TRMK (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 | 2.28 | 72.20 | 3.2% | 1 033 млн. | 1 455 млн. | 1 455 млн. | 100.0% | ||
2018 | 2.55 | 57.28 | 4.5% | 1 033 млн. | 2 142 млн. | 2 142 млн. | 100.0% | ||
2019 | 2.55 | 59.94 | 4.3% | 1 033 млн. | 2 635 млн. | 3 844 млн. | 68.5% | ||
2020 | 12.67 | 65.10 | 19.5% | 1 033 млн. | 13 090 млн. | 24 271 млн. | 53.9% | ||
2021 | 18.53 | 75.88 | 24.4% | 1 033 млн. | 6 974 млн. | 6 974 млн. | 100.0% | ||
(E) 2023 | 7.90 | 223.44 | 14.2% | 1 033 млн. | 32 809 млн. | 38 830 млн. | 84.5% | 199.8 | -10.6% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 223.44 р. | |
Amount of shares | R2 | 1 033.14 млн. шт | |
Average historical % to be paid | R3 | 84.5% | |
Predicted value: | R4 | 38 830.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 32 808.76 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 31.76 р. |
Target historical dividend yield | R7 | 16.9% | |
Dividend per share already paid in forecast year | R8 | 7.90 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +14.2% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 199.83 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -10.6% |
2017 | DIV |
---|---|
2018-06-28 | 2.28 |
2018 | DIV |
---|---|
2019-07-16 | 2.55 |
2020 | DIV |
---|---|
2020-12-03 | 3.00 |
2021-04-22 | 9.67 |
2021 | DIV |
---|---|
2021-09-15 | 17.71 |
2022-05-25 | 0.8200 |
2023 | DIV |
---|---|
2023-09-01 | 13.45 |
2024-06-03 | 9.51 |