As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Fairly valued
Current price Rs 80 vs. dividend-discount fair value Rs 82
Trailing dividend / share
Rs 6
Assumes 14.5% 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
52.08%
Latest FY
Dividend Yield
6.67%
Current
TTM Payout
Rs 6.00
trailing 12 months
5Y DPS Growth
+14.48%
CAGR
Annual adjusted dividends per share (bars) and dividend yield % (line).
Currency: PKR
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Dividends per Share (Rs) | 3.05 | 3.05 | 3.33 | 3.89 | 6.66 | 6.00 | 6.00 |
| Dividend Yield % | 10.49% | 8.59% | 11.26% | 12.29% | 18.00% | 9.11% | 7.59% |
| Payout Ratio % | 38.05% | 65.91% | 50.48% | 45.20% | 39.33% | 41.30% | 52.08% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 14 Jan 2026 | Rs 6.00 | 6.67% |
| 10 Jan 2025 | Rs 6.00 | 14.92% |
| 11 Jan 2024 | Rs 6.00 | 13.23% |
| 12 Jan 2023 | Rs 3.50 | 18.05% |
| 13 Jan 2022 | Rs 3.00 | 8.99% |
| 12 Jan 2021 | Rs 2.75 | 8.04% |
| 10 Jan 2020 | Rs 2.75 | 7.15% |
| 10 Jan 2019 | Rs 2.75 | 12.17% |
| 11 Jan 2018 | Rs 1.75 | 11.97% |
| 12 Jan 2017 | Rs 2.75 | 10.17% |
| 15 Jan 2016 | Rs 2.50 | 12.65% |
| 16 Jan 2015 | Rs 2.50 | 11.23% |
| 17 Jan 2014 | Rs 2.50 | 8.07% |
| 15 Jan 2013 | Rs 2.50 | 10.18% |
| 13 Jan 2012 | Rs 2.50 | 17.53% |
| 14 Jan 2011 | Rs 1.00 | 4.10% |
| 14 Jan 2010 | Rs 1.12 | 4.48% |
| 13 Jan 2009 | Rs 0.60 | 4.56% |
| 10 Jan 2007 | Rs 0.29 | 3.07% |
| 17 Jan 2005 | Rs 0.58 | 5.88% |
