RASP (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 | 0.00 | 0.00 | 0.0% | 666 млн. | 0 | 18 560 млн. | 0.0% | ||
2018 | 0.00 | 0.00 | 0.0% | 666 млн. | 0 | 27 951 млн. | 0.0% | ||
2019 | 2.83 | 106.16 | 2.7% | 666 млн. | 1 884 млн. | 13 656 млн. | 13.8% | ||
2020 | 8.40 | 249.66 | 3.4% | 666 млн. | 5 592 млн. | 12 720 млн. | 44.0% | ||
2021 | 51.00 | 263.50 | 19.4% | 666 млн. | 33 952 млн. | 63 730 млн. | 53.3% | ||
(E) 2023 | 20.74 | 397.50 | 5.2% | 666 млн. | 12 813 млн. | 34 620 млн. | 37.0% | 169.6 | -57.3% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 397.50 р. | |
Amount of shares | R2 | 665.73 млн. шт | |
Average historical % to be paid | R3 | 37.0% | |
Predicted value: | R4 | 34 620.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 12 813.73 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 20.74 р. |
Target historical dividend yield | R7 | 12.2% | |
Dividend per share already paid in forecast year | R8 | 20.74 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +5.2% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 169.61 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -57.3% |
2019 | DIV |
---|---|
2019-10-16 | 2.50 |
2020-06-04 | 2.83 |
2020 | DIV |
---|---|
2020-10-13 | 2.70 |
2021-06-03 | 5.70 |
2021 | DIV |
---|---|
2021-09-30 | 23.00 |
2022-01-14 | 28.00 |