MSNG (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 | 0.1660 | 2.3820 | 7.0% | 39 749 млн. | 6 596 млн. | 24 802 млн. | 26.6% | ||
2018 | 0.2100 | 2.2910 | 9.2% | 39 749 млн. | 8 347 млн. | 21 405 млн. | 39.0% | ||
2019 | 0.1200 | 2.0400 | 5.9% | 39 749 млн. | 4 770 млн. | 9 599 млн. | 49.7% | ||
2020 | 0.1794 | 2.1715 | 8.3% | 39 749 млн. | 7 131 млн. | 8 055 млн. | 88.5% | ||
2021 | 0.2231 | 1.7950 | 12.4% | 39 749 млн. | 2 894 млн. | 2 894 млн. | 100.0% | ||
(E) 2023 | 0.1357 | 3.2915 | 4.1% | 39 749 млн. | 1 669 млн. | 2 747 млн. | 60.8% | 1.1 | -65.6% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 3.29 р. | |
Amount of shares | R2 | 39 749.36 млн. шт | |
Average historical % to be paid | R3 | 60.8% | |
Predicted value: | R4 | 2 746.67 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 1 668.97 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.14 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.14 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +4.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1.13 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -65.6% |
2017 | DIV |
---|---|
2018-06-14 | 0.1660 |
2018 | DIV |
---|---|
2019-06-28 | 0.2100 |
2019 | DIV |
---|---|
2020-07-06 | 0.1208 |
2020 | DIV |
---|---|
2021-07-01 | 0.1795 |
2021 | DIV |
---|---|
2022-07-07 | 0.2231 |