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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 0.00 | 407.40 | 0.0% | 180 млн. | 0 | 6 954 млн. | 0.0% | ||
2018 | 0.00 | 428.80 | 0.0% | 180 млн. | 0 | 8 365 млн. | 0.0% | ||
2019 | 63.37 | 399.00 | 15.9% | 180 млн. | 11 220 млн. | 11 220 млн. | 100.0% | ||
2020 | 38.00 | 612.90 | 6.2% | 180 млн. | 6 569 млн. | 6 569 млн. | 100.0% | ||
2021 | 35.00 | 189.60 | 18.5% | 180 млн. | 0 | -7 500 млн. | |||
(E) 2023 | 43.34 | 185.70 | 23.3% | 180 млн. | -9 200 млн. | -9 200 млн. | 100.0% | 263.3 | 41.8% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 185.70 р. | |
Amount of shares | R2 | 179.77 млн. шт | |
Average historical % to be paid | R3 | 100.0% | |
Predicted value: | R4 | -9 200.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | -9 200.00 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 43.34 р. |
Target historical dividend yield | R7 | 16.5% | |
Dividend per share already paid in forecast year | R8 | 43.34 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +23.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 263.32 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +41.8% |
2019 | DIV |
---|---|
2019-12-12 | 33.37 |
2020 | DIV |
---|---|
2020-11-18 | 30.00 |
2021-05-14 | 38.00 |
2021 | DIV |
---|---|
2021-12-14 | 35.00 |