As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 8.8%
Current price Rs 1,568 vs. dividend-discount fair value Rs 1,429
Trailing dividend / share
Rs 102
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
59.93%
Latest FY
Dividend Yield
5.68%
Current
TTM Payout
Rs 102.00
trailing 12 months
5Y DPS Growth
+42.27%
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) | 16.67 | 15.00 | 17.50 | 27.00 | 24.00 | 73.92 | 74.01 | 102.00 |
| Dividend Yield % | 6.35% | 4.05% | 3.80% | 6.85% | 8.95% | 18.84% | 7.84% | 6.65% |
| Payout Ratio % | 64.47% | 60.45% | 60.41% | 59.99% | 59.51% | 94.47% | 60.21% | 59.93% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 15 Jun 2026 | Rs 56.00 | 5.68% |
| 11 Nov 2025 | Rs 46.00 | 5.72% |
| 06 Jun 2025 | Rs 42.00 | 9.38% |
| 11 Nov 2024 | Rs 32.00 | 7.00% |
| 12 Jun 2024 | Rs 30.00 | 9.02% |
| 02 Nov 2023 | Rs 17.00 | 13.32% |
| 05 Jun 2023 | Rs 13.00 | 13.85% |
| 07 Nov 2022 | Rs 11.00 | 11.18% |
| 08 Jun 2022 | Rs 15.00 | 6.73% |
| 08 Nov 2021 | Rs 12.00 | 6.84% |
| 08 Jun 2021 | Rs 13.50 | 5.28% |
| 21 Dec 2020 | Rs 4.00 | 2.52% |
| 12 Jun 2020 | Rs 8.50 | 3.74% |
| 18 Dec 2019 | Rs 6.50 | 3.78% |
| 30 May 2019 | Rs 6.94 | 10.27% |
| 11 Dec 2018 | Rs 6.94 | 8.71% |
| 12 Jun 2018 | Rs 18.75 | 4.37% |
| 02 Jun 2017 | Rs 12.85 | 5.15% |
| 09 Jun 2016 | Rs 10.07 | 3.72% |
| 01 Jun 2015 | Rs 8.33 | 6.11% |
