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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 0.0210 | 0.2884 | 7.3% | 42.2 млрд. | 886.6 млн. | 2.9 млрд. | 30.2% | ||
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% | ||
(E) 2024 | 0.0605 | 0.5470 | 11.1% | 42.2 млрд. | 2.6 млрд. | 6.6 млрд. | 38.9% | 0.5 | -11.4% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.55 р. | |
Amount of shares | R2 | 42 млрд шт | |
Average historical % to be paid | R3 | 38.9% | |
Predicted value: | R4 | 6 560.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 2 552.39 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.06 р. |
Target historical dividend yield | R7 | 12.5% | |
Dividend per share already paid in forecast year | R8 | 0.06 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +11.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.48 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -11.3% |
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 |