PIKK (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 | 22.71 | 375.80 | 6.0% | 660.5 млн. | 15.0 млрд. | 21.3 млрд. | 70.6% | ||
2019 | 0.00 | 420.10 | 0.0% | 660.5 млн. | 0 | 44.9 млрд. | 0.0% | ||
2020 | 45.22 | 1043.30 | 4.3% | 660.5 млн. | 29.9 млрд. | 86.0 млрд. | 34.7% | ||
2021 | 22.92 | 757.00 | 3.0% | 660.5 млн. | 15.1 млрд. | 103.6 млрд. | 14.6% | ||
2023 | 0.00 | 830.30 | 0.0% | 660.5 млн. | 0 | 52.4 млрд. | 0.0% | ||
(E) 2024 | 49.40 | 634.90 | 7.7% | 660.5 млн. | 32.6 млрд. | 81.6 млрд. | 40.0% | 411.7 | -35.6% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 634.90 р. | |
Amount of shares | R2 | 660.50 млн шт | |
Average historical % to be paid | R3 | 40.0% | |
Predicted value: | R4 | 82 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 33 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 49.40 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 49.40 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +7.8% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 411.68 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -35.2% |
2020 | DIV |
---|---|
2020-08-28 | 22.71 |
2020-08-28 | 22.71 |
2021 | DIV |
---|---|
2021-04-05 | 22.51 |