| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2020 | 4.81 | 660.00 | 0.7% | 2.0 млрд. | 9.6 млрд. | 44.2 млрд. | 21.7% | ||
| 2021 | 0.00 | 201.30 | 0.0% | 2.0 млрд. | 0 | 63.4 млрд. | 0.0% | ||
| 2023 | 0.00 | 279.50 | 0.0% | 2.0 млрд. | 0 | 80.9 млрд. | 0.0% | ||
| 2024 | 12.45 | 318.16 | 3.9% | 2.7 млрд. | 33.4 млрд. | 122.2 млрд. | 27.3% | ||
| 2025 | 14.90 | 254.04 | 5.9% | 2.7 млрд. | 40.0 млрд. | 181.5 млрд. | 22.0% | ||
| (E) 2026 | 14.67 | 274.18 | 5.4% | 2.7 млрд. | 39.4 млрд. | 166.2 млрд. | 23.7% | 125 | -54.4% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 271.18 р. | |
| Amount of shares | R2 | 2 682.75 млн шт | |
| Average historical % to be paid | R3 | 23.7% | |
| Predicted value: | R4 | 166 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 39 млрд р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 14.67 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 9.30 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +5.4% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 124.95 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -53.9% |
| 2024 | DIV |
|---|---|
| 2024-11-14 | 9.25 |
| 2025 | DIV |
|---|---|
| 2025-03-20 | 3.20 |
| 2025-05-22 | 3.30 |
| 2025-08-21 | 3.50 |
| 2025-11-20 | 3.60 |
| 2026 | DIV |
|---|---|
| 2026-03-19 | 4.50 |
| 2026-05-21 | 4.60 |