SBER (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 | 12.00 | 207.50 | 5.8% | 21 587 млн. | 259 млрд. | 749 млрд. | 34.6% | ||
2018 | 16.00 | 232.85 | 6.9% | 21 587 млн. | 345 млрд. | 832 млрд. | 41.5% | ||
2019 | 18.70 | 210.81 | 8.9% | 21 587 млн. | 404 млрд. | 845 млрд. | 47.8% | ||
2020 | 18.70 | 290.74 | 6.4% | 21 587 млн. | 404 млрд. | 761 млрд. | 53.1% | ||
2021 | 18.70 | 127.76 | 14.6% | 21 587 млн. | 404 млрд. | 1 251 млрд. | 32.3% | ||
(E) 2023 | 12.35 | 311.21 | 4.7% | 21 587 млн. | 316 млрд. | 754 млрд. | 41.8% | 123.0 | -60.5% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 311.21 р. | |
Amount of shares | R2 | 21 586.95 млн. шт | |
Average historical % to be paid | R3 | 41.8% | |
Predicted value: | R4 | 754 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 316 млрд. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 14.62 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 12.35 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +4.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 122.98 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -60.5% |
2017 | DIV |
---|---|
2017-06-12 | 6.00 |
2018 | DIV |
---|---|
2018-06-22 | 12.00 |
2019 | DIV |
---|---|
2019-06-11 | 16.00 |
2020 | DIV |
---|---|
2020-10-01 | 18.70 |
2021 | DIV |
---|---|
2021-05-10 | 18.70 |
2023 | DIV |
---|---|
2023-05-09 | 25.00 |