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 |
---|---|---|---|---|---|---|---|---|---|
2019 | 18.70 | 209.42 | 8.9% | 21.6 млрд. | 403.7 млрд. | 845.0 млрд. | 47.8% | ||
2020 | 18.70 | 303.63 | 6.2% | 21.6 млрд. | 403.7 млрд. | 761.0 млрд. | 53.1% | ||
2021 | 0.00 | 133.30 | 0.0% | 21.6 млрд. | 0 | 1250.7 млрд. | 0.0% | ||
2023 | 33.30 | 324.07 | 10.3% | 21.6 млрд. | 718.8 млрд. | 754.3 млрд. | 95.3% | ||
2024 | 34.84 | 310.06 | 11.2% | 21.6 млрд. | 752.1 млрд. | 1580.3 млрд. | 47.6% | ||
(E) 2025 | 48.47 | 316.01 | 15.5% | 21.6 млрд. | 1046.2 млрд. | 1717.2 млрд. | 60.9% | 403.9 | 29.5% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 316.01 р. | |
Amount of shares | R2 | 21 586.95 млн шт | |
Average historical % to be paid | R3 | 60.9% | |
Predicted value: | R4 | 1717 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 1046 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 48.47 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 48.47 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +15.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 403.89 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +27.8% |
2021 | DIV |
---|---|
2021-03-19 | 18.70 |
2023 | DIV |
---|---|
2023-03-17 | 25.00 |
2024 | DIV |
---|---|
2024-04-23 | 33.30 |
2025 | DIV |
---|---|
2025-04-22 | 34.84 |