| TRNFP (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 | 92.24 | 1745.00 | 5.3% | 725.0 млн. | 66.9 млрд. | 133.0 млрд. | 50.3% | ||
| 2021 | 105.00 | 1236.50 | 8.5% | 725.0 млн. | 76.1 млрд. | 202.9 млрд. | 37.5% | ||
| 2023 | 177.20 | 1600.00 | 11.1% | 725.0 млн. | 128.5 млрд. | 296.5 млрд. | 43.3% | ||
| 2024 | 198.25 | 1401.00 | 14.2% | 725.0 млн. | 143.7 млрд. | 369.8 млрд. | 38.9% | ||
| 2025 | 204.17 | 1234.80 | 16.5% | 725.0 млн. | 148.0 млрд. | 232.7 млрд. | 63.6% | ||
| (E) 2026 | 204.17 | 1026.20 | 20.1% | 725.0 млн. | 139 | 297 | 46.7% | 1450.1 | 42.6% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 1 026.20 р. | |
| Amount of shares | R2 | 725.00 млн шт | |
| Average historical % to be paid | R3 | 46.7% | |
| Predicted value: | R4 | 297.00 р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 138.75 р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 204.17 р. |
| Target historical dividend yield | R7 | 14.1% | |
| Dividend per share already paid in forecast year | R8 | 204.17 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +19.9% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 450.07 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +41.3% |
| 2022 | DIV |
|---|---|
| 2022-06-29 | 104.97 |
| 2023 | DIV |
|---|---|
| 2023-06-14 | 166.65 |
| 2024 | DIV |
|---|---|
| 2024-06-24 | 177.20 |
| 2025 | DIV |
|---|---|
| 2025-06-02 | 198.25 |
| 2026 | DIV |
|---|---|
| 2026-07-17 | 204.17 |