| VSEH (карточка) | Div on share | Share price | Dividend yield | Amount of shares | RUB to be paid | (RUB)net_income | % to be paid | Target Price | Potential |
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 0.00 | 190.60 | 0.0% | 500.0 млн. | 0 | 6.0 млрд. | 0.0% | ||
| 2024 | 0.00 | 72.90 | 0.0% | 500.0 млн. | 0 | 3.5 млрд. | 0.0% | ||
| 2025 | 3.00 | 60.83 | 4.9% | 500.0 млн. | 1.5 млрд. | 1.6 млрд. | 94.0% | ||
| (E) 2026 | 6.00 | 73.18 | 8.2% | 500.0 млн. | 2 | 2 | 94.0% | 50 | -31.7% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 73.22 р. | |
| Amount of shares | R2 | 500.00 млн шт | |
| Average historical % to be paid | R3 | 94.0% | |
| Predicted value: | R4 | 2.00 р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 1.88 р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 6.00 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 6.00 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +8.2% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 50.00 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -31.7% |