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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 5.05 | 68.60 | 7.4% | 2 575 млн. | 13 003 млн. | 14 050 млн. | 92.6% | ||
2018 | 5.00 | 84.11 | 5.9% | 2 575 млн. | 12 875 млн. | 15 012 млн. | 85.8% | ||
2019 | 5.00 | 86.98 | 5.8% | 2 575 млн. | 12 875 млн. | 20 181 млн. | 63.8% | ||
2020 | 5.00 | 93.77 | 5.3% | 2 575 млн. | 12 875 млн. | 23 326 млн. | 55.2% | ||
2021 | 4.56 | 59.60 | 7.7% | 2 575 млн. | 11 742 млн. | 28 549 млн. | 41.1% | ||
(E) 2023 | 4.97 | 96.66 | 9.4% | 2 575 млн. | 23 284 млн. | 34 400 млн. | 67.7% | 77.4 | -19.9% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 96.66 р. | |
Amount of shares | R2 | 2 574.91 млн. шт | |
Average historical % to be paid | R3 | 67.7% | |
Predicted value: | R4 | 34 400.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 23 284.21 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 9.04 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 4.97 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +9.4% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 77.39 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -19.9% |
2017 | DIV |
---|---|
2018-07-04 | 5.05 |
2018 | DIV |
---|---|
2019-01-09 | 2.50 |
2019 | DIV |
---|---|
2019-07-02 | 2.50 |
2020 | DIV |
---|---|
2020-08-19 | 5.00 |
2021-07-08 | 5.00 |
2021 | DIV |
---|---|
2022-07-18 | 4.56 |
2023 | DIV |
---|---|
2023-11-30 | 5.45 |