RTKMP (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 | 65.50 | 7.6% | 209.6 млн. | 1.0 млрд. | 0 | |||
2019 | 0.00 | 80.35 | 0.0% | 209.6 млн. | 0 | 0 | |||
2020 | 10.00 | 87.80 | 11.4% | 209.6 млн. | 2.1 млрд. | 0 | |||
2021 | 0.00 | 64.80 | 0.0% | 209.6 млн. | 0 | 0 | |||
2023 | 5.45 | 75.80 | 7.2% | 209.6 млн. | 1.1 млрд. | 0 | |||
(E) 2024 | 6.06 | 56.85 | 11.0% | 209.6 млн. | 0 | 0 | 0.0% | 50.5 | -8.3% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 56.85 р. | |
Amount of shares | R2 | 209.57 млн шт | |
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) | 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 | +10.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 50.50 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -11.2% |
2020 | DIV |
---|---|
2020-07-03 | 5.00 |
2021 | DIV |
---|---|
2021-05-26 | 5.00 |
2022 | DIV |
---|---|
2022-05-31 | 4.56 |
2023 | DIV |
---|---|
2023-10-17 | 5.45 |
2024 | DIV |
---|---|
2024-08-13 | 6.06 |