As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 32.7%
Current price Rs 211 vs. dividend-discount fair value Rs 280
Trailing dividend / share
Rs 20
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
85.32%
Latest FY
Dividend Yield
11.77%
Current
TTM Payout
Rs 20.00
trailing 12 months
5Y DPS Growth
+34.71%
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) | 2.01 | 1.50 | 4.51 | 9.97 | 7.96 | 13.00 | 13.00 | 20.00 |
| Dividend Yield % | 3.29% | 2.47% | 5.71% | 13.12% | 12.07% | 10.00% | 9.14% | 9.19% |
| Payout Ratio % | 37.54% | 105.85% | 59.71% | 63.84% | 77.86% | 72.01% | 54.91% | 85.32% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 18 Sep 2026 | Rs 10.00 | 11.77% |
| 17 Feb 2026 | Rs 10.00 | 7.35% |
| 24 Sep 2025 | Rs 7.00 | 6.46% |
| 10 Feb 2025 | Rs 6.00 | 8.08% |
| 11 Sep 2024 | Rs 3.00 | 14.91% |
| 06 May 2024 | Rs 3.00 | 8.44% |
| 07 Feb 2024 | Rs 5.00 | 8.77% |
| 23 Oct 2023 | Rs 2.00 | 5.95% |
| 13 Sep 2023 | Rs 3.50 | 8.33% |
| 04 May 2023 | Rs 2.00 | 13.54% |
| 23 Feb 2023 | Rs 2.50 | 12.99% |
| 21 Sep 2022 | Rs 4.75 | 12.99% |
| 22 Apr 2022 | Rs 2.00 | 14.14% |
| 04 Feb 2022 | Rs 1.75 | 10.09% |
| 29 Oct 2021 | Rs 1.50 | 7.14% |
| 21 Sep 2021 | Rs 4.50 | 6.69% |
| 13 Oct 2020 | Rs 1.50 | 4.37% |
| 17 Oct 2019 | Rs 2.00 | 10.42% |
| 18 Oct 2018 | Rs 3.00 | 8.68% |
| 19 Oct 2017 | Rs 4.00 | 7.40% |
