MSRS (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2019 | 0.0678 | 1.1220 | 6.1% | 48.7 млрд. | 3.3 млрд. | 8.1 млрд. | 40.8% | ||
2020 | 0.0493 | 1.1780 | 4.2% | 48.7 млрд. | 2.4 млрд. | 4.7 млрд. | 50.9% | ||
2021 | 0.0950 | 0.8800 | 10.8% | 48.7 млрд. | 4.6 млрд. | 10.5 млрд. | 44.3% | ||
2023 | 0.1428 | 1.1610 | 12.3% | 48.7 млрд. | 7.0 млрд. | 26.3 млрд. | 26.5% | ||
2024 | 0.1505 | 1.2100 | 12.4% | 48.7 млрд. | 7.3 млрд. | 13.6 млрд. | 54.0% | ||
(E) 2025 | 0.3817 | 1.4875 | 26.2% | 48.7 млрд. | 18.6 млрд. | 43.0 млрд. | 43.3% | 3.2 | 118.5% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 1.49 р. | |
Amount of shares | R2 | 49 млрд шт | |
Average historical % to be paid | R3 | 43.3% | |
Predicted value: | R4 | 43 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 18 588.79 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.38 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.38 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +25.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 3.18 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +113.8% |
2021 | DIV |
---|---|
2021-04-29 | 0.0493 |
2022 | DIV |
---|---|
2022-05-30 | 0.0950 |
2022-11-29 | 0.0849 |
2023 | DIV |
---|---|
2023-05-22 | 0.0121 |
2024 | DIV |
---|---|
2024-05-24 | 0.1428 |
2025 | DIV |
---|---|
2025-06-03 | 0.1505 |