MTSS (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 | 33.80 | 268.30 | 12.6% | 1 699 млн. | 56 000 млн. | 56 000 млн. | 100.0% | ||
2018 | 22.58 | 262.40 | 8.6% | 1 699 млн. | 38 355 млн. | 65 900 млн. | 58.2% | ||
2019 | 42.50 | 321.55 | 13.2% | 1 699 млн. | 54 200 млн. | 54 200 млн. | 100.0% | ||
2020 | 35.44 | 316.80 | 11.2% | 1 699 млн. | 60 199 млн. | 61 400 млн. | 98.0% | ||
2021 | 44.40 | 232.55 | 19.1% | 1 699 млн. | 63 473 млн. | 63 473 млн. | 100.0% | ||
(E) 2023 | 30.96 | 310.70 | 10.0% | 1 699 млн. | 49 776 млн. | 54 550 млн. | 91.3% | 242.2 | -21.5% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 310.70 р. | |
Amount of shares | R2 | 1 698.62 млн. шт | |
Average historical % to be paid | R3 | 91.2% | |
Predicted value: | R4 | 54 550.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 49 775.97 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 30.96 р. |
Target historical dividend yield | R7 | 12.8% | |
Dividend per share already paid in forecast year | R8 | 30.96 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +10.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 242.23 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -22.0% |
2017 | DIV |
---|---|
2017-10-11 | 10.40 |
2018-07-05 | 23.40 |
2018 | DIV |
---|---|
2018-10-05 | 2.60 |
2019-07-05 | 19.98 |
2019 | DIV |
---|---|
2019-10-10 | 8.68 |
2020-01-08 | 13.25 |
2020 | DIV |
---|---|
2020-07-07 | 20.57 |
2020-10-08 | 8.93 |
2021-07-06 | 26.51 |
2021 | DIV |
---|---|
2021-10-08 | 10.55 |
2022-07-08 | 33.85 |
2023 | DIV |
---|---|
2024-07-15 | 35.00 |