The company has achieved mixed results.

On the one hand, net profit is growing in annual terms, on the other hand, capital adequacy and balance sheet liquidity are declining.

Picture 1,2,3.

My formulas that calculate the expected dividends on net profit and on cash flow look like this in the picture 4 and 5.

So the norm of dividends is about 13-19 rubles per share.

Of course it may be higher, but the state of the business in this case will continue to fall.