| 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 | 0.720 | 45.900 | 1.6% | 1.0 млрд. | 720.0 млн. | 6.0 млрд. | 11.9% | ||
| (E) 2025 | 0.790 | 48.020 | 1.7% | 1.0 млрд. | 410.6 млн. | 3.4 млрд. | 11.9% | 6.6 | -86.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 48.02 р. | |
| Amount of shares | R2 | 1 000.00 млн шт | |
| Average historical % to be paid | R3 | 11.9% | |
| Predicted value: | R4 | 3 445.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 410.64 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.79 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.79 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +1.6% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 6.58 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -86.3% |
| 2024 | DIV |
|---|---|
| 2024-11-25 | 0.1800 |
| 2025 | DIV |
|---|---|
| 2025-04-29 | 0.2600 |
| 2025-05-28 | 0.2800 |
| 2025-08-29 | 0.2500 |
| 2025-11-25 | 0.2700 |