| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 0.0540 | 0.8000 | 6.8% | 110.4 млрд. | 6.0 млрд. | 12.0 млрд. | 49.6% | ||
| 2020 | 0.0600 | 0.7172 | 8.4% | 110.4 млрд. | 6.6 млрд. | 13.3 млрд. | 49.8% | ||
| 2021 | 0.0966 | 0.5863 | 16.5% | 110.4 млрд. | 10.7 млрд. | 4.4 млрд. | 100.0% | ||
| 2023 | 0.0581 | 0.4565 | 12.7% | 110.4 млрд. | 6.4 млрд. | 21.1 млрд. | 30.4% | ||
| 2024 | 0.0598 | 0.3383 | 17.7% | 110.4 млрд. | 6.6 млрд. | 0 | |||
| (E) 2025 | 0.0598 | 0.3241 | 18.5% | 110.4 млрд. | 0 | 0 | 57.5% | 0.5 | 53.8% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 0.32 р. | |
| Amount of shares | R2 | 110 млрд шт | |
| Average historical % to be paid | R3 | 57.4% | |
| Predicted value: | R4 | 0.00 р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 0.00 р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.06 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.06 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +18.5% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.50 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +53.8% |
| 2021 | DIV |
|---|---|
| 2021-05-19 | 0.0600 |
| 2022 | DIV |
|---|---|
| 2022-05-31 | 0.0966 |
| 2023 | DIV |
|---|---|
| 2023-05-26 | 0.0581 |