NLMK (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 | 14.04 | 159.88 | 8.8% | 5 993 млн. | 84 145 млн. | 84 550 млн. | 99.5% | ||
2018 | 22.81 | 155.54 | 14.7% | 5 993 млн. | 137 млрд. | 141 млрд. | 97.2% | ||
2019 | 17.36 | 135.70 | 12.8% | 5 993 млн. | 86 580 млн. | 86 580 млн. | 100.0% | ||
2020 | 21.64 | 232.98 | 9.3% | 5 993 млн. | 89 170 млн. | 89 170 млн. | 100.0% | ||
2021 | 34.66 | 123.20 | 28.1% | 5 993 млн. | 208 млрд. | 372 млрд. | 55.9% | ||
(E) 2023 | 14.51 | 248.26 | 11.2% | 5 993 млн. | 166 млрд. | 184 млрд. | 90.5% | 157.8 | -36.4% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 248.26 р. | |
Amount of shares | R2 | 5 993.23 млн. шт | |
Average historical % to be paid | R3 | 90.5% | |
Predicted value: | R4 | 184 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 166 млрд. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 27.72 р. |
Target historical dividend yield | R7 | 18.3% | |
Dividend per share already paid in forecast year | R8 | 14.51 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +11.2% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 157.81 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -36.4% |
2017 | DIV |
---|---|
2017-10-10 | 3.20 |
2018-01-05 | 5.13 |
2018 | DIV |
---|---|
2018-06-18 | 9.09 |
2018-10-10 | 5.24 |
2019-01-07 | 6.04 |
2019 | DIV |
---|---|
2019-06-17 | 13.14 |
2019-10-08 | 3.68 |
2020-01-07 | 3.22 |
2020 | DIV |
---|---|
2020-06-05 | 3.12 |
2020-07-09 | 3.21 |
2020-12-25 | 11.18 |
2021-06-21 | 14.96 |
2021 | DIV |
---|---|
2021-09-03 | 13.62 |
2021-12-03 | 13.33 |
2023 | DIV |
---|---|
2024-05-24 | 25.43 |