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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 11453.80 | 1643.50 | 696.9% | 725 млн. | 0 | 0 | |||
2018 | 10706.00 | 1592.00 | 672.5% | 725 млн. | 0 | 0 | |||
2019 | 11612.20 | 1335.50 | 869.5% | 725 млн. | 0 | 0 | |||
2020 | 9224.28 | 1572.50 | 586.6% | 725 млн. | 0 | 0 | |||
2021 | 10497.40 | 1123.00 | 934.8% | 725 млн. | 0 | 0 | |||
(E) 2023 | 11693.15 | 1650.00 | 708.7% | 725 млн. | 0 | 0 | 1126.5 | -31.7% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 1 650.00 р. | |
Amount of shares | R2 | 725.00 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) | 11 693.15 р. |
Target historical dividend yield | R7 | 1,038.0% | |
Dividend per share already paid in forecast year | R8 | 11 693.15 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +708.7% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 126.50 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -31.7% |
2017 | DIV |
---|---|
2017-09-15 | 8171.97 |
2018-07-06 | 7578.27 |
2018 | DIV |
---|---|
2019-07-17 | 10705.95 |
2020 | DIV |
---|---|
2020-10-16 | 11612.20 |
2021-07-15 | 9224.28 |
2021 | DIV |
---|---|
2022-07-18 | 10497.36 |