TATNP (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2017 | 39.94 | 485.10 | 8.2% | 148 млн. | 5 892 млн. | 123 млрд. | 4.8% | ||
2018 | 52.53 | 636.00 | 8.3% | 148 млн. | 7 749 млн. | 212 млрд. | 3.7% | ||
2019 | 97.85 | 529.30 | 18.5% | 148 млн. | 14 434 млн. | 192 млрд. | 7.5% | ||
2020 | 22.24 | 452.30 | 4.9% | 148 млн. | 3 281 млн. | 104 млрд. | 3.2% | ||
2021 | 42.64 | 342.00 | 12.5% | 148 млн. | 6 290 млн. | 198 млрд. | 3.2% | ||
(E) 2023 | 0.00 | 721.20 | 12.1% | 148 млн. | 12 760 млн. | 286 млрд. | 4.5% | 764.1 | 6.8% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 721.20 р. | |
Amount of shares | R2 | 147.51 млн. шт | |
Average historical % to be paid | R3 | 4.5% | |
Predicted value: | R4 | 286 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 12 759.44 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 86.50 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +12.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 764.07 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +5.9% |
2017 | DIV |
---|---|
2017-12-20 | 27.78 |
2018-07-04 | 12.16 |
2018 | DIV |
---|---|
2018-10-10 | 30.27 |
2019-01-07 | 22.26 |
2019 | DIV |
---|---|
2019-09-25 | 72.49 |
2019-12-26 | 24.36 |
2020-06-26 | 1.00 |
2020 | DIV |
---|---|
2020-10-08 | 9.94 |
2021-07-07 | 12.30 |
2021 | DIV |
---|---|
2021-10-08 | 16.52 |
2022-01-06 | 9.98 |
2022 | DIV |
---|---|
2022-07-06 | 16.14 |
2023 | DIV |
---|---|
2023-10-10 | 27.54 |
2024-01-08 | 35.17 |
2024 | DIV |
---|---|
2024-07-03 | 25.17 |