NKNC (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 | 55.70 | 0.0% | 1 611 млн. | 0 | 24 588 млн. | 0.0% | ||
2018 | 19.94 | 75.10 | 26.6% | 1 611 млн. | 24 689 млн. | 24 689 млн. | 100.0% | ||
2019 | 9.07 | 93.80 | 9.7% | 1 611 млн. | 14 614 млн. | 24 018 млн. | 60.9% | ||
2020 | 0.73 | 109.00 | 0.7% | 1 611 млн. | 1 176 млн. | 9 000 млн. | 13.1% | ||
2021 | 10.28 | 77.85 | 13.2% | 1 611 млн. | 16 567 млн. | 55 000 млн. | 30.1% | ||
(E) 2023 | 6.77 | 103.95 | 6.5% | 1 611 млн. | 8 488 млн. | 16 640 млн. | 51.0% | 56.4 | -45.7% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 103.95 р. | |
Amount of shares | R2 | 1 611.26 млн. шт | |
Average historical % to be paid | R3 | 51.0% | |
Predicted value: | R4 | 16 640.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 8 488.06 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 6.77 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 6.77 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +6.5% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 56.40 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -45.7% |
2018 | DIV |
---|---|
2019-04-18 | 19.94 |
2019 | DIV |
---|---|
2020-07-08 | 9.07 |
2020 | DIV |
---|---|
2021-04-23 | 0.7300 |
2021 | DIV |
---|---|
2021-09-16 | 9.54 |
2022-07-07 | 0.7440 |