As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 17.9%
Current price Rs 1,092 vs. dividend-discount fair value Rs 897
Trailing dividend / share
Rs 64
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
83.40%
Latest FY
Dividend Yield
8.22%
Current
TTM Payout
Rs 64.00
trailing 12 months
5Y DPS Growth
+38.01%
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) | 8.65 | 10.90 | 12.78 | 15.74 | 31.90 | 57.01 | 61.00 | 64.00 |
| Dividend Yield % | 1.76% | 2.05% | 1.96% | 2.33% | 2.84% | 4.67% | 4.57% | 5.14% |
| Payout Ratio % | 65.84% | 59.81% | 54.68% | 65.07% | 74.39% | 80.03% | 80.50% | 83.40% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 16 Sep 2026 | Rs 35.00 | 8.22% |
| 13 Feb 2026 | Rs 29.00 | 4.61% |
| 17 Sep 2025 | Rs 29.50 | 7.38% |
| 04 Feb 2025 | Rs 32.00 | 6.04% |
| 18 Sep 2024 | Rs 34.50 | 4.98% |
| 09 Feb 2024 | Rs 22.50 | 5.42% |
| 26 Sep 2023 | Rs 5.00 | 4.03% |
| 14 Jun 2023 | Rs 20.00 | 3.00% |
| 10 Feb 2023 | Rs 6.90 | 1.97% |
| 16 Sep 2022 | Rs 8.40 | 2.10% |
| 07 Feb 2022 | Rs 7.35 | 2.87% |
| 13 Sep 2021 | Rs 6.26 | 2.38% |
| 11 Feb 2021 | Rs 6.52 | 2.42% |
| 21 Sep 2020 | Rs 5.57 | 1.29% |
| 13 Feb 2020 | Rs 5.33 | 2.81% |
| 06 Sep 2019 | Rs 4.74 | 1.99% |
| 14 Feb 2019 | Rs 3.91 | 1.85% |
| 05 Sep 2018 | Rs 3.95 | 1.70% |
| 08 Feb 2018 | Rs 2.96 | 1.72% |
| 06 Sep 2017 | Rs 3.95 | 2.75% |
