VTBR (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 | 0.0035 | 0.0478 | 7.2% | 26 850 млрд. | 92 631 млн. | 120 млрд. | 77.1% | ||
2018 | 0.0011 | 0.0424 | 2.6% | 26 850 млрд. | 29 535 млн. | 179 млрд. | 16.5% | ||
2019 | 0.0008 | 0.0348 | 2.2% | 26 850 млрд. | 20 674 млн. | 202 млрд. | 10.2% | ||
2020 | 0.0014 | 0.0458 | 3.1% | 26 850 млрд. | 37 590 млн. | 75 000 млн. | 50.1% | ||
2021 | 0.0000 | 0.0184 | 0.0% | 26 850 млрд. | 0 | 325 млрд. | 0.0% | ||
(E) 2023 | 0.0015 | 0.0230 | 13.5% | 26 850 млрд. | 83 122 млн. | 216 млрд. | 38.5% | 0.0 | 15.6% |
Данные для R4 в csv |
---|
Данные для R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 0.02 р. | |
Amount of shares | R2 | 26850 млрд. шт | |
Average historical % to be paid | R3 | 38.5% | |
Predicted value: | R4 | 216 млрд. р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 83 121.50 млн. 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 | +13.5% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 0.03 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +15.6% |
2017 | DIV |
---|---|
2018-05-31 | 0.0035 |
2018 | DIV |
---|---|
2019-06-20 | 0.0011 |
2020 | DIV |
---|---|
2020-10-01 | 0.0008 |
2021-07-13 | 0.0014 |