As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 19.0%
Current price Rs 571 vs. dividend-discount fair value Rs 462
Trailing dividend / share
Rs 33
Assumes 15.0% 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
44.02%
Latest FY
Dividend Yield
12.79%
Current
TTM Payout
Rs 33.00
trailing 12 months
5Y DPS Growth
+22.67%
CAGR
Annual adjusted dividends per share (bars) and dividend yield % (line).
Currency: PKR
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Dividends per Share (Rs) | 12.80 | 5.76 | 21.60 | 36.00 | 27.50 | 27.50 | 25.50 | 60.00 |
| Dividend Yield % | 5.55% | 2.36% | 8.41% | 14.00% | 9.16% | 7.12% | 5.32% | 11.15% |
| Payout Ratio % | 40.22% | 71.06% | 54.64% | 24.16% | 27.46% | 24.76% | 30.53% | 44.02% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 12 Oct 2026 | Rs 40.00 | 12.79% |
| 02 Mar 2026 | Rs 20.00 | 6.22% |
| 17 Oct 2025 | Rs 13.00 | 4.78% |
| 06 Feb 2025 | Rs 12.50 | 8.34% |
| 09 Oct 2024 | Rs 17.50 | 6.43% |
| 15 Feb 2024 | Rs 10.00 | 9.81% |
| 28 Sep 2023 | Rs 15.00 | 9.11% |
| 09 Mar 2023 | Rs 12.50 | 13.81% |
| 12 Sep 2022 | Rs 24.00 | 15.76% |
| 10 Feb 2022 | Rs 12.00 | 11.00% |
| 14 Sep 2021 | Rs 19.60 | 9.06% |
| 08 Feb 2021 | Rs 2.00 | 1.85% |
| 09 Oct 2020 | Rs 3.20 | 2.57% |
| 31 Jan 2020 | Rs 4.00 | 7.41% |
| 05 Sep 2019 | Rs 8.00 | 16.62% |
| 04 Feb 2019 | Rs 8.00 | 10.53% |
| 17 Sep 2018 | Rs 16.67 | 10.00% |
| 06 Feb 2018 | Rs 10.00 | 9.79% |
| 11 Oct 2017 | Rs 18.33 | 6.92% |
| 09 Feb 2017 | Rs 10.00 | 8.28% |
