As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 14.8%
Current price Rs 379 vs. dividend-discount fair value Rs 435
Trailing dividend / share
Rs 55
Assumes 0.3% 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
88.11%
Latest FY
Dividend Yield
13.74%
Current
TTM Payout
Rs 55.00
trailing 12 months
5Y DPS Growth
+0.27%
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) | 44.41 | 29.60 | 88.81 | 44.42 | 0.00 | 0.00 | 30.00 |
| Dividend Yield % | 9.65% | 5.22% | 14.22% | 8.16% | 0.00% | 0.00% | 6.46% |
| Payout Ratio % | 87.97% | 86.39% | 131.21% | 80.39% | 0.00% | - | 88.11% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 23 Sep 2026 | Rs 45.00 | 13.74% |
| 15 Dec 2025 | Rs 10.00 | 6.69% |
| 04 Aug 2025 | Rs 20.00 | 4.04% |
| 16 Dec 2022 | Rs 20.00 | 25.82% |
| 09 May 2022 | Rs 25.00 | 18.80% |
| 21 Dec 2021 | Rs 90.00 | 14.59% |
| 18 Dec 2020 | Rs 30.00 | 12.73% |
| 19 Dec 2019 | Rs 45.00 | 6.53% |
| 19 Dec 2018 | Rs 40.00 | 15.69% |
| 20 Dec 2017 | Rs 50.00 | 17.91% |
| 21 Dec 2016 | Rs 60.00 | 9.69% |
| 21 Jan 2016 | Rs 25.00 | 5.51% |
| 18 Dec 2014 | Rs 25.00 | 11.36% |
| 20 Mar 2014 | Rs 50.00 | 18.15% |
| 21 Mar 2013 | Rs 20.00 | 8.22% |
| 21 Mar 2012 | Rs 18.00 | 10.60% |
| 17 Mar 2011 | Rs 10.80 | 6.91% |
| 17 Mar 2010 | Rs 10.00 | 12.68% |
| 18 Mar 2009 | Rs 8.00 | 8.26% |
| 20 Mar 2008 | Rs 3.20 | 3.74% |
