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 |
---|---|---|---|---|---|---|---|---|---|
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% | ||
2024 | 2.71 | 59.58 | 4.6% | 2.6 млрд. | 7.0 млрд. | 12.4 млрд. | 56.2% | ||
(E) 2025 | 5.77 | 69.86 | 8.5% | 2.6 млрд. | 14.9 млрд. | 25.8 млрд. | 57.6% | 48.1 | -29.3% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 69.86 р. | |
Amount of shares | R2 | 2 574.91 млн шт | |
Average historical % to be paid | R3 | 57.6% | |
Predicted value: | R4 | 25 780.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 14 857.01 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 5.77 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 5.77 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +8.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 48.08 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -31.2% |
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 |