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 | 119.25 | 3125.40 | 3.8% | 268.3 млн. | 32.0 млрд. | 133.8 млрд. | 23.9% | 993.8 | -68.1% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 3 125.40 р. | |
Amount of shares | R2 | 268.31 млн шт | |
Average historical % to be paid | R3 | 23.9% | |
Predicted value: | R4 | 134 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 32 млрд р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 119.26 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 119.25 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +3.8% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 993.81 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -68.2% |
2020 | DIV |
---|---|
2020-08-07 | 14.72 |
2020-11-13 | 19.29 |
2021 | DIV |
---|---|
2021-03-12 | 17.51 |
2024 | DIV |
---|---|
2024-11-14 | 92.50 |
2025 | DIV |
---|---|
2025-03-20 | 32.00 |