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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 0.0000 | 0.0628 | 0.0% | 95 786 млн. | 0 | -2 069 млн. | |||
2018 | 0.0040 | 0.0634 | 6.3% | 95 786 млн. | 382 млн. | 1 146 млн. | 33.3% | ||
2019 | 0.0033 | 0.0500 | 6.6% | 95 786 млн. | 316 млн. | 1 081 млн. | 29.2% | ||
2020 | 0.0000 | 0.0474 | 0.0% | 95 786 млн. | 0 | -1 140 млн. | |||
2021 | 0.0000 | 0.0263 | 0.0% | 95 786 млн. | 0 | -883 млн. | |||
(E) 2023 | 0.0032 | 0.1031 | 3.1% | 95 786 млн. | -172 млн. | -550 млн. | 31.3% | 0.0 | -74.1% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.10 р. | |
Amount of shares | R2 | 95 785.92 млн. шт | |
Average historical % to be paid | R3 | 31.3% | |
Predicted value: | R4 | -550.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | -172.00 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 | +3.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.03 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -74.1% |
2018 | DIV |
---|---|
2019-06-21 | 0.0040 |
2019 | DIV |
---|---|
2020-01-10 | 0.0020 |
2020 | DIV |
---|---|
2020-06-05 | 0.0013 |