| YDEX (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 | 3581.8 | 0.0% | 327.4 млн. | 0 | 23.5 млрд. | 0.0% | ||
| 2020 | 0.00 | 5200.0 | 0.0% | 327.4 млн. | 0 | 20.9 млрд. | 0.0% | ||
| 2021 | 0.00 | 1704.0 | 0.0% | 327.4 млн. | 0 | 8.8 млрд. | 0.0% | ||
| 2023 | 0.00 | 4071.2 | 0.0% | 321.4 млн. | 0 | 47.2 млрд. | 0.0% | ||
| 2024 | 160.00 | 4158.5 | 3.9% | 379.5 млн. | 60.7 млрд. | 100.9 млрд. | 60.2% | ||
| (E) 2025 | 185.90 | 3950.0 | 4.7% | 379.5 млн. | 70.5 млрд. | 117.2 млрд. | 60.2% | 1549.2 | -60.8% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 3 950.00 р. | |
| Amount of shares | R2 | 379.45 млн шт | |
| Average historical % to be paid | R3 | 60.2% | |
| Predicted value: | R4 | 117 млрд р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 71 млрд р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 185.91 р. |
| Target historical dividend yield | R7 | 12.0% | |
| Dividend per share already paid in forecast year | R8 | 185.90 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +4.7% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 1 549.23 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -60.8% |
| 2024 | DIV |
|---|---|
| 2024-08-08 | 80.00 |
| 2025 | DIV |
|---|---|
| 2025-03-12 | 80.00 |
| 2025-03-27 | 80.00 |