| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 0.0200 | 0.2824 | 7.1% | 42.2 млрд. | 844.4 млн. | 3.1 млрд. | 27.4% | ||
| 2020 | 0.0335 | 0.3752 | 8.9% | 42.2 млрд. | 1.4 млрд. | 2.1 млрд. | 69.0% | ||
| 2021 | 0.0338 | 0.2466 | 13.7% | 42.2 млрд. | 1.4 млрд. | 4.4 млрд. | 32.7% | ||
| 2023 | 0.0662 | 0.4904 | 13.5% | 42.2 млрд. | 2.8 млрд. | 7.9 млрд. | 35.3% | ||
| 2024 | 0.0676 | 0.6044 | 11.2% | 42.2 млрд. | 2.9 млрд. | 6.6 млрд. | 43.5% | ||
| (E) 2025 | 0.1062 | 0.6426 | 16.5% | 42.2 млрд. | 4.5 млрд. | 10.8 млрд. | 41.6% | 0.9 | 37.7% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 0.64 р. | |
| Amount of shares | R2 | 42 млрд шт | |
| Average historical % to be paid | R3 | 41.6% | |
| Predicted value: | R4 | 10 780.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 4 481.43 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.11 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.11 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +16.5% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.89 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +37.7% |
| 2021 | DIV |
|---|---|
| 2021-04-29 | 0.0335 |
| 2022 | DIV |
|---|---|
| 2022-05-13 | 0.0338 |
| 2022-11-28 | 0.0340 |
| 2023 | DIV |
|---|---|
| 2023-05-04 | 0.0112 |
| 2024 | DIV |
|---|---|
| 2024-05-16 | 0.0662 |
| 2025 | DIV |
|---|---|
| 2025-05-06 | 0.0676 |