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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 0.00 | 10.34 | 0.0% | 1 030 млн. | 0 | -574 млн. | |||
2018 | 0.00 | 9.31 | 0.0% | 1 030 млн. | 0 | 1 209 млн. | 0.0% | ||
2019 | 2.20 | 26.40 | 8.3% | 1 030 млн. | 2 266 млн. | 3 508 млн. | 64.6% | ||
2020 | 4.50 | 43.05 | 10.5% | 1 030 млн. | 320 млн. | 320 млн. | 100.0% | ||
2021 | 4.50 | 35.73 | 12.6% | 1 030 млн. | 4 635 млн. | 13 440 млн. | 34.5% | ||
(E) 2023 | 3.73 | 74.13 | 5.0% | 1 030 млн. | -11 255 млн. | -16 960 млн. | 66.4% | 31.1 | -58.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 74.13 р. | |
Amount of shares | R2 | 1 030.00 млн. шт | |
Average historical % to be paid | R3 | 66.4% | |
Predicted value: | R4 | -16 960.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | -11 255.08 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 3.73 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 3.73 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +5.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 31.11 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -58.0% |
2019 | DIV |
---|---|
2019-12-20 | 0.7800 |
2020-06-24 | 1.42 |
2020 | DIV |
---|---|
2020-11-26 | 2.55 |
2021-06-23 | 1.95 |
2021 | DIV |
---|---|
2022-06-17 | 4.50 |
2023 | DIV |
---|---|
2023-11-30 | 2.00 |
2024-06-13 | 73.41 |