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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 0.0148 | 0.1137 | 13.0% | 188 млрд. | 2 787 млн. | 5 473 млн. | 50.9% | ||
2018 | 0.0130 | 0.0946 | 13.8% | 188 млрд. | 2 448 млн. | 5 713 млн. | 42.9% | ||
2019 | 0.0055 | 0.0750 | 7.3% | 188 млрд. | 1 036 млн. | 3 913 млн. | 26.5% | ||
2020 | 0.0000 | 0.0571 | 0.0% | 188 млрд. | 0 | -120 млн. | |||
2021 | 0.0003 | 0.0302 | 1.1% | 188 млрд. | 60 823 тыс. | 983 млн. | 6.2% | ||
(E) 2023 | 0.0060 | 0.0732 | 8.2% | 188 млрд. | 939 млн. | 2 970 млн. | 31.6% | 0.1 | -31.7% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.07 р. | |
Amount of shares | R2 | 188 млрд. шт | |
Average historical % to be paid | R3 | 31.6% | |
Predicted value: | R4 | 2 970.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 938.76 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.01 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.01 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +8.2% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.05 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -31.7% |
2017 | DIV |
---|---|
2018-06-11 | 0.0148 |
2018 | DIV |
---|---|
2019-06-06 | 0.0132 |
2019 | DIV |
---|---|
2020-01-10 | 0.0054 |
2020 | DIV |
---|---|
2020-06-05 | 0.0011 |
2021 | DIV |
---|---|
2022-06-24 | 0.0003 |