As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 19.5%
Current price Rs 105 vs. dividend-discount fair value Rs 84
Trailing dividend / share
Rs 6
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
89.39%
Latest FY
Dividend Yield
4.78%
Current
TTM Payout
Rs 6.00
trailing 12 months
5Y DPS Growth
+17.78%
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) | 7.11 | 2.80 | 3.31 | 4.13 | 5.31 | 4.60 | 4.99 | 7.50 |
| Dividend Yield % | 7.79% | 2.60% | 2.90% | 6.16% | 8.05% | 4.51% | 2.84% | 5.60% |
| Payout Ratio % | 100.84% | 58.18% | 66.42% | 77.28% | 40.57% | 72.36% | 59.45% | 89.39% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 15 Oct 2026 | Rs 2.50 | 4.78% |
| 02 Mar 2026 | Rs 2.50 | 5.22% |
| 14 Oct 2025 | Rs 3.50 | 4.34% |
| 06 May 2025 | Rs 1.50 | 3.56% |
| 15 Oct 2024 | Rs 2.30 | 4.20% |
| 07 May 2024 | Rs 2.30 | 7.14% |
| 13 Oct 2023 | Rs 3.00 | 8.51% |
| 08 May 2023 | Rs 2.30 | 7.22% |
| 13 Oct 2022 | Rs 2.30 | 6.90% |
| 28 Feb 2022 | Rs 1.82 | 5.75% |
| 06 May 2021 | Rs 1.65 | 4.07% |
| 15 Mar 2021 | Rs 1.65 | 2.44% |
| 15 Oct 2020 | Rs 0.75 | 2.14% |
| 09 Mar 2020 | Rs 1.02 | 6.47% |
| 12 Nov 2019 | Rs 1.02 | 8.17% |
| 14 Oct 2019 | Rs 1.71 | 5.82% |
| 15 May 2019 | Rs 2.28 | 8.40% |
| 15 Mar 2019 | Rs 1.85 | 8.17% |
| 13 Nov 2018 | Rs 1.28 | 8.57% |
| 12 Oct 2018 | Rs 2.37 | 7.71% |
