| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2020 | 0.179 | 2.191 | 8.2% | 39.7 млрд. | 7.1 млрд. | 8.1 млрд. | 88.5% | ||
| 2021 | 0.223 | 1.932 | 11.5% | 39.7 млрд. | 8.9 млрд. | 2.9 млрд. | 100.0% | ||
| 2023 | 0.160 | 3.067 | 5.2% | 39.7 млрд. | 6.4 млрд. | 3.7 млрд. | 100.0% | ||
| 2024 | 0.000 | 2.024 | 0.0% | 39.7 млрд. | 0 | 8.4 млрд. | 0.0% | ||
| 2025 | 0.272 | 1.775 | 15.3% | 39.7 млрд. | 10.8 млрд. | 6.8 млрд. | 100.0% | ||
| (E) 2026 | 0.272 | 1.351 | 20.1% | 39.7 млрд. | 8.0 млрд. | 8.2 млрд. | 97.1% | 2.3 | 67.6% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 1.34 р. | |
| Amount of shares | R2 | 40 млрд шт | |
| Average historical % to be paid | R3 | 97.1% | |
| Predicted value: | R4 | 8 237.33 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 8 001.09 млн р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 0.27 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.27 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +20.3% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2.26 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +68.9% |
| 2022 | DIV |
|---|---|
| 2022-06-02 | 0.2231 |
| 2023 | DIV |
|---|---|
| 2023-05-26 | 0.1865 |
| 2024 | DIV |
|---|---|
| 2024-06-04 | 0.1604 |
| 2025 | DIV |
|---|---|
| 2025-05-27 | 0.2261 |
| 2026 | DIV |
|---|---|
| 2026-06-05 | 0.2717 |