| T (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 | 27.55 | 1460.00 | 1.9% | 199.3 млн. | 5.5 млрд. | 36.1 млрд. | 15.2% | ||
| 2020 | 64.70 | 6600.00 | 1.0% | 199.3 млн. | 12.9 млрд. | 44.2 млрд. | 29.2% | ||
| 2021 | 0.00 | 2013.00 | 0.0% | 199.3 млн. | 0 | 63.4 млрд. | 0.0% | ||
| 2023 | 0.00 | 2795.00 | 0.0% | 199.3 млн. | 0 | 80.9 млрд. | 0.0% | ||
| 2024 | 124.50 | 3181.60 | 3.9% | 268.3 млн. | 33.4 млрд. | 122.2 млрд. | 27.3% | ||
| (E) 2025 | 142.94 | 2927.40 | 4.9% | 268.3 млн. | 38.4 млрд. | 160.4 млрд. | 23.9% | 1191.2 | -59.3% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 2 927.40 р. | |
| Amount of shares | R2 | 268.31 млн шт | |
| Average historical % to be paid | R3 | 23.9% | |
| Predicted value: | R4 | 160 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 38 млрд р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 142.94 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 142.94 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +4.9% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 191.17 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -59.3% |
| 2021 | DIV |
|---|---|
| 2021-03-12 | 17.51 |
| 2024 | DIV |
|---|---|
| 2024-11-14 | 92.50 |
| 2025 | DIV |
|---|---|
| 2025-03-20 | 32.00 |
| 2025-05-22 | 33.00 |