WUSH (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 | 10.25 | 275.30 | 3.7% | 100.0 млн. | 1.0 млрд. | 2.6 млрд. | 39.6% | ||
(E) 2024 | 10.49 | 176.98 | 5.9% | 100.0 млн. | 1.0 млрд. | 2.6 млрд. | 39.6% | 87.5 | -50.6% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 177.51 р. | |
Amount of shares | R2 | 100.00 млн шт | |
Average historical % to be paid | R3 | 39.6% | |
Predicted value: | R4 | 2 648.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 1 049.40 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 10.49 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 10.49 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +5.9% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 87.45 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | -50.7% |