NMTP (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 | 0.0000 | 6.2700 | 0.0% | 19 260 млн. | 0 | 25 614 млн. | 0.0% | ||
2018 | 1.2800 | 7.9750 | 16.1% | 19 260 млн. | 16 572 млн. | 16 572 млн. | 100.0% | ||
2019 | 1.3500 | 10.7350 | 12.6% | 19 260 млн. | 26 001 млн. | 60 781 млн. | 42.8% | ||
2020 | 0.0600 | 6.9200 | 0.9% | 19 260 млн. | 1 156 млн. | 4 840 млн. | 23.9% | ||
2021 | 0.5400 | 4.7450 | 11.4% | 19 260 млн. | 10 400 млн. | 23 147 млн. | 44.9% | ||
(E) 2023 | 0.8443 | 12.5200 | 6.7% | 19 260 млн. | 15 975 млн. | 30 200 млн. | 52.9% | 7.0 | -43.8% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 12.52 р. | |
Amount of shares | R2 | 19 259.82 млн. шт | |
Average historical % to be paid | R3 | 52.9% | |
Predicted value: | R4 | 30 200.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 15 975.20 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.84 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.84 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +6.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 7.04 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -43.8% |
2018 | DIV |
---|---|
2018-10-04 | 0.5192 |
2019-01-07 | 0.2648 |
2019 | DIV |
---|---|
2019-06-21 | 0.5000 |
2020 | DIV |
---|---|
2020-07-24 | 1.35 |
2021-07-08 | 0.0600 |
2021 | DIV |
---|---|
2022-07-08 | 0.5400 |