As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 29.2%
Current price Rs 173 vs. dividend-discount fair value Rs 223
Trailing dividend / share
Rs 16
Assumes 14.9% growth (5-year DPS CAGR) for 5 years, then 5% terminal growth
This is a simplified estimate using a hardcoded discount rate and the company's own dividend growth trend, for informational purposes only. It is not investment advice or a price target — always do your own research before making investment decisions.
Payout Ratio
50.43%
Latest FY
Dividend Yield
11.68%
Current
TTM Payout
Rs 16.00
trailing 12 months
5Y DPS Growth
+14.87%
CAGR
Annual adjusted dividends per share (bars) and dividend yield % (line).
Currency: PKR
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Dividends per Share (Rs) | 8.00 | 8.00 | 8.00 | 8.00 | 8.50 | 12.00 | 16.00 | 16.00 |
| Dividend Yield % | 7.45% | 8.37% | 9.37% | 9.72% | 13.29% | 14.46% | 11.61% | 8.75% |
| Payout Ratio % | 70.31% | 63.26% | 49.85% | 52.31% | 45.79% | 33.27% | 41.27% | 50.43% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 28 Aug 2026 | Rs 4.00 | 11.68% |
| 30 Apr 2026 | Rs 4.00 | 10.85% |
| 17 Mar 2026 | Rs 4.00 | 9.41% |
| 31 Oct 2025 | Rs 4.00 | 10.93% |
| 29 Aug 2025 | Rs 4.00 | 11.18% |
| 05 May 2025 | Rs 4.00 | 11.87% |
| 13 Mar 2025 | Rs 4.00 | 14.70% |
| 07 Nov 2024 | Rs 4.00 | 13.27% |
| 30 Aug 2024 | Rs 4.00 | 13.16% |
| 03 May 2024 | Rs 4.00 | 16.43% |
| 19 Mar 2024 | Rs 4.00 | 13.72% |
| 06 Nov 2023 | Rs 3.00 | 13.84% |
| 28 Aug 2023 | Rs 2.50 | 16.26% |
| 08 May 2023 | Rs 2.50 | 13.25% |
| 17 Mar 2023 | Rs 2.50 | 12.80% |
| 31 Oct 2022 | Rs 2.00 | 15.85% |
| 29 Aug 2022 | Rs 2.00 | 14.59% |
| 27 Apr 2022 | Rs 2.00 | 11.86% |
| 15 Mar 2022 | Rs 2.00 | 16.00% |
| 08 Nov 2021 | Rs 2.00 | 15.25% |
