SIBN (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 | 15.00 | 338.65 | 4.4% | 4 741 млн. | 71 120 млн. | 253 млрд. | 28.1% | ||
2018 | 30.00 | 402.00 | 7.5% | 4 741 млн. | 142 млрд. | 378 млрд. | 37.7% | ||
2019 | 37.96 | 317.15 | 12.0% | 4 741 млн. | 180 млрд. | 400 млрд. | 45.0% | ||
2020 | 15.00 | 414.75 | 3.6% | 4 741 млн. | 71 120 млн. | 118 млрд. | 60.3% | ||
2021 | 56.00 | 367.70 | 15.2% | 4 741 млн. | 266 млрд. | 504 млрд. | 52.7% | ||
(E) 2023 | 28.84 | 748.90 | 10.9% | 4 741 млн. | 383 млрд. | 855 млрд. | 44.8% | 694.3 | -6.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 748.90 р. | |
Amount of shares | R2 | 4 741.30 млн. шт | |
Average historical % to be paid | R3 | 44.8% | |
Predicted value: | R4 | 855 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 383 млрд. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 80.68 р. |
Target historical dividend yield | R7 | 12.1% | |
Dividend per share already paid in forecast year | R8 | 28.84 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +10.8% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 694.35 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -7.3% |
2017 | DIV |
---|---|
2017-12-27 | 10.00 |
2018-06-22 | 5.00 |
2018 | DIV |
---|---|
2018-12-26 | 22.05 |
2019-06-27 | 7.95 |
2019 | DIV |
---|---|
2019-10-16 | 18.14 |
2020-06-24 | 19.82 |
2020 | DIV |
---|---|
2020-12-25 | 5.00 |
2021-06-23 | 10.00 |
2021 | DIV |
---|---|
2021-12-24 | 40.00 |
2022-07-06 | 16.00 |
2023 | DIV |
---|---|
2023-12-26 | 82.94 |