| TATN (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 | 22.24 | 515.70 | 4.3% | 2.2 млрд. | 48.5 млрд. | 103.5 млрд. | 46.8% | ||
| 2021 | 42.64 | 409.90 | 10.4% | 2.2 млрд. | 92.9 млрд. | 198.4 млрд. | 46.8% | ||
| 2023 | 87.88 | 695.30 | 12.6% | 2.2 млрд. | 191.5 млрд. | 430.9 млрд. | 44.4% | ||
| 2024 | 98.70 | 615.00 | 16.1% | 2.2 млрд. | 215.0 млрд. | 309.0 млрд. | 69.6% | ||
| 2025 | 34.09 | 462.70 | 7.4% | 2.2 млрд. | 74.3 млрд. | 227.4 млрд. | 32.7% | ||
| (E) 2026 | 71.94 | 600.50 | 12.0% | 2.2 млрд. | 156.7 млрд. | 326.1 млрд. | 48.1% | 593 | -1.2% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 611.30 р. | |
| Amount of shares | R2 | 2 178.69 млн шт | |
| Average historical % to be paid | R3 | 48.1% | |
| Predicted value: | R4 | 326 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 157 млрд р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 71.95 р. |
| Target historical dividend yield | R7 | 12.4% | |
| Dividend per share already paid in forecast year | R8 | 44.49 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +11.8% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 593.00 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -3.0% |
| 2021 | DIV |
|---|---|
| 2021-11-23 | 9.98 |
| 2022 | DIV |
|---|---|
| 2022-05-23 | 16.14 |
| 2022-08-16 | 32.71 |
| 2022-11-16 | 6.86 |
| 2023 | DIV |
|---|---|
| 2023-04-27 | 27.71 |
| 2023-08-15 | 27.54 |
| 2023-11-21 | 35.17 |
| 2024 | DIV |
|---|---|
| 2024-04-23 | 25.17 |
| 2024-04-23 | 25.17 |
| 2024-08-14 | 38.20 |
| 2024-11-14 | 17.39 |
| 2025 | DIV |
|---|---|
| 2025-04-10 | 43.11 |
| 2025-08-18 | 14.35 |
| 2025-11-17 | 8.13 |
| 2026 | DIV |
|---|---|
| 2026-04-28 | 11.61 |