| MVID (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 | 63.37 | 401.00 | 15.8% | 179.8 млн. | 11.4 млрд. | 22.4 млрд. | 50.8% | ||
| 2020 | 38.00 | 618.00 | 6.2% | 179.8 млн. | 6.8 млрд. | 13.1 млрд. | 52.0% | ||
| 2021 | 35.00 | 202.00 | 17.3% | 179.8 млн. | 6.3 млрд. | -15.0 млрд. | |||
| 2023 | 0.00 | 154.80 | 0.0% | 179.8 млн. | 0 | -18.4 млрд. | |||
| 2024 | 0.00 | 88.15 | 0.0% | 179.8 млн. | 0 | -40.2 млрд. | |||
| (E) 2025 | 0.00 | 64.65 | 0.0% | 179.8 млн. | -51.7 млрд. | -100.6 млрд. | 51.4% | 0 | -100.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 64.65 р. | |
| Amount of shares | R2 | 179.77 млн шт | |
| Average historical % to be paid | R3 | 51.4% | |
| Predicted value: | R4 | -101 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | -52 млрд р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 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 | 0.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |