| 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 | 10.69 | 204.55 | 5.2% | 1.7 млрд. | 18.2 млрд. | 18.2 млрд. | 99.6% | 75.5 | -63.1% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 204.55 р. | |
| Amount of shares | R2 | 1 698.62 млн шт | |
| Average historical % to be paid | R3 | 99.6% | |
| Predicted value: | R4 | 18 232.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 18 160.59 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 10.69 р. |
| Target historical dividend yield | R7 | 14.2% | |
| Dividend per share already paid in forecast year | R8 | 10.69 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +5.2% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 75.50 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -63.1% |
| 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 |
| 2025 | DIV |
|---|---|
| 2025-05-20 | 35.00 |