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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 0.000 | 9.500 | 0.0% | 842.4 млн. | 0 | 423.2 млн. | 0.0% | ||
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. | |||
(E) 2024 | 4.000 | 49.300 | 8.1% | 1.0 млрд. | 2.1 млрд. | 2.9 млрд. | 74.3% | 33.3 | -32.4% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 49.06 р. | |
Amount of shares | R2 | 1 030.00 млн шт | |
Average historical % to be paid | R3 | 74.3% | |
Predicted value: | R4 | 2 878.49 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 2 138.29 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 4.00 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 4.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +8.2% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 33.33 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -32.1% |
2020 | DIV |
---|---|
2020-05-25 | 1.42 |
2020-10-26 | 2.55 |
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 |