UPRO (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
---|---|---|---|---|---|---|---|---|---|
2018 | 0.222 | 2.650 | 8.4% | 63.0 млрд. | 14.0 млрд. | 16.6 млрд. | 84.2% | ||
2019 | 0.222 | 2.851 | 7.8% | 63.0 млрд. | 14.0 млрд. | 18.4 млрд. | 76.0% | ||
2020 | 0.238 | 2.789 | 8.5% | 63.0 млрд. | 15.0 млрд. | 16.4 млрд. | 91.5% | ||
2021 | 0.190 | 1.469 | 12.9% | 63.0 млрд. | 12.0 млрд. | 17.9 млрд. | 67.1% | ||
2023 | 0.000 | 1.880 | 0.0% | 63.0 млрд. | 0 | 44.1 млрд. | 0.0% | ||
(E) 2024 | 0.404 | 1.726 | 23.4% | 63.0 млрд. | 25.5 млрд. | 31.9 млрд. | 79.7% | 3.4 | 94.9% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 1.73 р. | |
Amount of shares | R2 | 63 млрд шт | |
Average historical % to be paid | R3 | 79.7% | |
Predicted value: | R4 | 32 млрд р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 25 453.96 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.40 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 0.40 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +23.3% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 3.36 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +94.4% |
2020 | DIV |
---|---|
2020-11-03 | 0.1110 |
2021 | DIV |
---|---|
2021-05-06 | 0.1269 |
2021-11-02 | 0.1903 |