As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 44.0%
Current price Rs 192 vs. dividend-discount fair value Rs 108
Trailing dividend / share
Rs 12
Assumes 2.9% 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
88.50%
Latest FY
Dividend Yield
6.43%
Current
TTM Payout
Rs 12.25
trailing 12 months
5Y DPS Growth
+2.90%
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) | 11.00 | 13.01 | 13.00 | 16.50 | 13.51 | 20.51 | 21.51 | 15.00 |
| Dividend Yield % | 15.94% | 17.71% | 20.56% | 21.69% | 17.57% | 18.28% | 10.53% | 6.63% |
| Payout Ratio % | 84.38% | 102.99% | 95.75% | 104.43% | 112.76% | 104.59% | 101.65% | 88.50% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 10 Aug 2026 | Rs 1.75 | 6.43% |
| 04 May 2026 | Rs 2.00 | 7.42% |
| 16 Mar 2026 | Rs 4.00 | 7.22% |
| 24 Oct 2025 | Rs 4.50 | 9.80% |
| 08 Aug 2025 | Rs 4.25 | 9.02% |
| 30 Apr 2025 | Rs 2.25 | 9.23% |
| 14 Mar 2025 | Rs 8.00 | 13.12% |
| 25 Oct 2024 | Rs 2.50 | 10.60% |
| 09 Aug 2024 | Rs 3.00 | 14.74% |
| 29 Apr 2024 | Rs 8.00 | 14.28% |
| 15 Mar 2024 | Rs 8.00 | 17.21% |
| 24 Oct 2023 | Rs 6.00 | 18.83% |
| 07 Aug 2023 | Rs 3.00 | 17.78% |
| 26 Apr 2023 | Rs 3.50 | 19.37% |
| 20 Mar 2023 | Rs 5.00 | 15.03% |
| 24 Oct 2022 | Rs 3.00 | 20.79% |
| 27 Apr 2022 | Rs 5.50 | 21.78% |
| 14 Mar 2022 | Rs 5.00 | 22.87% |
| 25 Oct 2021 | Rs 3.50 | 27.76% |
| 10 Sep 2021 | Rs 4.00 | 21.90% |
