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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 0.0370 | 0.5115 | 7.2% | 110.4 млрд. | 4.1 млрд. | 8.3 млрд. | 49.2% | ||
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% | ||
(E) 2024 | 0.0000 | 0.3579 | 0.0% | 110.4 млрд. | 0 | 0 | 55.8% | 0 | -100.0% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.36 р. | |
Amount of shares | R2 | 110 млрд шт | |
Average historical % to be paid | R3 | 55.8% | |
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) | 0.00 р. |
Target historical dividend yield | R7 | 12.2% | |
Dividend per share already paid in forecast year | R8 | 0.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | 0.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |
2020 | DIV |
---|---|
2020-05-28 | 0.0544 |
2021 | DIV |
---|---|
2021-05-19 | 0.0600 |
2022 | DIV |
---|---|
2022-05-31 | 0.0966 |
2023 | DIV |
---|---|
2023-05-26 | 0.0581 |