RENI (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 | 0.000 | 47.250 | 0.0% | 557.0 млн. | 0 | 2.5 млрд. | 0.0% | ||
2023 | 10.000 | 92.100 | 10.9% | 557.0 млн. | 5.6 млрд. | 5.2 млрд. | 100.0% | ||
(E) 2024 | 23.417 | 113.820 | 20.6% | 557.0 млн. | 13.0 млрд. | 13.0 млрд. | 100.0% | 195.1 | 71.4% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 114.34 р. | |
Amount of shares | R2 | 556.95 млн шт | |
Average historical % to be paid | R3 | 100.0% | |
Predicted value: | R4 | 13 041.81 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 13 041.81 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 23.42 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 23.42 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +20.5% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 195.14 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +70.7% |
2023 | DIV |
---|---|
2023-08-28 | 7.70 |
2024 | DIV |
---|---|
2024-05-02 | 2.30 |
2024-11-06 | 3.60 |