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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 0.65 | 28.60 | 2.3% | 35 726 млн. | 23 222 млн. | 195 млрд. | 11.9% | ||
2018 | 0.65 | 26.39 | 2.5% | 35 726 млн. | 23 222 млн. | 850 млрд. | 2.7% | ||
2019 | 0.65 | 36.85 | 1.8% | 35 726 млн. | 23 222 млн. | 106 млрд. | 21.9% | ||
2020 | 0.70 | 32.80 | 2.1% | 35 726 млн. | 25 008 млн. | 743 млрд. | 3.4% | ||
2021 | 0.80 | 24.05 | 3.3% | 35 726 млн. | 28 581 млн. | 306 млрд. | 9.3% | ||
(E) 2023 | 0.68 | 36.36 | 10.0% | 35 726 млн. | 130 млрд. | 1 322 млрд. | 9.9% | 31.9 | -12.7% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 36.36 р. | |
Amount of shares | R2 | 35 725.99 млн. шт | |
Average historical % to be paid | R3 | 9.9% | |
Predicted value: | R4 | 1322 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 130 млрд. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 3.65 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.68 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +10.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 31.87 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -12.3% |
2017 | DIV |
---|---|
2017-07-17 | 0.6000 |
2018 | DIV |
---|---|
2018-07-17 | 0.6500 |
2019 | DIV |
---|---|
2019-07-16 | 0.6500 |
2020 | DIV |
---|---|
2020-07-16 | 0.6500 |
2021 | DIV |
---|---|
2021-07-16 | 0.7000 |
2023 | DIV |
---|---|
2023-07-18 | 0.8000 |