RSTIP (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 | 0.37 | 0.00 | 0.0% | 2 075 млн. | 764 млн. | 102 млрд. | 0.8% | ||
2018 | 0.04 | 0.00 | 0.0% | 2 075 млн. | 88 962 тыс. | 90 985 млн. | 0.1% | ||
2019 | 0.08 | 2.05 | 3.9% | 2 075 млн. | 166 млн. | 76 773 млн. | 0.2% | ||
2020 | 0.19 | 1.80 | 10.5% | 2 075 млн. | 393 млн. | 43 900 млн. | 0.9% | ||
2021 | 0.06 | 1.23 | 4.8% | 2 075 млн. | 122 млн. | 94 533 млн. | 0.1% | ||
(E) 2023 | 0.00 | 0.03 | 0.0% | 2 075 млн. | 0 | 0 | 0.4% | 0.0 | -100.0% |
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 | 2 075.15 млн. шт | |
Average historical % to be paid | R3 | 0.4% | |
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) | 0.00 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | 0.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |
2017 | DIV |
---|---|
2017-07-17 | 0.3684 |
2018 | DIV |
---|---|
2018-07-05 | 0.0429 |
2019 | DIV |
---|---|
2019-07-04 | 0.0800 |
2020 | DIV |
---|---|
2020-06-11 | 0.1893 |
2021 | DIV |
---|---|
2021-07-14 | 0.0588 |