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. | 3.0 млрд. | 15.0% | ||
(E) 2024 | 27.11 | 152.80 | 17.7% | 100.0 млн. | 591.1 млн. | 3.9 млрд. | 15.0% | 225.9 | 47.9% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 152.10 р. | |
Amount of shares | R2 | 100.00 млн шт | |
Average historical % to be paid | R3 | 15.0% | |
Predicted value: | R4 | 3 930.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 591.07 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 27.11 р. |
Target historical dividend yield | R7 | 12.0% | |
Dividend per share already paid in forecast year | R8 | 27.11 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +17.8% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 225.92 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +48.5% |