ROSN (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 | 10.48 | 400.50 | 2.6% | 10 598 млн. | 111 млрд. | 383 млрд. | 29.0% | ||
2018 | 25.91 | 420.45 | 6.2% | 10 598 млн. | 275 млрд. | 832 млрд. | 33.0% | ||
2019 | 33.41 | 359.85 | 9.3% | 10 598 млн. | 354 млрд. | 918 млрд. | 38.6% | ||
2020 | 6.94 | 544.70 | 1.3% | 10 598 млн. | 73 551 млн. | 171 млрд. | 43.0% | ||
2021 | 41.66 | 320.75 | 13.0% | 10 598 млн. | 442 млрд. | 1 057 млрд. | 41.8% | ||
(E) 2023 | 22.81 | 578.50 | 8.0% | 10 598 млн. | 487 млрд. | 1 315 млрд. | 37.1% | 394.9 | -31.7% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 578.50 р. | |
Amount of shares | R2 | 10 598.18 млн. шт | |
Average historical % to be paid | R3 | 37.1% | |
Predicted value: | R4 | 1315 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 487 млрд. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 46.00 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 22.81 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +8.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 394.89 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -31.7% |
2017 | DIV |
---|---|
2017-10-06 | 3.83 |
2018-06-28 | 6.65 |
2018 | DIV |
---|---|
2018-10-05 | 14.58 |
2019-06-13 | 11.33 |
2019 | DIV |
---|---|
2019-10-09 | 15.34 |
2020-06-11 | 18.07 |
2020 | DIV |
---|---|
2021-06-11 | 6.94 |
2021 | DIV |
---|---|
2021-10-07 | 18.03 |
2022-07-07 | 23.63 |
2023 | DIV |
---|---|
2024-01-10 | 30.77 |