| 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% | ||
| (E) 2025 | 16.15 | 138.25 | 11.7% | 100.0 млн. | 1.6 млрд. | 3.2 млрд. | 49.9% | 93.5 | -32.0% |
| Детали R4 в csv |
|---|
| Детали R7 в csv |
| Rate> | Variable | Formula | Meaning |
| Current stock price | R1 | 138.25 р. | |
| Amount of shares | R2 | 100.00 млн шт | |
| Average historical % to be paid | R3 | 49.9% | |
| Predicted value: | R4 | 3 239.00 млн р. | |
| Intermediate calculations | |||
| Predicted sum to be paid | R5 | R3 * R4 | 1 615.18 млн р. |
| Predicted dividend on share | R6 | max(R8, R5 / R2) | 16.15 р. |
| Target historical dividend yield | R7 | 17.3% | |
| Dividend per share already paid in forecast year | R8 | 16.15 р. | |
| Result | |||
| Expected dividend yield at current price | R9 | R6 / R1 | +11.7% |
| Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 93.47 р. |
| Growth potential | R11 | min(2, R10 / R1 - 1) | -32.4% |
| 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 |