| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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% | ||
| 2024 | 0.0758 | 0.3148 | 24.1% | 87.4 млрд. | 6.6 млрд. | 12.7 млрд. | 52.4% | ||
| (E) 2025 | 0.0544 | 0.3740 | 14.5% | 87.4 млрд. | 4.8 млрд. | 10.4 млрд. | 45.9% | 0.4 | -1.9% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 0.37 р. | |
| Amount of shares | R2 | 87 млрд шт | |
| Average historical % to be paid | R3 | 45.9% | |
| Predicted value: | R4 | 10 350.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 4 754.58 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.05 р. |
| Target historical dividend yield | R7 | 14.8% | |
| Dividend per share already paid in forecast year | R8 | 0.05 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +14.5% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.37 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -1.9% |
| 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 |