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 |
---|---|---|---|---|---|---|---|---|---|
2018 | 52.53 | 635.00 | 8.3% | 147.5 млн. | 7.7 млрд. | 0 | |||
2019 | 97.85 | 546.50 | 17.9% | 147.5 млн. | 14.4 млрд. | 0 | |||
2020 | 22.24 | 484.00 | 4.6% | 147.5 млн. | 3.3 млрд. | 0 | |||
2021 | 42.64 | 361.90 | 11.8% | 147.5 млн. | 6.3 млрд. | 0 | |||
2023 | 87.88 | 673.90 | 13.0% | 147.5 млн. | 13.0 млрд. | 0 | |||
(E) 2024 | 98.70 | 677.90 | 15.0% | 147.5 млн. | 0 | 0 | 0.0% | 770.5 | 16.7% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 677.90 р. | |
Amount of shares | R2 | 147.51 млн шт | |
Predicted value: | R4 | 0.00 р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 0.00 р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 98.70 р. |
Target historical dividend yield | R7 | 12.8% | |
Dividend per share already paid in forecast year | R8 | 98.70 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +14.6% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 770.49 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +13.7% |
2020 | DIV |
---|---|
2020-08-18 | 9.94 |
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 |