| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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% | ||
| 2025 | 35.00 | 181.60 | 19.3% | 1.7 млрд. | 59.5 млрд. | 38.6 млрд. | 100.0% | ||
| (E) 2026 | 24.52 | 177.50 | 13.8% | 1.9 млрд. | 147.5 млрд. | 148.1 млрд. | 99.6% | 166.9 | -6.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 178.35 р. | |
| Amount of shares | R2 | 1 881.04 млн шт | |
| Average historical % to be paid | R3 | 99.6% | |
| Predicted value: | R4 | 148 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 147 млрд р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 24.52 р. |
| Target historical dividend yield | R7 | 15.9% | |
| Dividend per share already paid in forecast year | R8 | 0.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +13.7% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 166.86 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -6.4% |
| 2022 | DIV |
|---|---|
| 2022-05-17 | 33.85 |
| 2023 | DIV |
|---|---|
| 2023-05-18 | 34.29 |
| 2024 | DIV |
|---|---|
| 2024-04-24 | 35.00 |
| 2025 | DIV |
|---|---|
| 2025-05-20 | 35.00 |
| 2026 | DIV |
|---|---|
| 2026-05-22 | 35.00 |