SVAV (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 | 0.00 | 259.50 | 0.0% | 34.3 млн. | 0 | 128.0 млн. | 0.0% | ||
2020 | 0.00 | 215.50 | 0.0% | 34.3 млн. | 0 | -2.1 млрд. | |||
2021 | 0.00 | 177.50 | 0.0% | 34.3 млн. | 0 | 2.4 млрд. | 0.0% | ||
2023 | 89.00 | 848.00 | 10.5% | 31.5 млн. | 2.8 млрд. | 4.9 млрд. | 56.9% | ||
(E) 2024 | 57.77 | 815.50 | 7.1% | 31.5 млн. | 1.8 млрд. | 3.2 млрд. | 56.9% | 481.4 | -40.9% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 815.50 р. | |
Amount of shares | R2 | 31.49 млн шт | |
Average historical % to be paid | R3 | 56.9% | |
Predicted value: | R4 | 3 200.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 1 819.20 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 57.77 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 57.77 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +7.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 481.42 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -41.0% |