TCSG (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 | 33.38 | 1301.90 | 2.6% | 199 млн. | 6 653 млн. | 18 765 млн. | 35.5% | ||
2018 | 70.52 | 1227.05 | 5.8% | 199 млн. | 14 055 млн. | 27 100 млн. | 51.9% | ||
2019 | 27.55 | 1655.80 | 1.7% | 199 млн. | 5 491 млн. | 36 100 млн. | 15.2% | ||
2020 | 64.70 | 6347.00 | 1.0% | 199 млн. | 12 895 млн. | 44 200 млн. | 29.2% | ||
2021 | 0.00 | 1813.50 | 0.0% | 199 млн. | 0 | 63 400 млн. | 0.0% | ||
(E) 2023 | 39.61 | 3086.00 | 4.3% | 199 млн. | 26 637 млн. | 80 900 млн. | 32.9% | 1160.7 | -63.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 3 086.00 р. | |
Amount of shares | R2 | 199.31 млн. шт | |
Average historical % to be paid | R3 | 32.9% | |
Predicted value: | R4 | 80 900.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 26 637.13 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 133.65 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 39.61 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +4.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 160.74 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -62.4% |
2017 | DIV |
---|---|
2017-09-06 | 11.47 |
2017-11-29 | 23.45 |
2018-03-30 | 17.71 |
2018 | DIV |
---|---|
2018-06-13 | 15.01 |
2018-09-12 | 16.57 |
2018-12-05 | 18.64 |
2019-03-20 | 20.44 |
2019 | DIV |
---|---|
2019-05-22 | 10.95 |
2020-03-25 | 16.48 |
2020 | DIV |
---|---|
2020-05-26 | 9.91 |
2020-08-19 | 14.64 |
2020-11-23 | 18.97 |
2021-03-24 | 18.39 |