NVTK (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 | 14.95 | 890.80 | 1.7% | 3 036 млн. | 45 393 млн. | 157 млрд. | 29.0% | ||
2018 | 26.06 | 1292.20 | 2.0% | 3 036 млн. | 79 126 млн. | 233 млрд. | 34.0% | ||
2019 | 32.33 | 1086.80 | 3.0% | 3 036 млн. | 98 164 млн. | 245 млрд. | 40.1% | ||
2020 | 35.56 | 1516.40 | 2.4% | 3 036 млн. | 108 млрд. | 169 млрд. | 63.9% | ||
2021 | 71.44 | 928.80 | 7.7% | 3 036 млн. | 217 млрд. | 421 млрд. | 51.5% | ||
(E) 2023 | 40.22 | 1227.20 | 3.6% | 3 036 млн. | 135 млрд. | 309 млрд. | 43.7% | 372.1 | -69.7% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 1 227.20 р. | |
Amount of shares | R2 | 3 036.31 млн. шт | |
Average historical % to be paid | R3 | 43.7% | |
Predicted value: | R4 | 309 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 135 млрд. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 44.40 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 40.22 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +3.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 372.13 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -69.7% |
2017 | DIV |
---|---|
2017-10-06 | 6.95 |
2018-05-01 | 8.00 |
2018 | DIV |
---|---|
2018-10-08 | 9.25 |
2019-05-02 | 16.81 |
2019 | DIV |
---|---|
2019-10-08 | 14.23 |
2020-05-06 | 18.10 |
2020 | DIV |
---|---|
2020-10-08 | 11.82 |
2021-05-05 | 23.74 |
2021 | DIV |
---|---|
2021-10-07 | 27.67 |
2022-05-03 | 43.77 |
2023 | DIV |
---|---|
2023-10-09 | 34.50 |
2024-03-25 | 44.09 |