MRKU (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 | 0.0216 | 0.1870 | 11.6% | 87 430 млн. | 1 888 млн. | 4 098 млн. | 46.1% | ||
2018 | 0.0030 | 0.1794 | 1.7% | 87 430 млн. | 262 млн. | 604 млн. | 43.4% | ||
2019 | 0.0105 | 0.1556 | 6.8% | 87 430 млн. | 918 млн. | 2 657 млн. | 34.6% | ||
2020 | 0.0000 | 0.1402 | 0.0% | 87 430 млн. | 0 | 622 млн. | 0.0% | ||
2021 | 0.0249 | 0.1442 | 17.3% | 87 430 млн. | 2 177 млн. | 3 840 млн. | 56.7% | ||
(E) 2023 | 0.0152 | 0.6850 | 8.9% | 87 430 млн. | 5 355 млн. | 11 850 млн. | 45.2% | 0.5 | -26.3% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.69 р. | |
Amount of shares | R2 | 87 430.49 млн. шт | |
Average historical % to be paid | R3 | 45.2% | |
Predicted value: | R4 | 11 850.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 5 354.78 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.06 р. |
Target historical dividend yield | R7 | 12.7% | |
Dividend per share already paid in forecast year | R8 | 0.02 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +8.9% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.50 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -26.3% |
2017 | DIV |
---|---|
2018-06-11 | 0.0216 |
2018 | DIV |
---|---|
2019-05-30 | 0.0030 |
2019 | DIV |
---|---|
2020-01-10 | 0.0032 |
2020 | DIV |
---|---|
2020-06-05 | 0.0073 |
2021 | DIV |
---|---|
2022-06-24 | 0.0249 |
2023 | DIV |
---|---|
2024-06-13 | 0.0928 |