| 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. | 1508.6 млрд. | 47.7% | ||
| 2024 | 34.84 | 310.06 | 11.2% | 21.6 млрд. | 752.1 млрд. | 1580.3 млрд. | 47.6% | ||
| (E) 2025 | 39.61 | 297.86 | 13.3% | 21.6 млрд. | 855.1 млрд. | 1744.5 млрд. | 49.0% | 330.1 | 10.8% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 297.86 р. | |
| Amount of shares | R2 | 21 586.95 млн шт | |
| Average historical % to be paid | R3 | 49.0% | |
| Predicted value: | R4 | 1745 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 855 млрд р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 39.61 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 39.61 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +13.3% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 330.09 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +10.8% |
| 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 |