| 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 | 5.1 млрд. | 0.0% | ||
| 2023 | 10.000 | 92.100 | 10.9% | 557.0 млн. | 5.6 млрд. | 10.3 млрд. | 54.1% | ||
| 2024 | 10.000 | 119.000 | 8.4% | 557.0 млн. | 5.6 млрд. | 13.0 млрд. | 42.7% | ||
| (E) 2025 | 10.500 | 100.200 | 10.5% | 557.0 млн. | 4.5 млрд. | 9.2 млрд. | 48.4% | 87.5 | -12.7% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 100.20 р. | |
| Amount of shares | R2 | 556.95 млн шт | |
| Average historical % to be paid | R3 | 48.4% | |
| Predicted value: | R4 | 9 200.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 4 451.57 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 10.50 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 10.50 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +10.5% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 87.50 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -12.7% |
| 2023 | DIV |
|---|---|
| 2023-08-28 | 7.70 |
| 2024 | DIV |
|---|---|
| 2024-05-02 | 2.30 |
| 2024-11-06 | 3.60 |
| 2025 | DIV |
|---|---|
| 2025-06-04 | 6.40 |