As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 62.1%
Current price Rs 24 vs. dividend-discount fair value Rs 39
Trailing dividend / share
Rs 3
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
455.43%
Latest Annual
Dividend Yield
10.30%
Current
TTM Payout
Rs 2.75
trailing 12 months
5Y DPS Growth
+31.41%
CAGR
Calendar-year adjusted dividends per share (bars) and dividend yield % (line).
Currency: PKR
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Dividends per Share (Rs) | 1.50 | 3.00 | 3.00 | 7.50 | 7.99 | 4.99 | 6.00 | 11.75 |
| Dividend Yield % | 5.25% | 11.45% | 15.07% | 38.79% | 32.23% | 15.64% | 22.45% | 36.31% |
| Payout Ratio % | 18.50% | 28.52% | 46.70% | 152.42% | 175.55% | 64.32% | 90.74% | 455.43% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 11 Aug 2026 | Rs 1.00 | 10.30% |
| 18 Mar 2026 | Rs 1.25 | 46.13% |
| 31 Oct 2025 | Rs 0.50 | 35.98% |
| 08 Aug 2025 | Rs 2.50 | 51.15% |
| 25 Apr 2025 | Rs 7.50 | 34.76% |
| 24 Oct 2024 | Rs 2.50 | 27.06% |
| 12 Aug 2024 | Rs 3.50 | 27.91% |
| 18 Mar 2024 | Rs 1.50 | 16.27% |
| 23 Oct 2023 | Rs 2.00 | 23.60% |
| 15 Aug 2023 | Rs 1.50 | 18.50% |
| 25 Oct 2022 | Rs 3.00 | 50.56% |
| 15 Aug 2022 | Rs 5.00 | 45.09% |
| 11 Mar 2022 | Rs 6.00 | 31.20% |
| 08 Sep 2021 | Rs 1.50 | 16.93% |
| 22 Mar 2021 | Rs 1.75 | 13.04% |
| 31 Aug 2020 | Rs 1.25 | 17.83% |
| 13 Jan 2020 | Rs 1.50 | 10.86% |
| 18 Sep 2019 | Rs 1.50 | 6.36% |
| 13 Sep 2018 | Rs 1.50 | 8.98% |
| 16 Mar 2018 | Rs 1.50 | 9.16% |
