RAGR (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2018 | 4.69 | 106.65 | 4.4% | 943.6 млн. | 4.4 млрд. | 12.8 млрд. | 34.5% | ||
2019 | 4.80 | 93.43 | 5.1% | 943.6 млн. | 4.5 млрд. | 9.7 млрд. | 46.7% | ||
2020 | 12.88 | 149.02 | 8.6% | 943.6 млн. | 12.2 млрд. | 24.4 млрд. | 49.9% | ||
2021 | 9.34 | 119.45 | 7.8% | 958.7 млн. | 9.0 млрд. | 41.5 млрд. | 21.6% | ||
2023 | 0.00 | 201.05 | 0.0% | 958.8 млн. | 0 | 46.5 млрд. | 0.0% | ||
(E) 2024 | 10.54 | 154.12 | 6.9% | 958.8 млн. | 10.1 млрд. | 26.5 млрд. | 38.2% | 87.9 | -42.2% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 154.12 р. | |
Amount of shares | R2 | 958.77 млн шт | |
Average historical % to be paid | R3 | 38.1% | |
Predicted value: | R4 | 26 500.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 10 109.22 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 10.54 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 10.54 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +6.8% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 87.87 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -43.0% |
2020 | DIV |
---|---|
2020-04-06 | 3.46 |
2020-09-11 | 2.03 |
2021 | DIV |
---|---|
2021-03-24 | 11.35 |
2021-08-27 | 9.32 |