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% | ||
2024 | 36.24 | 143.15 | 25.3% | 100.0 млн. | 3.6 млрд. | 3.9 млрд. | 92.2% | ||
(E) 2025 | 19.67 | 148.50 | 13.3% | 100.0 млн. | 2.0 млрд. | 3.7 млрд. | 53.6% | 154.2 | 4.4% |
Детали R4 в csv |
---|
Детали R7 в csv |
Rate | Variable | Formula | Meaning |
Current stock price | R1 | 148.50 р. | |
Amount of shares | R2 | 100.00 млн шт | |
Average historical % to be paid | R3 | 53.6% | |
Predicted value: | R4 | 3 668.00 млн р. | |
Intermediate calculations | |||
Predicted sum to be paid | R5 | R3 * R4 | 1 967.03 млн р. |
Predicted dividend on share | R6 | max(R8, R5 / R2) | 19.67 р. |
Target historical dividend yield | R7 | 12.8% | |
Dividend per share already paid in forecast year | R8 | 19.67 р. | |
Result | |||
Expected dividend yield at current price | R9 | R6 / R1 | +13.2% |
Target share price | R10 | R6 / R7 + (R6 - R8) / 2 | 154.16 р. |
Growth potential | R11 | min(2, R10 / R1 - 1) | +3.8% |
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 |