SVCB (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 | 1.390 | 15.700 | 8.9% | 20.0 млрд. | 27.8 млрд. | 47.1 млрд. | 59.1% | ||
(E) 2024 | 2.232 | 15.500 | 14.4% | 20.0 млрд. | 44.6 млрд. | 75.6 млрд. | 59.1% | 18.6 | 20.0% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 15.50 р. | |
Amount of shares | R2 | 20 000.00 млн шт | |
Average historical % to be paid | R3 | 59.1% | |
Predicted value: | R4 | 76 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 45 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 2.23 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 2.23 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +14.4% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 18.60 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +20.0% |