| 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 | 0.3268 | 1.6180 | 20.2% | 48.7 млрд. | 15.9 млрд. | 36.8 млрд. | 43.3% | 2.7 | 68.2% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 1.62 р. | |
| Amount of shares | R2 | 49 млрд шт | |
| Average historical % to be paid | R3 | 43.3% | |
| Predicted value: | R4 | 37 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 15 917.59 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.33 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.33 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +20.2% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2.72 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +68.3% |
| 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 |