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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 0.0402 | 0.2955 | 13.6% | 113 млрд. | 4 536 млн. | 11 353 млн. | 40.0% | ||
2018 | 0.0400 | 0.2695 | 14.8% | 113 млрд. | 4 508 млн. | 11 721 млн. | 38.5% | ||
2019 | 0.0163 | 0.1986 | 8.2% | 113 млрд. | 1 840 млн. | 6 687 млн. | 27.5% | ||
2020 | 0.0259 | 0.2401 | 10.8% | 113 млрд. | 2 919 млн. | 6 400 млн. | 45.6% | ||
2021 | 0.0278 | 0.1614 | 17.2% | 113 млрд. | 3 135 млн. | 9 950 млн. | 31.5% | ||
(E) 2023 | 0.0229 | 0.3684 | 11.6% | 113 млрд. | 5 132 млн. | 14 020 млн. | 36.6% | 0.4 | -0.5% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.37 р. | |
Amount of shares | R2 | 113 млрд. шт | |
Average historical % to be paid | R3 | 36.6% | |
Predicted value: | R4 | 14 020.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 5 132.49 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 | 0.02 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +12.4% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.39 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +6.1% |
2017 | DIV |
---|---|
2018-06-08 | 0.0402 |
2018 | DIV |
---|---|
2019-06-21 | 0.0407 |
2019 | DIV |
---|---|
2020-01-10 | 0.0163 |
2020 | DIV |
---|---|
2021-06-11 | 0.0259 |
2021 | DIV |
---|---|
2022-06-23 | 0.0278 |