As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 7.4%
Current price Rs 535 vs. dividend-discount fair value Rs 575
Trailing dividend / share
Rs 41
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
63.31%
Latest FY
Dividend Yield
7.03%
Current
TTM Payout
Rs 41.00
trailing 12 months
5Y DPS Growth
+30.42%
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) | 7.75 | 9.46 | 9.80 | 12.69 | 10.82 | 13.83 | 35.73 | 37.00 |
| Dividend Yield % | 8.34% | 9.32% | 9.04% | 12.66% | 10.96% | 12.22% | 9.75% | 6.26% |
| Payout Ratio % | 59.95% | 69.43% | 41.94% | 40.49% | 40.78% | 37.83% | 59.46% | 63.31% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 10 Aug 2026 | Rs 14.50 | 7.03% |
| 11 May 2026 | Rs 8.50 | 7.36% |
| 06 Mar 2026 | Rs 8.50 | 10.73% |
| 03 Nov 2025 | Rs 9.50 | 10.13% |
| 07 Aug 2025 | Rs 12.00 | 10.74% |
| 08 May 2025 | Rs 7.00 | 12.22% |
| 20 Mar 2025 | Rs 21.00 | 10.17% |
| 08 Aug 2024 | Rs 10.00 | 12.68% |
| 09 May 2024 | Rs 5.50 | 11.08% |
| 21 Mar 2024 | Rs 4.10 | 15.03% |
| 03 Nov 2023 | Rs 3.98 | 16.98% |
| 03 Aug 2023 | Rs 3.15 | 15.70% |
| 08 May 2023 | Rs 4.26 | 15.84% |
| 24 Mar 2023 | Rs 3.15 | 12.03% |
| 04 Nov 2022 | Rs 3.18 | 16.75% |
| 04 Aug 2022 | Rs 2.10 | 16.12% |
| 10 May 2022 | Rs 3.70 | 15.05% |
| 17 Mar 2022 | Rs 4.65 | 13.19% |
| 05 Nov 2021 | Rs 3.75 | 15.02% |
| 20 Sep 2021 | Rs 2.60 | 11.05% |
