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% | ||
(E) 2025 | 2.50 | 94.60 | 2.6% | 400.0 млн. | 102.8 млн. | 220.0 млн. | 46.7% | 20.8 | -78.5% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 94.60 р. | |
Amount of shares | R2 | 400.00 млн шт | |
Average historical % to be paid | R3 | 46.7% | |
Predicted value: | R4 | 220.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 102.81 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 2.50 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 2.50 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +2.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 20.83 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -78.0% |