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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 0.0030 | 0.1784 | 1.7% | 87.4 млрд. | 262.3 млн. | 604.0 млн. | 43.4% | ||
2019 | 0.0105 | 0.1566 | 6.7% | 87.4 млрд. | 918.0 млн. | 2.7 млрд. | 34.6% | ||
2020 | 0.0000 | 0.1446 | 0.0% | 87.4 млрд. | 0 | 622.0 млн. | 0.0% | ||
2021 | 0.0249 | 0.1516 | 16.4% | 87.4 млрд. | 2.2 млрд. | 3.8 млрд. | 56.7% | ||
2023 | 0.0544 | 0.4314 | 12.6% | 87.4 млрд. | 4.8 млрд. | 11.9 млрд. | 40.1% | ||
(E) 2024 | 0.0632 | 0.4004 | 15.8% | 87.4 млрд. | 5.5 млрд. | 12.7 млрд. | 43.7% | 0.4 | -4.3% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.40 р. | |
Amount of shares | R2 | 87 млрд шт | |
Average historical % to be paid | R3 | 43.7% | |
Predicted value: | R4 | 12 650.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 5 528.30 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.06 р. |
Target historical dividend yield | R7 | 16.6% | |
Dividend per share already paid in forecast year | R8 | 0.06 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +15.8% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.38 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -4.6% |
2022 | DIV |
---|---|
2022-05-16 | 0.0249 |
2022-11-29 | 0.0189 |
2023 | DIV |
---|---|
2023-05-17 | 0.0050 |
2024 | DIV |
---|---|
2024-05-06 | 0.0384 |