As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 111.6%
Current price Rs 56 vs. dividend-discount fair value Rs 119
Trailing dividend / share
Rs 9
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
29.71%
Latest FY
Dividend Yield
14.23%
Current
TTM Payout
Rs 8.50
trailing 12 months
5Y DPS Growth
+18.36%
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) | 1.36 | 2.25 | 2.26 | 2.26 | 2.82 | 4.03 | 4.26 | 5.25 |
| Dividend Yield % | 3.36% | 4.93% | 6.40% | 6.54% | 9.37% | 8.31% | 5.11% | 4.81% |
| Payout Ratio % | 22.16% | 30.67% | 37.04% | 27.88% | 27.29% | 17.73% | 16.86% | 29.71% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 12 Aug 2026 | Rs 1.50 | 14.23% |
| 05 May 2026 | Rs 1.50 | 9.44% |
| 16 Mar 2026 | Rs 1.50 | 9.23% |
| 03 Nov 2025 | Rs 1.25 | 8.99% |
| 08 Aug 2025 | Rs 1.25 | 12.60% |
| 28 Apr 2025 | Rs 1.25 | 14.84% |
| 10 Mar 2025 | Rs 1.25 | 17.36% |
| 29 Oct 2024 | Rs 1.00 | 16.07% |
| 09 Aug 2024 | Rs 1.00 | 19.53% |
| 03 May 2024 | Rs 1.00 | 16.46% |
| 13 Mar 2024 | Rs 2.50 | 13.84% |
| 21 Aug 2023 | Rs 1.50 | 12.75% |
| 10 Mar 2023 | Rs 1.25 | 21.86% |
| 10 Aug 2022 | Rs 1.25 | 18.73% |
| 18 Mar 2022 | Rs 1.00 | 11.22% |
| 13 Sep 2021 | Rs 1.00 | 17.99% |
| 04 Mar 2021 | Rs 1.00 | 16.98% |
| 19 Nov 2020 | Rs 1.00 | 11.07% |
| 18 Mar 2020 | Rs 1.00 | 14.93% |
| 05 Sep 2019 | Rs 1.00 | 11.06% |
