Try our mobile app
| PHOR (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 | 192.00 | 2436.0 | 7.9% | 129.5 млн. | 24.9 млрд. | 41.7 млрд. | 59.6% | ||
| 2019 | 192.00 | 2620.0 | 7.3% | 129.5 млн. | 24.9 млрд. | 43.0 млрд. | 57.8% | ||
| 2020 | 297.00 | 4799.0 | 6.2% | 129.5 млн. | 38.5 млрд. | 43.4 млрд. | 88.7% | ||
| 2021 | 885.00 | 7929.0 | 11.2% | 129.5 млн. | 114.6 млрд. | 130.2 млрд. | 88.0% | ||
| 2023 | 555.00 | 5998.0 | 9.3% | 129.5 млн. | 71.9 млрд. | 110.5 млрд. | 65.0% | ||
| (E) 2024 | 556.86 | 6296.0 | 8.9% | 129.5 млн. | 72.1 млрд. | 100.4 млрд. | 71.8% | 3683 | -41.3% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate | Variable | Formula | Meaning |
| Current stock price | R1 | 6 296.00 р. | |
| Amount of shares | R2 | 129.50 млн шт | |
| Average historical % to be paid | R3 | 71.8% | |
| Predicted value: | R4 | 100 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 72 млрд р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 556.86 р. |
| Target historical dividend yield | R7 | 15.1% | |
| Dividend per share already paid in forecast year | R8 | 556.86 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +8.8% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 3 682.97 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -41.5% |
| 2020 | DIV |
|---|---|
| 2020-05-13 | 78.00 |
| 2020-08-28 | 33.00 |
| 2020-11-06 | 123.00 |
| 2021 | DIV |
|---|---|
| 2021-04-14 | 63.00 |
| 2021-05-18 | 105.00 |
| 2021-08-06 | 156.00 |
| 2021-11-03 | 234.00 |
| 2022 | DIV |
|---|---|
| 2022-08-18 | 780.00 |
| 2022-11-03 | 318.00 |
| 2023 | DIV |
|---|---|
| 2023-03-03 | 465.00 |
| 2023-05-29 | 264.00 |
| 2023-11-09 | 291.00 |
| 2024 | DIV |
|---|---|
| 2024-05-28 | 294.00 |
| 2024-08-07 | 117.00 |
| 2024-11-07 | 126.00 |
