| 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 |
|---|---|---|---|---|---|---|---|---|---|
| 2019 | 0.00 | 177.55 | 0.0% | 2.6 млрд. | 2.0 млн. | 202.0 млрд. | 0.0% | ||
| 2020 | 0.00 | 244.10 | 0.0% | 2.6 млрд. | 3.6 млн. | 75.0 млрд. | 0.0% | ||
| 2021 | 0.00 | 94.15 | 0.0% | 2.6 млрд. | 3.6 млн. | 325.3 млрд. | 0.0% | ||
| 2023 | 0.00 | 99.65 | 0.0% | 5.4 млрд. | 0 | 431.8 млрд. | 0.0% | ||
| 2024 | 25.58 | 94.45 | 27.1% | 5.4 млрд. | 137.4 млрд. | 535.3 млрд. | 25.7% | ||
| (E) 2025 | 25.58 | 68.64 | 37.3% | 5.4 млрд. | 31.8 млрд. | 494.9 млрд. | 6.4% | 213.2 | 200.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 68.64 р. | |
| Amount of shares | R2 | 5 369.93 млн шт | |
| Average historical % to be paid | R3 | 16.0% | |
| Predicted value: | R4 | 495 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 79 млрд р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 25.58 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 25.58 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +37.3% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 213.17 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | +200.0% |