TTLK (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 | 0.0202 | 0.2810 | 7.2% | 20.8 млрд. | 421.3 млн. | 810.0 млн. | 52.0% | ||
2020 | 0.0393 | 0.5760 | 6.8% | 20.8 млрд. | 819.2 млн. | 1.9 млрд. | 44.0% | ||
2021 | 0.0429 | 0.4945 | 8.7% | 20.8 млрд. | 893.2 млн. | 2.5 млрд. | 35.9% | ||
2023 | 0.0489 | 0.8320 | 5.9% | 20.8 млрд. | 1.0 млрд. | 2.6 млрд. | 38.9% | ||
2024 | 0.0378 | 0.5970 | 6.3% | 20.8 млрд. | 786.9 млн. | 2.2 млрд. | 35.1% | ||
(E) 2025 | 0.0000 | 0.6720 | 0.0% | 20.8 млрд. | 0 | 0 | 41.2% | 0 | -100.0% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.67 р. | |
Amount of shares | R2 | 20 843.98 млн шт | |
Average historical % to be paid | R3 | 41.2% | |
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) | 0.00 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.00 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | 0.0% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.00 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -100.0% |
2021 | DIV |
---|---|
2021-04-09 | 0.0393 |
2022 | DIV |
---|---|
2022-03-28 | 0.0428 |
2023 | DIV |
---|---|
2023-03-07 | 0.0508 |
2024 | DIV |
---|---|
2024-03-26 | 0.0489 |
2025 | DIV |
---|---|
2025-03-28 | 0.0377 |