OGKB (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 | 0.0163 | 0.3760 | 4.3% | 110 млрд. | 1 800 млн. | 7 201 млн. | 25.0% | ||
2018 | 0.0370 | 0.5297 | 7.0% | 110 млрд. | 4 086 млн. | 8 305 млн. | 49.2% | ||
2019 | 0.0540 | 0.7358 | 7.3% | 110 млрд. | 5 964 млн. | 12 025 млн. | 49.6% | ||
2020 | 0.0600 | 0.6780 | 8.9% | 110 млрд. | 6 626 млн. | 13 300 млн. | 49.8% | ||
2021 | 0.0966 | 0.5198 | 18.6% | 110 млрд. | 4 435 млн. | 4 435 млн. | 100.0% | ||
(E) 2023 | 0.0420 | 0.5605 | 18.7% | 110 млрд. | 11 558 млн. | 21 120 млн. | 54.7% | 0.9 | 61.2% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.56 р. | |
Amount of shares | R2 | 110 млрд. шт | |
Average historical % to be paid | R3 | 54.7% | |
Predicted value: | R4 | 21 120.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 11 557.57 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.10 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.04 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +18.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.90 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +61.2% |
2017 | DIV |
---|---|
2017-06-16 | 0.0083 |
2018 | DIV |
---|---|
2018-07-06 | 0.0163 |
2019 | DIV |
---|---|
2019-06-26 | 0.0368 |
2020 | DIV |
---|---|
2020-07-08 | 0.0544 |
2021 | DIV |
---|---|
2021-06-30 | 0.0600 |
2023 | DIV |
---|---|
2023-07-06 | 0.0581 |