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 |
---|---|---|---|---|---|---|---|---|---|
2019 | 42.50 | 321.10 | 13.2% | 1.7 млрд. | 72.2 млрд. | 54.2 млрд. | 100.0% | ||
2020 | 35.44 | 317.75 | 11.2% | 1.7 млрд. | 60.2 млрд. | 61.4 млрд. | 98.0% | ||
2021 | 44.40 | 275.05 | 16.1% | 1.7 млрд. | 75.4 млрд. | 63.5 млрд. | 100.0% | ||
2023 | 35.00 | 289.75 | 12.1% | 1.7 млрд. | 59.5 млрд. | 54.6 млрд. | 100.0% | ||
2024 | 35.00 | 194.00 | 18.0% | 1.7 млрд. | 59.5 млрд. | 49.1 млрд. | 100.0% | ||
(E) 2025 | 11.50 | 194.10 | 5.9% | 1.7 млрд. | 19.5 млрд. | 19.6 млрд. | 99.6% | 81.2 | -58.2% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 194.10 р. | |
Amount of shares | R2 | 1 698.62 млн шт | |
Average historical % to be paid | R3 | 99.6% | |
Predicted value: | R4 | 19 604.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 19 527.22 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 11.50 р. |
Target historical dividend yield | R7 | 14.2% | |
Dividend per share already paid in forecast year | R8 | 11.50 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +5.9% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 81.19 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -58.2% |
2020 | DIV |
---|---|
2020-07-31 | 8.93 |
2021 | DIV |
---|---|
2021-04-16 | 26.51 |
2021-07-30 | 10.55 |
2022 | DIV |
---|---|
2022-05-17 | 33.85 |
2023 | DIV |
---|---|
2023-05-18 | 34.29 |
2024 | DIV |
---|---|
2024-04-24 | 35.00 |