SFIN (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 | 30.25 | 693.00 | 4.4% | 112 млн. | 3 377 млн. | 7 860 млн. | 43.0% | ||
2018 | 14.50 | 483.00 | 3.0% | 112 млн. | 1 619 млн. | 8 931 млн. | 18.1% | ||
2019 | 14.50 | 512.80 | 2.8% | 112 млн. | 1 619 млн. | 9 200 млн. | 17.6% | ||
2020 | 0.00 | 453.80 | 0.0% | 112 млн. | 0 | -3 700 млн. | |||
2021 | 0.00 | 522.80 | 0.0% | 112 млн. | 0 | 2 260 млн. | 0.0% | ||
(E) 2023 | 22.38 | 1505.60 | 3.0% | 112 млн. | 5 104 млн. | 19 460 млн. | 26.2% | 392.7 | -73.9% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 1 505.60 р. | |
Amount of shares | R2 | 111.64 млн. шт | |
Average historical % to be paid | R3 | 26.2% | |
Predicted value: | R4 | 19 460.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 5 104.84 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 45.73 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 22.38 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +3.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 392.73 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -73.9% |
2017 | DIV |
---|---|
2017-12-22 | 13.00 |
2018 | DIV |
---|---|
2018-06-06 | 17.25 |
2019 | DIV |
---|---|
2019-06-05 | 14.50 |
2023 | DIV |
---|---|
2023-12-13 | 39.42 |