| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2020 | 35.56 | 1615.20 | 2.2% | 3.0 млрд. | 108.0 млрд. | 169.0 млрд. | 63.9% | ||
| 2021 | 71.44 | 993.00 | 7.2% | 3.0 млрд. | 216.9 млрд. | 421.3 млрд. | 51.5% | ||
| 2023 | 78.59 | 1082.60 | 7.3% | 3.0 млрд. | 238.6 млрд. | 598.1 млрд. | 39.9% | ||
| 2024 | 82.15 | 1033.00 | 8.0% | 3.0 млрд. | 249.4 млрд. | 602.4 млрд. | 41.4% | ||
| 2025 | 82.73 | 920.00 | 9.0% | 3.0 млрд. | 251.2 млрд. | 320.8 млрд. | 78.3% | ||
| (E) 2026 | 119.26 | 1123.90 | 10.6% | 3.0 млрд. | 362.1 млрд. | 658.4 млрд. | 55.0% | 1035.7 | -7.8% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 1 144.20 р. | |
| Amount of shares | R2 | 3 036.31 млн шт | |
| Average historical % to be paid | R3 | 55.0% | |
| Predicted value: | R4 | 658 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 362 млрд р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 119.26 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 35.50 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +10.4% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 035.73 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -9.5% |
| 2022 | DIV |
|---|---|
| 2022-03-18 | 43.77 |
| 2022-08-25 | 45.00 |
| 2023 | DIV |
|---|---|
| 2023-03-17 | 60.58 |
| 2023-08-25 | 34.50 |
| 2024 | DIV |
|---|---|
| 2024-02-09 | 44.09 |
| 2024-08-28 | 35.50 |
| 2025 | DIV |
|---|---|
| 2025-03-12 | 46.65 |
| 2025-03-27 | 46.65 |
| 2025-08-22 | 35.50 |
| 2026 | DIV |
|---|---|
| 2026-03-02 | 47.23 |