As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 26.2%
Current price Rs 444 vs. dividend-discount fair value Rs 561
Trailing dividend / share
Rs 40
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
93.28%
Latest FY
Dividend Yield
8.22%
Current
TTM Payout
Rs 40.00
trailing 12 months
5Y DPS Growth
+23.37%
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) | 11.00 | 3.14 | 14.00 | 16.00 | 21.00 | 26.00 | 34.00 | 40.00 |
| Dividend Yield % | 10.68% | 2.89% | 8.67% | 12.60% | 14.48% | 11.59% | 8.39% | 8.16% |
| Payout Ratio % | 64.99% | 3930.75% | 72.07% | 93.21% | 105.33% | 112.61% | 84.96% | 93.28% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 24 Aug 2026 | Rs 10.00 | 8.22% |
| 23 Apr 2026 | Rs 10.00 | 8.21% |
| 06 Mar 2026 | Rs 10.00 | 8.14% |
| 23 Oct 2025 | Rs 10.00 | 7.12% |
| 07 Aug 2025 | Rs 10.00 | 7.88% |
| 23 Apr 2025 | Rs 8.00 | 8.84% |
| 28 Feb 2025 | Rs 8.00 | 9.94% |
| 01 Nov 2024 | Rs 8.00 | 11.35% |
| 20 Aug 2024 | Rs 8.00 | 13.37% |
| 25 Apr 2024 | Rs 6.00 | 13.14% |
| 01 Mar 2024 | Rs 6.00 | 13.33% |
| 03 Nov 2023 | Rs 6.00 | 13.17% |
| 24 Aug 2023 | Rs 6.00 | 15.50% |
| 10 May 2023 | Rs 5.00 | 13.06% |
| 06 Mar 2023 | Rs 6.00 | 15.40% |
| 31 Oct 2022 | Rs 4.00 | 14.45% |
| 29 Sep 2022 | Rs 4.00 | 14.78% |
| 27 Apr 2022 | Rs 4.00 | 13.73% |
| 07 Mar 2022 | Rs 4.00 | 13.10% |
| 03 Nov 2021 | Rs 4.00 | 11.60% |
