| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2022 | 0.0000 | 0.0433 | 0.0% | 188.3 млрд. | 0 | -470.0 млн. | |||
| 2023 | 0.0062 | 0.0626 | 9.9% | 188.3 млрд. | 1.2 млрд. | 3.0 млрд. | 39.3% | ||
| 2024 | 0.0074 | 0.0911 | 8.1% | 188.3 млрд. | 1.4 млрд. | 3.6 млрд. | 38.4% | ||
| (E) 2025 | 0.0204 | 0.1569 | 12.9% | 188.3 млрд. | 3.8 млрд. | 9.9 млрд. | 38.9% | 0.2 | 7.9% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 0.16 р. | |
| Amount of shares | R2 | 188 млрд шт | |
| Average historical % to be paid | R3 | 38.9% | |
| Predicted value: | R4 | 9 898.67 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 3 845.63 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.02 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.02 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +13.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.17 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +8.5% |
| 2022 | DIV |
|---|---|
| 2022-05-13 | 0.0003 |
| 2024 | DIV |
|---|---|
| 2024-05-21 | 0.0062 |
| 2025 | DIV |
|---|---|
| 2025-05-21 | 0.0074 |