MRKS (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 | 0.0037 | 0.1050 | 3.5% | 94 815 млн. | 351 млн. | 2 352 млн. | 14.9% | ||
2018 | 0.0010 | 0.2766 | 0.4% | 94 815 млн. | 96 711 тыс. | 429 млн. | 22.5% | ||
2019 | 0.0029 | 0.2340 | 1.3% | 94 815 млн. | 277 млн. | 469 млн. | 59.0% | ||
2020 | 0.0000 | 0.2990 | 0.0% | 94 815 млн. | 0 | -280 млн. | |||
2021 | 0.0000 | 0.2640 | 0.0% | 94 815 млн. | 0 | 700 млн. | 0.0% | ||
(E) 2023 | 0.0024 | 0.8115 | 0.3% | 94 815 млн. | -948 млн. | -2 950 млн. | 32.1% | 0.0 | -97.5% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.81 р. | |
Amount of shares | R2 | 94 815.16 млн. шт | |
Average historical % to be paid | R3 | 32.1% | |
Predicted value: | R4 | -2 950.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | -948.20 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +0.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.02 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -97.5% |
2017 | DIV |
---|---|
2018-06-15 | 0.0037 |
2018 | DIV |
---|---|
2019-06-20 | 0.0010 |
2019 | DIV |
---|---|
2020-01-10 | 0.0029 |