| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 64.47 | 560.60 | 11.5% | 2.2 млрд. | 140.5 млрд. | 192.3 млрд. | 73.0% | ||
| 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% | ||
| (E) 2025 | 43.87 | 548.10 | 8.0% | 2.2 млрд. | 95.6 млрд. | 170.3 млрд. | 56.1% | 330.8 | -39.6% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 548.10 р. | |
| Amount of shares | R2 | 2 178.69 млн шт | |
| Average historical % to be paid | R3 | 56.1% | |
| Predicted value: | R4 | 170 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 96 млрд р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 43.87 р. |
| Target historical dividend yield | R7 | 13.3% | |
| Dividend per share already paid in forecast year | R8 | 43.87 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +8.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 330.83 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -39.6% |
| 2021 | DIV |
|---|---|
| 2021-04-28 | 12.30 |
| 2021-08-26 | 16.52 |
| 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 |