| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 849.00 | 5998.0 | 14.2% | 129.5 млн. | 109.9 млрд. | 110.5 млрд. | 99.5% | ||
| 2024 | 345.00 | 6005.0 | 5.8% | 129.5 млн. | 44.7 млрд. | 100.4 млрд. | 44.5% | ||
| 2025 | 273.00 | 4763.0 | 5.7% | 129.5 млн. | 35.4 млрд. | 89.3 млрд. | 39.6% | ||
| (E) 2026 | 4.92 | 5628.0 | 0.1% | 129.5 млн. | 637.0 млн. | 884.0 млн. | 72.1% | 41 | -99.3% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 5 577.00 р. | |
| Amount of shares | R2 | 129.50 млн шт | |
| Average historical % to be paid | R3 | 72.1% | |
| Predicted value: | R4 | 884.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 637.01 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 4.92 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 4.92 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +0.1% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 40.99 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -99.3% |
| 2021 | DIV |
|---|---|
| 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 | 15.00 |
| 2024-08-07 | 117.00 |
| 2024-11-07 | 126.00 |
| 2025 | DIV |
|---|---|
| 2025-03-19 | 87.00 |