| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 0.00 | 420.10 | 0.0% | 660.5 млн. | 0 | 89.8 млрд. | 0.0% | ||
| 2020 | 45.22 | 1043.30 | 4.3% | 660.5 млн. | 29.9 млрд. | 172.0 млрд. | 17.4% | ||
| 2021 | 22.92 | 757.00 | 3.0% | 660.5 млн. | 15.1 млрд. | 207.2 млрд. | 7.3% | ||
| 2023 | 0.00 | 830.30 | 0.0% | 660.5 млн. | 0 | 104.8 млрд. | 0.0% | ||
| 2024 | 0.00 | 630.30 | 0.0% | 660.5 млн. | 0 | 112.2 млрд. | 0.0% | ||
| (E) 2025 | 23.82 | 411.20 | 5.8% | 660.5 млн. | 15.7 млрд. | 127.5 млрд. | 12.3% | 198.5 | -51.7% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 411.20 р. | |
| Amount of shares | R2 | 660.50 млн шт | |
| Average historical % to be paid | R3 | 12.3% | |
| Predicted value: | R4 | 128 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 15 731.72 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 23.82 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 23.82 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +5.8% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 198.48 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -51.7% |