| ZAYM (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 | 4.58 | 186.60 | 2.5% | 100.0 млн. | 458.0 млн. | 6.1 млрд. | 7.5% | ||
| 2024 | 36.24 | 143.15 | 25.3% | 100.0 млн. | 3.6 млрд. | 3.9 млрд. | 92.2% | ||
| 2025 | 27.29 | 128.85 | 21.2% | 100.0 млн. | 2.7 млрд. | 4.4 млрд. | 62.7% | ||
| (E) 2026 | 11.82 | 131.50 | 9.0% | 100.0 млн. | 1.2 млрд. | 2.2 млрд. | 54.1% | 69.2 | -47.4% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 131.40 р. | |
| Amount of shares | R2 | 100.00 млн шт | |
| Average historical % to be paid | R3 | 54.1% | |
| Predicted value: | R4 | 2 182.67 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 1 181.70 млн р. |
| Predicted dividend on share | R6 | max(R8, $capR6(R5 / R2)) | 11.82 р. |
| Target historical dividend yield | R7 | 17.7% | |
| Dividend per share already paid in forecast year | R8 | 7.14 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +9.0% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 69.06 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -47.4% |
| 2024 | DIV |
|---|---|
| 2024-04-26 | 4.58 |
| 2024-08-21 | 12.02 |
| 2024-11-22 | 10.51 |
| 2025 | DIV |
|---|---|
| 2025-05-12 | 9.13 |
| 2025-05-13 | 4.58 |
| 2025-08-26 | 4.73 |
| 2025-10-30 | 6.88 |
| 2026 | DIV |
|---|---|
| 2026-05-12 | 11.10 |
| 2026-05-15 | 4.36 |