| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 11612.20 | 1390.00 | 835.4% | 725.0 млн. | 8418.8 млрд. | 179.0 млрд. | 100.0% | ||
| 2020 | 9224.28 | 1745.00 | 528.6% | 725.0 млн. | 6687.6 млрд. | 133.0 млрд. | 100.0% | ||
| 2021 | 10497.40 | 1236.50 | 849.0% | 725.0 млн. | 7610.6 млрд. | 202.9 млрд. | 100.0% | ||
| 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. | 351.7 млрд. | 40.9% | ||
| (E) 2025 | 325.15 | 1257.60 | 25.9% | 725.0 млн. | 235.7 млрд. | 306.8 млрд. | 76.8% | 2465.1 | 96.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 1 257.60 р. | |
| Amount of shares | R2 | 725.00 млн шт | |
| Average historical % to be paid | R3 | 76.8% | |
| Predicted value: | R4 | 307 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 236 млрд р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 325.15 р. |
| Target historical dividend yield | R7 | 13.2% | |
| Dividend per share already paid in forecast year | R8 | 325.15 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +25.9% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 2 465.09 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +96.0% |
| 2021 | DIV |
|---|---|
| 2021-05-24 | 92.24 |
| 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 |