| SNGS (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 | 0.650 | 39.160 | 1.7% | 35.7 млрд. | 23.2 млрд. | 212.0 млрд. | 11.0% | ||
| 2020 | 0.700 | 35.485 | 2.0% | 35.7 млрд. | 25.0 млрд. | 1486.0 млрд. | 1.7% | ||
| 2021 | 0.800 | 25.995 | 3.1% | 35.7 млрд. | 28.6 млрд. | 612.0 млрд. | 4.7% | ||
| 2023 | 0.850 | 28.310 | 3.0% | 35.7 млрд. | 30.4 млрд. | 2644.0 млрд. | 1.2% | ||
| 2024 | 0.900 | 21.750 | 4.1% | 35.7 млрд. | 32.2 млрд. | 0 | |||
| (E) 2025 | 0.900 | 20.515 | 4.4% | 35.7 млрд. | 0 | 0 | 4.6% | 7.5 | -63.4% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 20.52 р. | |
| Amount of shares | R2 | 36 млрд шт | |
| Average historical % to be paid | R3 | 4.6% | |
| Predicted value: | R4 | 0.00 р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 0.00 р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.90 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.90 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +4.4% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 7.50 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -63.4% |
| 2021 | DIV |
|---|---|
| 2021-05-19 | 0.7000 |
| 2022 | DIV |
|---|---|
| 2022-05-19 | 0.8000 |
| 2023 | DIV |
|---|---|
| 2023-05-18 | 0.8000 |
| 2024 | DIV |
|---|---|
| 2024-05-15 | 0.8500 |
| 2025 | DIV |
|---|---|
| 2025-05-20 | 0.9000 |