. | 29.5% | ||
2018 | 0.0210 | 0.2798 | 7.5% | 42 218 млн. | 887 млн. | 2 935 млн. | 30.2% | ||
2019 | 0.0200 | 0.2850 | 7.0% | 42 218 млн. | 844 млн. | 3 082 млн. | 27.4% | ||
2020 | 0.0335 | 0.3672 | 9.1% | 42 218 млн. | 1 414 млн. | 2 050 млн. | 69.0% | ||
2021 | 0.0338 | 0.2250 | 15.0% | 42 218 млн. | 1 427 млн. | 4 370 млн. | 32.7% | ||
(E) 2023 | 0.0277 | 0.6208 | 11.4% | 42 218 млн. | 2 989 млн. | 7 920 млн. | 37.7% | 0.6 | -1.5% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.62 р. | |
Amount of shares | R2 | 42 217.94 млн. шт | |
Average historical % to be paid | R3 | 37.7% | |
Predicted value: | R4 | 7 920.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 2 989.40 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.07 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.03 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +11.4% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.61 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -1.5% |
2017 | DIV |
---|---|
2018-06-11 | 0.0208 |
2018 | DIV |
---|---|
2019-06-06 | 0.0208 |
2019 | DIV |
---|---|
2020-01-09 | 0.0201 |
2020 | DIV |
---|---|
2021-06-09 | 0.0335 |
2021 | DIV |
---|---|
2022-06-24 | 0.0338 |