MRKZ (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 | 0.0040 | 0.0642 | 6.2% | 95.8 млрд. | 381.7 млн. | 1.1 млрд. | 33.3% | ||
2019 | 0.0033 | 0.0496 | 6.7% | 95.8 млрд. | 316.1 млн. | 1.1 млрд. | 29.2% | ||
2020 | 0.0000 | 0.0496 | 0.0% | 95.8 млрд. | 0 | -1.1 млрд. | |||
2021 | 0.0000 | 0.0275 | 0.0% | 95.8 млрд. | 0 | -883.0 млн. | |||
2023 | 0.0000 | 0.0762 | 0.0% | 95.8 млрд. | 0 | -550.0 млн. | |||
(E) 2024 | 0.0058 | 0.0665 | 8.8% | 95.8 млрд. | 559.8 млн. | 1.8 млрд. | 31.3% | 0 | -26.7% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.07 р. | |
Amount of shares | R2 | 96 млрд шт | |
Average historical % to be paid | R3 | 31.3% | |
Predicted value: | R4 | 1 790.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 559.79 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 | +8.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.05 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -28.1% |