| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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% | ||
| 2024 | 0.0758 | 0.3148 | 24.1% | 87.4 млрд. | 6.6 млрд. | 12.7 млрд. | 52.4% | ||
| 2025 | 0.0612 | 0.4862 | 12.6% | 87.4 млрд. | 5.4 млрд. | 13.2 млрд. | 40.6% | ||
| (E) 2026 | 0.0979 | 0.6518 | 15.0% | 87.4 млрд. | 10.8 млрд. | 22.8 млрд. | 47.5% | 0.9 | 32.7% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 0.65 р. | |
| Amount of shares | R2 | 87 млрд шт | |
| Average historical % to be paid | R3 | 47.5% | |
| Predicted value: | R4 | 22 768.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 10 806.15 млн р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 0.10 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 | +15.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.86 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +32.9% |
| 2022 | DIV |
|---|---|
| 2022-05-16 | 0.0249 |
| 2022-11-29 | 0.0189 |
| 2023 | DIV |
|---|---|
| 2023-05-17 | 0.0050 |
| 2024 | DIV |
|---|---|
| 2024-05-06 | 0.0544 |
| 2025 | DIV |
|---|---|
| 2025-05-30 | 0.0374 |
| 2026 | DIV |
|---|---|
| 2026-05-26 | 0.0612 |