| 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. | 94.1 млрд. | 29.5% | ||
| 2024 | 0.350 | 15.710 | 2.2% | 20.0 млрд. | 7.0 млрд. | 75.6 млрд. | 9.3% | ||
| (E) 2025 | 0.379 | 12.785 | 3.0% | 22.5 млрд. | 8.5 млрд. | 44.0 млрд. | 19.4% | 3.2 | -75.3% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 12.79 р. | |
| Amount of shares | R2 | 22 516.00 млн шт | |
| Average historical % to be paid | R3 | 19.4% | |
| Predicted value: | R4 | 44 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 8 531.17 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.38 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.38 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +3.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 3.16 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -75.3% |