RTKM (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2018 | 5.00 | 79.40 | 6.3% | 2.6 млрд. | 12.9 млрд. | 15.0 млрд. | 85.8% | ||
2019 | 5.00 | 86.60 | 5.8% | 2.6 млрд. | 12.9 млрд. | 20.2 млрд. | 63.8% | ||
2020 | 5.00 | 99.21 | 5.0% | 3.3 млрд. | 16.4 млрд. | 23.3 млрд. | 70.4% | ||
2021 | 4.56 | 66.54 | 6.9% | 3.3 млрд. | 15.0 млрд. | 28.5 млрд. | 52.4% | ||
2023 | 6.06 | 85.96 | 7.1% | 2.6 млрд. | 15.6 млрд. | 34.4 млрд. | 45.4% | ||
(E) 2024 | 6.06 | 58.37 | 10.4% | 2.6 млрд. | 15.3 млрд. | 24.1 млрд. | 63.6% | 50.5 | -13.2% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 58.37 р. | |
Amount of shares | R2 | 2 574.91 млн шт | |
Average historical % to be paid | R3 | 63.5% | |
Predicted value: | R4 | 24 059.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 15 288.69 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 6.06 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 6.06 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +10.4% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 50.50 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -13.5% |
2020 | DIV |
---|---|
2020-07-03 | 5.00 |
2021 | DIV |
---|---|
2021-05-26 | 5.00 |
2022 | DIV |
---|---|
2022-04-29 | 4.56 |
2023 | DIV |
---|---|
2023-10-17 | 5.45 |
2024 | DIV |
---|---|
2024-08-13 | 6.06 |