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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 19.94 | 72.00 | 27.7% | 1.6 млрд. | 32.1 млрд. | 24.7 млрд. | 100.0% | ||
2019 | 9.07 | 102.60 | 8.8% | 1.6 млрд. | 14.6 млрд. | 24.0 млрд. | 60.9% | ||
2020 | 0.73 | 115.95 | 0.6% | 1.6 млрд. | 1.2 млрд. | 9.0 млрд. | 13.1% | ||
2021 | 10.28 | 79.55 | 12.9% | 1.6 млрд. | 16.6 млрд. | 55.0 млрд. | 30.1% | ||
2023 | 2.94 | 93.00 | 3.2% | 1.6 млрд. | 4.7 млрд. | 16.6 млрд. | 28.5% | ||
(E) 2024 | 8.88 | 89.90 | 9.9% | 1.6 млрд. | 14.3 млрд. | 30.8 млрд. | 46.5% | 74 | -17.7% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 90.20 р. | |
Amount of shares | R2 | 1 611.26 млн шт | |
Average historical % to be paid | R3 | 46.5% | |
Predicted value: | R4 | 31 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 14 302.05 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 8.88 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 8.88 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +9.8% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 73.97 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -18.0% |
2021 | DIV |
---|---|
2021-03-16 | 0.7300 |
2021-08-06 | 9.54 |
2022 | DIV |
---|---|
2022-05-23 | 0.7440 |
2023 | DIV |
---|---|
2023-05-26 | 1.49 |
2024 | DIV |
---|---|
2024-05-24 | 2.94 |