SBERP (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2018 | 16.00 | 208.23 | 7.7% | 1.0 млрд. | 16.0 млрд. | 0 | |||
2019 | 0.00 | 193.48 | 0.0% | 1.0 млрд. | 0 | 0 | |||
2020 | 37.40 | 281.69 | 13.3% | 1.0 млрд. | 37.4 млрд. | 0 | |||
2021 | 0.00 | 126.50 | 0.0% | 1.0 млрд. | 0 | 0 | |||
2023 | 0.00 | 324.36 | 0.0% | 1.0 млрд. | 0 | 0 | |||
(E) 2024 | 33.30 | 299.74 | 11.1% | 1.0 млрд. | 0 | 0 | 0.0% | 277.5 | -7.4% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 308.69 р. | |
Amount of shares | R2 | 1 000.00 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) | 33.30 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 33.30 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +10.8% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 277.50 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -10.1% |
2021 | DIV |
---|---|
2021-03-19 | 18.70 |
2023 | DIV |
---|---|
2023-03-17 | 25.00 |
2024 | DIV |
---|---|
2024-04-23 | 33.30 |