| POSI (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
|---|---|---|---|---|---|---|---|---|---|
| 2021 | 74.40 | 869.60 | 8.6% | 66.1 млн. | 4.9 млрд. | 1.9 млрд. | 100.0% | ||
| 2023 | 129.37 | 2983.00 | 4.3% | 66.0 млн. | 8.5 млрд. | 10.2 млрд. | 83.4% | ||
| 2024 | 4.56 | 1308.40 | 0.4% | 66.0 млн. | 301.0 млн. | 3.7 млрд. | 8.2% | ||
| (E) 2025 | 0.00 | 1072.00 | 0.0% | 66.0 млн. | -4.9 млрд. | -7.7 млрд. | 63.9% | 0 | -100.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 1 072.00 р. | |
| Amount of shares | R2 | 66.00 млн шт | |
| Average historical % to be paid | R3 | 63.9% | |
| Predicted value: | R4 | -7 678.67 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | -4 903.79 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | 0.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |
| 2022 | DIV |
|---|---|
| 2022-04-05 | 14.40 |
| 2022-09-30 | 5.16 |
| 2023 | DIV |
|---|---|
| 2023-03-15 | 37.87 |
| 2023-04-06 | 18.94 |
| 2023-10-19 | 15.80 |
| 2024 | DIV |
|---|---|
| 2024-03-15 | 47.30 |
| 2024-04-09 | 47.30 |
| 2024-04-09 | 47.33 |
| 2024-05-15 | 4.56 |