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 |
---|---|---|---|---|---|---|---|---|---|
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 | 580.64 | 6384.0 | 9.1% | 129.5 млн. | 75.2 млрд. | 100.4 млрд. | 74.9% | 3810 | -40.3% |
(E) 2025 | 849.68 | 6384.0 | 13.3% | 129.5 млн. | 110.0 млрд. | 146.9 млрд. | 74.9% | 5575.3 | -12.6% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 6 384.00 р. | |
Amount of shares | R2 | 129.50 млн шт | |
Average historical % to be paid | R3 | 74.9% | |
Predicted value: | R4 | 100 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 75 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 580.64 р. |
Target historical dividend yield | R7 | 15.2% | |
Dividend per share already paid in forecast year | R8 | 580.64 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +9.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 3 809.98 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -40.3% |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 6 384.00 р. | |
Amount of shares | R2 | 129.50 млн шт | |
Average historical % to be paid | R3 | 74.9% | |
Predicted value: | R4 | 147 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 110 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 849.68 р. |
Target historical dividend yield | R7 | 15.2% | |
Dividend per share already paid in forecast year | R8 | 849.68 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +13.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 5 575.31 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -12.7% |
2020 | DIV |
---|---|
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 |