As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 10.6%
Current price Rs 105 vs. dividend-discount fair value Rs 94
Trailing dividend / share
Rs 7
Assumes 13.9% 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
31.79%
Latest FY
Dividend Yield
8.37%
Current
TTM Payout
Rs 7.00
trailing 12 months
5Y DPS Growth
+13.88%
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) | 0.87 | 1.30 | 2.61 | 0.00 | 0.00 | 2.50 | 3.00 | 5.00 |
| Dividend Yield % | 4.18% | 8.06% | 12.83% | 0.00% | 0.00% | 10.11% | 7.83% | 4.97% |
| Payout Ratio % | 28.40% | 26.86% | 35.03% | 0.00% | 0.00% | 16.90% | 20.66% | 31.79% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 12 Aug 2026 | Rs 2.00 | 8.37% |
| 07 May 2026 | Rs 2.00 | 7.12% |
| 09 Mar 2026 | Rs 1.75 | 9.63% |
| 06 Nov 2025 | Rs 1.25 | 6.35% |
| 29 Aug 2025 | Rs 2.00 | 6.64% |
| 14 Mar 2025 | Rs 3.00 | 12.81% |
| 20 Mar 2024 | Rs 2.50 | 11.21% |
| 19 Mar 2021 | Rs 2.61 | 12.52% |
| 18 Mar 2020 | Rs 1.30 | 8.75% |
| 15 Mar 2019 | Rs 0.87 | 4.70% |
| 03 Nov 2017 | Rs 0.87 | 12.65% |
| 21 Mar 2017 | Rs 1.30 | 6.46% |
| 21 Mar 2016 | Rs 1.09 | 11.20% |
| 08 Sep 2015 | Rs 0.87 | 8.46% |
| 20 Mar 2015 | Rs 0.87 | 9.86% |
| 12 Aug 2014 | Rs 0.87 | 4.78% |
| 19 Mar 2009 | Rs 1.00 | 13.70% |
| 19 Mar 2008 | Rs 0.44 | 2.34% |
| 20 Mar 2007 | Rs 0.20 | 1.49% |
| 21 Mar 2006 | Rs 0.22 | 1.69% |
