MTLRP (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 | 10.28 | 113.65 | 9.1% | 139 млн. | 1 426 млн. | 11 555 млн. | 12.3% | ||
2018 | 16.66 | 99.65 | 16.7% | 139 млн. | 2 312 млн. | 12 628 млн. | 18.3% | ||
2019 | 18.21 | 81.75 | 22.3% | 139 млн. | 2 409 млн. | 2 409 млн. | 100.0% | ||
2020 | 3.48 | 119.75 | 2.9% | 139 млн. | 483 млн. | 807 млн. | 59.8% | ||
2021 | 1.17 | 132.55 | 0.9% | 139 млн. | 162 млн. | 80 570 млн. | 0.2% | ||
(E) 2023 | 0.00 | 263.10 | 15.4% | 139 млн. | 5 675 млн. | 14 880 млн. | 38.1% | 361.3 | 36.5% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 263.10 р. | |
Amount of shares | R2 | 138.76 млн. шт | |
Average historical % to be paid | R3 | 38.1% | |
Predicted value: | R4 | 14 880.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 5 674.98 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 40.90 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 | +15.5% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 361.26 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +37.3% |
2017 | DIV |
---|---|
2017-07-07 | 10.28 |
2018 | DIV |
---|---|
2018-07-16 | 16.66 |
2019 | DIV |
---|---|
2019-07-16 | 18.21 |
2020 | DIV |
---|---|
2020-07-15 | 3.48 |
2021 | DIV |
---|---|
2021-07-09 | 1.17 |