QIWI (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 | 25.10 | 1015.00 | 2.5% | 50140000 | 1 259 млн. | 4 054 млн. | 31.0% | ||
2018 | 18.05 | 1239.00 | 1.5% | 50140000 | 905 млн. | 4 137 млн. | 21.9% | ||
2019 | 68.36 | 1320.50 | 5.2% | 50140000 | 3 428 млн. | 6 679 млн. | 51.3% | ||
2020 | 83.56 | 744.00 | 11.2% | 50140000 | 4 190 млн. | 10 300 млн. | 40.7% | ||
2021 | 43.93 | 279.50 | 15.7% | 50140000 | 2 203 млн. | 9 600 млн. | 22.9% | ||
(E) 2023 | 56.01 | 197.80 | 58.6% | 50140000 | 5 808 млн. | 17 299 млн. | 33.6% | 874.1 | 200.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 197.80 р. | |
Amount of shares | R2 | 50 140.00 тыс. шт | |
Average historical % to be paid | R3 | 33.6% | |
Predicted value: | R4 | 17 298.67 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 5 807.45 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 115.82 р. |
Target historical dividend yield | R7 | 13.7% | |
Dividend per share already paid in forecast year | R8 | 56.01 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +58.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 874.11 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +200.0% |
2017 | DIV |
---|---|
2017-08-25 | 12.30 |
2018 | DIV |
---|---|
2019-05-24 | 18.05 |
2019 | DIV |
---|---|
2019-08-28 | 18.70 |
2019-11-28 | 17.91 |
2020-05-29 | 26.82 |
2020 | DIV |
---|---|
2020-09-18 | 24.65 |
2020-11-27 | 25.84 |
2021-06-18 | 39.21 |
2021 | DIV |
---|---|
2021-09-03 | 21.85 |
2021-12-02 | 22.08 |