OZPH (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2024 | 0.440 | 45.900 | 1.0% | 1.0 млрд. | 440.0 млн. | 6.0 млрд. | 7.3% | ||
(E) 2025 | 0.289 | 53.680 | 0.5% | 1.0 млрд. | 289.3 млн. | 4.0 млрд. | 7.3% | 2.4 | -95.4% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 53.68 р. | |
Amount of shares | R2 | 1 000.00 млн шт | |
Average historical % to be paid | R3 | 7.3% | |
Predicted value: | R4 | 3 972.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 289.16 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.29 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.29 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +0.5% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2.41 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -95.5% |
2024 | DIV |
---|---|
2024-11-25 | 0.1800 |
2025 | DIV |
---|---|
2025-04-29 | 0.2600 |
2025-05-28 | 0.2800 |