| 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 | 256.0 млн. | 0.0% | ||
| 2020 | 0.00 | 215.50 | 0.0% | 34.3 млн. | 0 | -4.3 млрд. | |||
| 2021 | 0.00 | 177.50 | 0.0% | 34.3 млн. | 0 | 4.9 млрд. | 0.0% | ||
| 2023 | 89.00 | 848.00 | 10.5% | 31.5 млн. | 2.8 млрд. | 9.9 млрд. | 28.4% | ||
| 2024 | 70.00 | 595.50 | 11.8% | 31.5 млн. | 2.2 млрд. | 7.5 млрд. | 29.6% | ||
| (E) 2025 | 0.00 | 581.00 | 0.0% | 31.5 млн. | -1.4 млрд. | -4.9 млрд. | 29.0% | 0 | -100.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 581.00 р. | |
| Amount of shares | R2 | 31.49 млн шт | |
| Average historical % to be paid | R3 | 29.0% | |
| Predicted value: | R4 | -4 928.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | -1 428.96 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | 0.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |
| 2023 | DIV |
|---|---|
| 2023-05-03 | 45.39 |
| 2024 | DIV |
|---|---|
| 2024-05-06 | 89.00 |
| 2025 | DIV |
|---|---|
| 2025-04-24 | 70.00 |