| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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 | |||
| 2024 | 6.06 | 60.00 | 10.1% | 209.6 млн. | 1.3 млрд. | 0 | |||
| (E) 2025 | 6.25 | 57.85 | 10.8% | 209.6 млн. | 0 | 0 | 0.0% | 52.1 | -9.7% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 57.85 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) | 6.25 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 6.25 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +10.8% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 52.08 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -10.0% |
| 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 |