As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 40.0%
Current price Rs 150 vs. dividend-discount fair value Rs 210
Trailing dividend / share
Rs 15
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
51.39%
Latest FY
Dividend Yield
11.01%
Current
TTM Payout
Rs 15.00
trailing 12 months
5Y DPS Growth
+27.23%
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) | 2.50 | 3.50 | 4.50 | 7.00 | 7.00 | 13.99 | 16.99 | 15.00 |
| Dividend Yield % | 3.63% | 4.59% | 6.46% | 10.14% | 12.66% | 17.37% | 12.93% | 8.04% |
| Payout Ratio % | 32.81% | 34.73% | 27.85% | 41.87% | 46.61% | 43.27% | 45.08% | 51.39% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 31 Aug 2026 | Rs 3.50 | 11.01% |
| 04 May 2026 | Rs 3.50 | 8.82% |
| 13 Mar 2026 | Rs 4.50 | 9.50% |
| 30 Oct 2025 | Rs 3.50 | 9.10% |
| 03 Sep 2025 | Rs 3.50 | 8.69% |
| 02 May 2025 | Rs 3.50 | 14.81% |
| 13 Feb 2025 | Rs 6.50 | 15.55% |
| 30 Oct 2024 | Rs 3.50 | 17.75% |
| 20 Aug 2024 | Rs 3.50 | 20.35% |
| 08 May 2024 | Rs 3.50 | 17.39% |
| 22 Feb 2024 | Rs 5.00 | 24.87% |
| 02 Nov 2023 | Rs 4.50 | 23.37% |
| 05 Sep 2023 | Rs 4.50 | 21.72% |
| 10 Mar 2023 | Rs 7.00 | 25.96% |
| 17 Mar 2022 | Rs 7.00 | 9.23% |
| 11 Mar 2021 | Rs 4.50 | 11.33% |
| 12 Mar 2020 | Rs 3.50 | 8.03% |
| 14 Mar 2019 | Rs 2.50 | 2.93% |
| 12 Mar 2018 | Rs 3.00 | 4.35% |
| 16 Feb 2017 | Rs 3.50 | 11.97% |
