| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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% | ||
| 2024 | 0.0502 | 0.4136 | 12.1% | 112.7 млрд. | 5.7 млрд. | 16.4 млрд. | 34.4% | ||
| (E) 2025 | 0.0724 | 0.4575 | 15.8% | 112.7 млрд. | 8.2 млрд. | 24.0 млрд. | 34.1% | 0.6 | 32.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 0.46 р. | |
| Amount of shares | R2 | 113 млрд шт | |
| Average historical % to be paid | R3 | 34.1% | |
| Predicted value: | R4 | 23 972.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 8 164.06 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 | 0.07 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +15.8% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.60 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +32.0% |
| 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 |
| 2025 | DIV |
|---|---|
| 2025-05-13 | 0.0502 |