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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 22.71 | 339.90 | 6.7% | 661 млн. | 3 117 млн. | 3 117 млн. | 100.0% | ||
2018 | 22.71 | 379.60 | 6.0% | 661 млн. | 15 000 млн. | 21 252 млн. | 70.6% | ||
2019 | 0.00 | 431.00 | 0.0% | 661 млн. | 0 | 44 900 млн. | 0.0% | ||
2020 | 45.22 | 1032.00 | 4.4% | 661 млн. | 29 868 млн. | 86 000 млн. | 34.7% | ||
2021 | 22.92 | 754.00 | 3.0% | 661 млн. | 15 139 млн. | 104 млрд. | 14.6% | ||
(E) 2023 | 23.54 | 849.00 | 5.1% | 661 млн. | 28 810 млн. | 52 400 млн. | 55.0% | 373.5 | -56.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 849.00 р. | |
Amount of shares | R2 | 660.50 млн. шт | |
Average historical % to be paid | R3 | 55.0% | |
Predicted value: | R4 | 52 400.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 28 809.52 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 43.62 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 23.54 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +5.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 373.52 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -56.0% |
2018 | DIV |
---|---|
2018-08-31 | 22.71 |
2019-05-30 | 22.71 |
2020 | DIV |
---|---|
2020-10-08 | 22.71 |
2021-05-13 | 45.43 |