Try our mobile app
RZSB (карточка)Div on shareShare priceDividend yieldAmount of sharesRUB to be paid(RUB)net_income% to be paidTarget PricePotential
20201.45015.8609.1%206.9 млн.300.1 млн.323.0 млн.92.9%  
20212.40015.42015.6%206.9 млн.496.7 млн.1.0 млрд.49.0%  
20234.21635.92011.7%206.9 млн.872.4 млн.2.0 млрд.44.4%  
20243.93928.08014.0%206.9 млн.815.0 млн.1.8 млрд.45.1%  
(E) 20254.73135.42013.4%206.9 млн.978.9 млн.1.7 млрд.57.9%39.411.4%
Детали R4 в csv
Детали R7 в csv

Potential calculation 2025
Rate Variable Formula Meaning
Current stock price R1 35.42 р.
Amount of shares R2 206.94 млн шт
Average historical % to be paid R3 57.9%
Predicted value: R4 1 692.00 млн р.
Intermediate calculations
Predicted sum to be paid R5 R3 * R4 978.96 млн р.
Predicted dividend on share R6 max(R8, R5 / R2) 4.73 р.
Target historical dividend yield R7 12.0%
Dividend per share already paid in forecast year R8 4.73 р.
Result
Expected dividend yield at current price R9 R6 / R1 +13.4%
Target share price R10 R6 / R7 + (R6 - R8) / 2 39.42 р.
Growth potential R11 min(2, R10 / R1 - 1) +11.3%

Dividend yield dynamics

Site-based reference data закрытия-реестров.рф