TGKN (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2020 | 0.0000 | 0.0029 | 0.0% | 1357.9 млрд. | 0 | 634.0 млн. | 0.0% | ||
2021 | 0.0000 | 0.0025 | 0.0% | 1357.9 млрд. | 0 | 254.0 млн. | 0.0% | ||
2023 | 0.0013 | 0.0105 | 12.2% | 1357.9 млрд. | 1.7 млрд. | 3.1 млрд. | 55.4% | ||
2024 | 0.0011 | 0.0060 | 19.1% | 1357.9 млрд. | 1.6 млрд. | 3.5 млрд. | 44.2% | ||
(E) 2025 | 0.0007 | 0.0059 | 11.9% | 1357.9 млрд. | 802.1 млн. | 1.6 млрд. | 49.8% | 0 | -22.4% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.01 р. | |
Amount of shares | R2 | 1358 млрд шт | |
Average historical % to be paid | R3 | 49.8% | |
Predicted value: | R4 | 1 612.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 802.13 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.00 р. |
Target historical dividend yield | R7 | 15.3% | |
Dividend per share already paid in forecast year | R8 | 0.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +11.9% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -22.4% |