| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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. | 806.5 млрд. | 60.2% | ||
| 2024 | 79.17 | 502.00 | 15.8% | 4.7 млрд. | 375.4 млрд. | 526.5 млрд. | 71.3% | ||
| (E) 2025 | 35.75 | 504.20 | 7.1% | 4.7 млрд. | 169.5 млрд. | 292.7 млрд. | 57.9% | 266.4 | -47.2% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 504.20 р. | |
| Amount of shares | R2 | 4 741.30 млн шт | |
| Average historical % to be paid | R3 | 57.9% | |
| Predicted value: | R4 | 293 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 170 млрд р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 35.75 р. |
| Target historical dividend yield | R7 | 13.4% | |
| Dividend per share already paid in forecast year | R8 | 35.75 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +7.1% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 266.39 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -47.2% |
| 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 |
| 2025 | DIV |
|---|---|
| 2025-05-26 | 27.21 |