| 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. | 1.6 млрд. | 26.0% | ||
| 2020 | 0.0393 | 0.5760 | 6.8% | 20.8 млрд. | 819.2 млн. | 3.7 млрд. | 22.0% | ||
| 2021 | 0.0429 | 0.4945 | 8.7% | 20.8 млрд. | 893.2 млн. | 5.0 млрд. | 17.9% | ||
| 2023 | 0.0489 | 0.8320 | 5.9% | 20.8 млрд. | 1.0 млрд. | 5.2 млрд. | 19.4% | ||
| 2024 | 0.0378 | 0.5970 | 6.3% | 20.8 млрд. | 786.9 млн. | 4.5 млрд. | 17.6% | ||
| (E) 2025 | 0.0400 | 0.5720 | 7.0% | 20.8 млрд. | 832.8 млн. | 4.0 млрд. | 20.6% | 0.3 | -41.5% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 0.57 р. | |
| Amount of shares | R2 | 20 843.98 млн шт | |
| Average historical % to be paid | R3 | 20.6% | |
| Predicted value: | R4 | 4 044.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 832.79 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.04 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 0.04 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +7.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.33 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -41.7% |
| 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 |