| SELG (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 | 2.200 | 26.250 | 8.4% | 842.4 млн. | 1.9 млрд. | 2.2 млрд. | 85.5% | ||
| 2020 | 4.500 | 43.870 | 10.3% | 842.4 млн. | 3.8 млрд. | 320.0 млн. | 100.0% | ||
| 2021 | 4.500 | 40.100 | 11.2% | 992.4 млн. | 4.5 млрд. | 12.0 млрд. | 37.3% | ||
| 2023 | 4.000 | 53.900 | 7.4% | 1.0 млрд. | 4.1 млрд. | -791.2 млн. | |||
| 2024 | 4.000 | 40.650 | 9.8% | 1.0 млрд. | 4.1 млрд. | 2.9 млрд. | 100.0% | ||
| (E) 2025 | 0.000 | 42.490 | 0.0% | 1.0 млрд. | -3.0 млрд. | -3.7 млрд. | 80.7% | 0 | -100.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 42.49 р. | |
| Amount of shares | R2 | 1 030.00 млн шт | |
| Average historical % to be paid | R3 | 80.7% | |
| Predicted value: | R4 | -3 736.58 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | -3 015.87 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | 0.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |
| 2021 | DIV |
|---|---|
| 2021-05-18 | 1.95 |
| 2022 | DIV |
|---|---|
| 2022-05-06 | 4.50 |
| 2023 | DIV |
|---|---|
| 2023-10-20 | 2.00 |
| 2024 | DIV |
|---|---|
| 2024-05-03 | 2.00 |
| 2024-08-29 | 4.00 |