VEON (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 | 0.0000 | 3.0300 | 0.0% | 1 757 млн. | 0 | -28 160 млн. | |||
2018 | 0.0000 | 3.0300 | 0.0% | 1 757 млн. | 0 | 36 490 млн. | 0.0% | ||
2019 | 0.0000 | 1.8200 | 0.0% | 1 757 млн. | 0 | 44 160 млн. | 0.0% | ||
2020 | 0.1500 | 1.7600 | 8.5% | 1 757 млн. | 0 | -26 600 млн. | |||
2021 | 0.0000 | 0.4900 | 0.0% | 1 757 млн. | 0 | 49 450 млн. | 0.0% | ||
(E) 2023 | 0.0000 | 0.5213 | 0.0% | 1 757 млн. | 0 | 0 | 0.0 | -100.0% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.52 р. | |
Amount of shares | R2 | 1 756.73 млн. шт | |
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% |