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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 0.650 | 27.200 | 2.4% | 35.7 млрд. | 23.2 млрд. | 850.0 млрд. | 2.7% | ||
2019 | 0.650 | 39.160 | 1.7% | 35.7 млрд. | 23.2 млрд. | 106.0 млрд. | 21.9% | ||
2020 | 0.700 | 35.485 | 2.0% | 35.7 млрд. | 25.0 млрд. | 743.0 млрд. | 3.4% | ||
2021 | 0.800 | 25.995 | 3.1% | 35.7 млрд. | 28.6 млрд. | 306.0 млрд. | 9.3% | ||
2023 | 0.850 | 28.310 | 3.0% | 35.7 млрд. | 30.4 млрд. | 1322.0 млрд. | 2.3% | ||
(E) 2024 | 0.850 | 23.315 | 3.6% | 35.7 млрд. | 0 | 0 | 7.9% | 7.1 | -69.6% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 23.39 р. | |
Amount of shares | R2 | 36 млрд шт | |
Average historical % to be paid | R3 | 7.9% | |
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) | 0.85 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.85 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +3.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 7.08 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -69.7% |
2020 | DIV |
---|---|
2020-05-20 | 0.6500 |
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 |