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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 30.00 | 413.30 | 7.3% | 4.7 млрд. | 142.2 млрд. | 377.7 млрд. | 37.7% | ||
2019 | 37.96 | 327.90 | 11.6% | 4.7 млрд. | 180.0 млрд. | 400.0 млрд. | 45.0% | ||
2020 | 15.00 | 440.00 | 3.4% | 4.7 млрд. | 71.1 млрд. | 118.0 млрд. | 60.3% | ||
2021 | 56.00 | 390.30 | 14.4% | 4.7 млрд. | 265.5 млрд. | 503.6 млрд. | 52.7% | ||
2023 | 102.43 | 671.30 | 15.3% | 4.7 млрд. | 485.7 млрд. | 800.5 млрд. | 60.7% | ||
(E) 2024 | 65.38 | 556.90 | 11.8% | 4.7 млрд. | 310.0 млрд. | 604.7 млрд. | 51.3% | 496.8 | -10.4% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 556.90 р. | |
Amount of shares | R2 | 4 741.30 млн шт | |
Average historical % to be paid | R3 | 51.3% | |
Predicted value: | R4 | 605 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 310 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 65.38 р. |
Target historical dividend yield | R7 | 13.2% | |
Dividend per share already paid in forecast year | R8 | 65.38 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +11.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 496.81 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -10.8% |
2020 | DIV |
---|---|
2020-11-17 | 5.00 |
2021 | DIV |
---|---|
2021-05-11 | 10.00 |
2021-11-15 | 40.00 |
2022 | DIV |
---|---|
2022-05-18 | 16.00 |
2022-11-16 | 69.78 |
2023 | DIV |
---|---|
2023-05-23 | 12.16 |
2023-11-09 | 82.94 |
2024 | DIV |
---|---|
2024-05-21 | 19.49 |
2024-08-27 | 51.96 |