| OZON (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 | 0.00 | 4125.5 | 0.0% | 177.1 млн. | 0 | -22.3 млрд. | |||
| 2021 | 0.00 | 1006.0 | 0.0% | 177.1 млн. | 0 | -56.8 млрд. | |||
| 2023 | 0.00 | 3999.5 | 0.0% | 208.2 млн. | 0 | -42.6 млрд. | |||
| 2024 | 0.00 | 3861.5 | 0.0% | 208.2 млн. | 0 | -59.4 млрд. | |||
| 2025 | 213.55 | 3235.0 | 6.6% | 216.4 млн. | 46.2 млрд. | -938.0 млн. | |||
| (E) 2026 | 70.00 | 2897.5 | 2.4% | 216.4 млн. | 0 | 29 | 0.0% | 583.3 | -79.9% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 2 856.50 р. | |
| Amount of shares | R2 | 216.41 млн шт | |
| Predicted value: | R4 | 29.00 р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 0.00 р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 70.00 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 70.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +2.5% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 583.33 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -79.6% |