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 |
---|---|---|---|---|---|---|---|---|---|
2017 | 0.2390 | 2.8200 | 8.5% | 63 049 млн. | 15 069 млн. | 33 035 млн. | 45.6% | ||
2018 | 0.2220 | 2.5750 | 8.6% | 63 049 млн. | 13 997 млн. | 16 618 млн. | 84.2% | ||
2019 | 0.2220 | 2.8200 | 7.9% | 63 049 млн. | 13 997 млн. | 18 411 млн. | 76.0% | ||
2020 | 0.2380 | 2.7120 | 8.8% | 63 049 млн. | 15 006 млн. | 16 392 млн. | 91.5% | ||
2021 | 0.1900 | 1.4250 | 13.3% | 63 049 млн. | 11 979 млн. | 17 859 млн. | 67.1% | ||
(E) 2023 | 0.2099 | 2.2090 | 23.1% | 63 049 млн. | 32 133 млн. | 44 080 млн. | 72.9% | 4.0 | 82.2% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 2.21 р. | |
Amount of shares | R2 | 63 048.71 млн. шт | |
Average historical % to be paid | R3 | 72.9% | |
Predicted value: | R4 | 44 080.00 млн. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 32 132.85 млн. р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 0.51 р. |
Target historical dividend yield | R7 | 13.2% | |
Dividend per share already paid in forecast year | R8 | 0.21 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +23.1% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 4.03 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +82.2% |
2017 | DIV |
---|---|
2017-12-14 | 0.1110 |
2018-06-29 | 0.1110 |
2018 | DIV |
---|---|
2018-12-14 | 0.1110 |
2019-06-21 | 0.1110 |
2019 | DIV |
---|---|
2019-12-11 | 0.1110 |
2020-06-18 | 0.1110 |
2020 | DIV |
---|---|
2020-12-16 | 0.1110 |
2021-06-18 | 0.1269 |
2021 | DIV |
---|---|
2021-12-15 | 0.1903 |