MRKP (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 | 0.0400 | 0.2696 | 14.8% | 112.7 млрд. | 4.5 млрд. | 11.7 млрд. | 38.5% | ||
2019 | 0.0163 | 0.1953 | 8.4% | 112.7 млрд. | 1.8 млрд. | 6.7 млрд. | 27.5% | ||
2020 | 0.0259 | 0.2457 | 10.5% | 112.7 млрд. | 2.9 млрд. | 6.4 млрд. | 45.6% | ||
2021 | 0.0278 | 0.1801 | 15.5% | 112.7 млрд. | 3.1 млрд. | 10.0 млрд. | 31.5% | ||
2023 | 0.0388 | 0.2772 | 14.0% | 112.7 млрд. | 4.4 млрд. | 14.0 млрд. | 31.2% | ||
(E) 2024 | 0.0508 | 0.3900 | 13.0% | 112.7 млрд. | 5.7 млрд. | 16.4 млрд. | 34.9% | 0.4 | 8.6% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.39 р. | |
Amount of shares | R2 | 113 млрд шт | |
Average historical % to be paid | R3 | 34.9% | |
Predicted value: | R4 | 16 430.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 5 727.50 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.05 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.05 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +13.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.42 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +9.2% |
2021 | DIV |
---|---|
2021-04-29 | 0.0259 |
2022 | DIV |
---|---|
2022-05-20 | 0.0278 |
2022-11-25 | 0.0301 |
2023 | DIV |
---|---|
2023-05-04 | 0.0020 |
2024 | DIV |
---|---|
2024-05-08 | 0.0388 |