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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 0.0192 | 0.1815 | 10.6% | 20 844 млн. | 234 млн. | 234 млн. | 100.0% | ||
2018 | 0.0193 | 0.1925 | 10.0% | 20 844 млн. | 402 млн. | 402 млн. | 100.0% | ||
2019 | 0.0202 | 0.2800 | 7.2% | 20 844 млн. | 421 млн. | 810 млн. | 52.0% | ||
2020 | 0.0393 | 0.5650 | 7.0% | 20 844 млн. | 819 млн. | 1 860 млн. | 44.0% | ||
2021 | 0.0429 | 0.4785 | 9.0% | 20 844 млн. | 893 млн. | 2 490 млн. | 35.9% | ||
(E) 2023 | 0.0241 | 1.0965 | 6.3% | 20 844 млн. | 1 447 млн. | 2 180 млн. | 66.4% | 0.6 | -45.2% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 1.10 р. | |
Amount of shares | R2 | 20 843.98 млн. шт | |
Average historical % to be paid | R3 | 66.4% | |
Predicted value: | R4 | 2 180.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 1 447.16 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.07 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.02 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +6.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.60 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -45.2% |
2017 | DIV |
---|---|
2017-05-12 | 0.0091 |
2018 | DIV |
---|---|
2018-05-11 | 0.0192 |
2019 | DIV |
---|---|
2019-05-10 | 0.0193 |
2020 | DIV |
---|---|
2020-05-11 | 0.0202 |
2021 | DIV |
---|---|
2021-05-28 | 0.0393 |
2023 | DIV |
---|---|
2023-04-14 | 0.0509 |