| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 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 | |||
| 2024 | 98.70 | 586.70 | 16.8% | 147.5 млн. | 14.6 млрд. | 0 | |||
| (E) 2025 | 14.35 | 515.20 | 2.8% | 147.5 млн. | 0 | 0 | 0.0% | 106.1 | -79.5% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 515.20 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) | 14.35 р. |
| Target historical dividend yield | R7 | 13.5% | |
| Dividend per share already paid in forecast year | R8 | 14.35 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +2.8% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 106.14 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -79.4% |
| 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 |