SMLT (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 | 0.00 | 0.00 | 0.0% | 61580000 | 0 | 0 | |||
2018 | 0.00 | 0.00 | 0.0% | 61580000 | 0 | 0 | |||
2019 | 0.00 | 0.00 | 0.0% | 61580000 | 0 | 0 | |||
2020 | 41.00 | 2064.20 | 2.0% | 61580000 | 2 525 млн. | 3 230 млн. | 78.2% | ||
2021 | 82.00 | 2723.00 | 3.0% | 61580000 | 5 050 млн. | 6 500 млн. | 77.7% | ||
(E) 2023 | 41.00 | 3621.00 | 9.1% | 61580000 | 20 339 млн. | 26 100 млн. | 77.9% | 2897.1 | -20.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 3 621.00 р. | |
Amount of shares | R2 | 61 580.00 тыс. шт | |
Average historical % to be paid | R3 | 77.9% | |
Predicted value: | R4 | 26 100.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 20 339.73 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 330.30 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 41.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +9.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2 897.13 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -20.0% |
2020 | DIV |
---|---|
2021-07-07 | 41.00 |
2021 | DIV |
---|---|
2021-10-13 | 41.00 |
2022-07-07 | 41.00 |