RSTI (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 | 0.0062 | 0.7906 | 0.8% | 199 млрд. | 1 236 млн. | 102 млрд. | 1.2% | ||
2018 | 0.0120 | 1.2037 | 1.0% | 199 млрд. | 2 379 млн. | 90 985 млн. | 2.6% | ||
2019 | 0.1100 | 1.5135 | 7.3% | 199 млрд. | 21 871 млн. | 76 773 млн. | 28.5% | ||
2020 | 0.0245 | 1.2781 | 1.9% | 199 млрд. | 4 871 млн. | 43 900 млн. | 11.1% | ||
2021 | 0.0245 | 0.7060 | 3.5% | 199 млрд. | 4 878 млн. | 94 533 млн. | 5.2% | ||
(E) 2023 | 0.0382 | 0.0252 | 151.6% | 199 млрд. | 0 | 0 | 9.7% | 0.3 | 200.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.03 р. | |
Amount of shares | R2 | 199 млрд. шт | |
Average historical % to be paid | R3 | 9.7% | |
Predicted value: | R4 | 0.00 р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 0.00 р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.04 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.04 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +151.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.32 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +200.0% |
2017 | DIV |
---|---|
2017-07-17 | 0.0062 |
2018 | DIV |
---|---|
2018-07-05 | 0.0120 |
2019 | DIV |
---|---|
2019-07-04 | 0.0244 |
2020 | DIV |
---|---|
2020-06-11 | 0.0885 |
2021 | DIV |
---|---|
2021-07-14 | 0.0245 |