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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 81.00 | 2328.00 | 3.5% | 130 млн. | 10 490 млн. | 21 200 млн. | 49.5% | ||
2018 | 192.00 | 2364.00 | 8.1% | 130 млн. | 24 864 млн. | 41 748 млн. | 59.6% | ||
2019 | 192.00 | 2599.00 | 7.4% | 130 млн. | 24 864 млн. | 42 997 млн. | 57.8% | ||
2020 | 297.00 | 4710.00 | 6.3% | 130 млн. | 38 462 млн. | 43 370 млн. | 88.7% | ||
2021 | 885.00 | 7225.00 | 12.3% | 130 млн. | 115 млрд. | 130 млрд. | 88.0% | ||
(E) 2023 | 363.33 | 6534.00 | 9.0% | 130 млн. | 75 928 млн. | 111 млрд. | 68.7% | 4775.9 | -26.9% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 6 534.00 р. | |
Amount of shares | R2 | 129.50 млн. шт | |
Average historical % to be paid | R3 | 68.7% | |
Predicted value: | R4 | 111 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 75 928.23 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 586.32 р. |
Target historical dividend yield | R7 | 12.6% | |
Dividend per share already paid in forecast year | R8 | 363.33 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +9.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 4 775.92 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -26.9% |
2017 | DIV |
---|---|
2017-10-11 | 24.00 |
2018-03-08 | 21.00 |
2018 | DIV |
---|---|
2018-06-11 | 15.00 |
2018-07-19 | 24.00 |
2018-10-10 | 45.00 |
2019-01-31 | 72.00 |
2019 | DIV |
---|---|
2019-06-06 | 51.00 |
2019-07-08 | 72.00 |
2019-10-11 | 54.00 |
2020-01-31 | 48.00 |
2020 | DIV |
---|---|
2020-05-29 | 18.00 |
2020-07-02 | 78.00 |
2020-12-23 | 156.00 |
2021-06-03 | 63.00 |
2021 | DIV |
---|---|
2021-09-22 | 261.00 |
2021-12-16 | 234.00 |
2023 | DIV |
---|---|
2023-12-22 | 291.00 |