As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 9.0%
Current price Rs 296 vs. dividend-discount fair value Rs 322
Trailing dividend / share
Rs 23
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
43.98%
Latest FY
Dividend Yield
6.80%
Current
TTM Payout
Rs 23.00
trailing 12 months
5Y DPS Growth
+36.31%
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) | 4.38 | 5.05 | 4.25 | 7.60 | 6.81 | 9.76 | 16.06 | 20.00 |
| Dividend Yield % | 3.64% | 3.21% | 3.21% | 6.51% | 10.68% | 8.80% | 9.20% | 6.18% |
| Payout Ratio % | 53.31% | 48.34% | 20.18% | 31.81% | 29.31% | 24.81% | 40.29% | 43.98% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 13 Aug 2026 | Rs 6.00 | 6.80% |
| 28 Apr 2026 | Rs 6.00 | 8.60% |
| 19 Mar 2026 | Rs 6.00 | 7.60% |
| 31 Oct 2025 | Rs 5.00 | 6.21% |
| 08 Aug 2025 | Rs 4.50 | 7.95% |
| 05 May 2025 | Rs 4.50 | 10.88% |
| 17 Mar 2025 | Rs 4.25 | 12.87% |
| 24 Oct 2024 | Rs 4.00 | 13.15% |
| 03 Sep 2024 | Rs 4.00 | 11.56% |
| 02 May 2024 | Rs 4.00 | 11.81% |
| 18 Mar 2024 | Rs 4.00 | 9.90% |
| 02 Nov 2023 | Rs 2.25 | 9.17% |
| 04 Aug 2023 | Rs 2.00 | 6.18% |
| 05 May 2023 | Rs 1.50 | 7.71% |
| 20 Mar 2023 | Rs 1.50 | 11.90% |
| 04 Nov 2022 | Rs 1.50 | 10.85% |
| 04 Aug 2022 | Rs 1.50 | 10.98% |
| 27 Apr 2022 | Rs 2.25 | 8.72% |
| 21 Mar 2022 | Rs 2.25 | 6.78% |
| 27 Oct 2021 | Rs 1.75 | 6.56% |
