As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 66.7%
Current price Rs 119 vs. dividend-discount fair value Rs 40
Trailing dividend / share
Rs 4
Assumes 5.9% 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
76.19%
Latest FY
Dividend Yield
3.00%
Current
TTM Payout
Rs 4.00
trailing 12 months
5Y DPS Growth
+5.88%
CAGR
Annual adjusted dividends per share (bars) and dividend yield % (line).
Currency: PKR
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Dividends per Share (Rs) | 3.01 | 3.01 | 5.03 | 5.01 | 9.03 | 0.00 | 4.00 |
| Dividend Yield % | 6.84% | 6.68% | 6.53% | 6.41% | 15.30% | 0.00% | 3.83% |
| Payout Ratio % | 32.51% | 30.40% | 48.79% | 59.16% | 62.56% | - | 76.19% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 19 Jan 2026 | Rs 4.00 | 3.00% |
| 17 Jan 2024 | Rs 9.00 | 14.39% |
| 18 Jan 2023 | Rs 5.00 | 16.50% |
| 19 Jan 2022 | Rs 5.00 | 6.85% |
| 19 Jan 2021 | Rs 3.00 | 4.80% |
| 17 Jan 2020 | Rs 3.00 | 6.44% |
| 17 Jan 2019 | Rs 1.50 | 3.39% |
| 20 Jan 2017 | Rs 4.00 | 8.88% |
| 22 Jan 2016 | Rs 3.30 | 6.90% |
| 22 Jan 2015 | Rs 1.00 | 2.84% |
| 22 Jan 2014 | Rs 0.48 | 1.16% |
