| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 68.36 | 1254.00 | 5.5% | 60.9 млн. | 4.2 млрд. | 6.7 млрд. | 62.4% | ||
| 2020 | 83.56 | 757.50 | 11.0% | 60.9 млн. | 5.1 млрд. | 10.3 млрд. | 49.5% | ||
| 2021 | 43.93 | 316.00 | 13.9% | 62.4 млн. | 2.7 млрд. | 9.6 млрд. | 28.6% | ||
| 2023 | 0.00 | 168.20 | 0.0% | 50.1 млн. | 0 | 17.3 млрд. | 0.0% | ||
| 2024 | 0.00 | 202.00 | 0.0% | 50.1 млн. | 0 | 0 | |||
| (E) 2025 | 0.00 | 207.40 | 0.0% | 50.1 млн. | 0 | 0 | 46.8% | 0 | -100.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 207.40 р. | |
| Amount of shares | R2 | 50.14 млн шт | |
| Average historical % to be paid | R3 | 46.8% | |
| Predicted value: | R4 | 0.00 р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 0.00 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% |
| 2020 | DIV |
|---|---|
| 2020-11-19 | 25.86 |
| 2021 | DIV |
|---|---|
| 2021-04-15 | 23.66 |
| 2021-05-20 | 16.16 |
| 2021-08-19 | 22.18 |
| 2021-11-25 | 22.36 |