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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 14.50 | 497.80 | 2.9% | 111.6 млн. | 1.6 млрд. | 7.2 млрд. | 22.5% | ||
2019 | 0.00 | 456.80 | 0.0% | 111.6 млн. | 0 | 7.2 млрд. | 0.0% | ||
2020 | 0.00 | 465.80 | 0.0% | 111.6 млн. | 0 | -2.6 млрд. | |||
2021 | 0.00 | 613.60 | 0.0% | 111.6 млн. | 0 | 2.2 млрд. | 0.0% | ||
2023 | 60.02 | 1223.20 | 4.9% | 111.6 млн. | 6.7 млрд. | 19.5 млрд. | 34.4% | ||
(E) 2024 | 227.60 | 1382.80 | 16.5% | 50.2 млн. | 5.9 млрд. | 20.9 млрд. | 28.5% | 1896.7 | 37.2% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 1 378.40 р. | |
Amount of shares | R2 | 50.24 млн шт | |
Average historical % to be paid | R3 | 28.5% | |
Predicted value: | R4 | 20 860.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 5 942.32 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 227.60 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 227.60 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +16.5% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 896.67 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +37.6% |
2023 | DIV |
---|---|
2023-10-27 | 39.42 |
2024 | DIV |
---|---|
2024-05-02 | 20.60 |
2024-11-06 | 227.60 |