SGZH (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2020 | 0.000 | 7.450 | 0.0% | 15.7 млрд. | 0 | -675.0 млн. | |||
2021 | 1.060 | 8.149 | 13.0% | 15.7 млрд. | 16.6 млрд. | 15.3 млрд. | 100.0% | ||
2023 | 0.000 | 2.640 | 0.0% | 15.7 млрд. | 0 | -16.0 млрд. | |||
(E) 2024 | 0.000 | 1.740 | 0.0% | 15.7 млрд. | -19.9 млрд. | -19.9 млрд. | 100.0% | 0 | -100.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 1.74 р. | |
Amount of shares | R2 | 15 690.00 млн шт | |
Average historical % to be paid | R3 | 100.0% | |
Predicted value: | R4 | -19 853.33 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | -19 853.33 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
Target historical dividend yield | R7 | 12.9% | |
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% |