MRKV (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 | 0.0130 | 0.0950 | 13.7% | 188.3 млрд. | 2.4 млрд. | 5.7 млрд. | 42.9% | ||
2019 | 0.0055 | 0.0736 | 7.5% | 188.3 млрд. | 1.0 млрд. | 3.9 млрд. | 26.5% | ||
2020 | 0.0000 | 0.0589 | 0.0% | 188.3 млрд. | 0 | -120.0 млн. | |||
2021 | 0.0003 | 0.0303 | 1.1% | 188.3 млрд. | 60.8 млн. | 983.0 млн. | 6.2% | ||
2023 | 0.0000 | 0.0626 | 0.0% | 188.3 млрд. | 0 | 3.0 млрд. | 0.0% | ||
(E) 2024 | 0.0037 | 0.0630 | 5.9% | 188.3 млрд. | 703.2 млн. | 2.8 млрд. | 25.2% | 0 | -50.6% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.06 р. | |
Amount of shares | R2 | 188 млрд шт | |
Average historical % to be paid | R3 | 25.2% | |
Predicted value: | R4 | 2 794.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 703.25 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 | +5.9% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.03 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -50.6% |
2019 | DIV |
---|---|
2019-11-26 | 0.0054 |
2020 | DIV |
---|---|
2020-04-29 | 0.0011 |
2022 | DIV |
---|---|
2022-05-13 | 0.0003 |
2024 | DIV |
---|---|
2024-05-21 | 0.0062 |