| SOFL (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 0.00 | 144.40 | 0.0% | 324.0 млн. | 0 | 2.6 млрд. | 0.0% | ||
| 2024 | 2.50 | 100.38 | 2.5% | 400.0 млн. | 1.0 млрд. | 2.1 млрд. | 46.7% | ||
| 2025 | 0.18 | 44.26 | 0.4% | 400.0 млн. | 72.0 млн. | 14.0 млн. | 100.0% | ||
| (E) 2026 | 0.29 | 54.12 | 0.5% | 400.0 млн. | 2.4 млрд. | 3.3 млрд. | 73.4% | 2.5 | -95.5% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 54.04 р. | |
| Amount of shares | R2 | 400.00 млн шт | |
| Average historical % to be paid | R3 | 73.4% | |
| Predicted value: | R4 | 3 276.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 2 403.38 млн р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 0.29 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.18 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +0.5% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2.45 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -95.5% |