As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 39.5%
Current price Rs 207 vs. dividend-discount fair value Rs 125
Trailing dividend / share
Rs 9
Assumes 14.8% 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
39.75%
Latest FY
Dividend Yield
3.33%
Current
TTM Payout
Rs 9.00
trailing 12 months
5Y DPS Growth
+14.78%
CAGR
Annual adjusted dividends per share (bars) and dividend yield % (line).
Currency: PKR
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Dividends per Share (Rs) | 12.15 | 1.00 | 4.52 | 7.00 | 0.00 | 6.50 | 8.00 | 9.00 |
| Dividend Yield % | 5.06% | 0.76% | 1.66% | 3.38% | 0.00% | 2.92% | 2.76% | 5.94% |
| Payout Ratio % | 45.03% | 20.98% | 35.97% | 39.80% | 0.00% | 39.78% | 42.16% | 39.75% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 15 Jun 2026 | Rs 9.00 | 3.33% |
| 10 Jun 2025 | Rs 8.00 | 4.94% |
| 13 Jun 2024 | Rs 6.50 | 2.12% |
| 15 Jun 2022 | Rs 7.00 | 6.57% |
| 16 Jun 2021 | Rs 4.52 | 1.53% |
| 02 Jul 2020 | Rs 1.00 | 0.50% |
| 13 Jun 2019 | Rs 12.15 | 6.73% |
| 13 Jun 2018 | Rs 22.75 | 7.03% |
| 07 Aug 2017 | Rs 4.18 | 2.50% |
| 13 Jun 2017 | Rs 13.00 | 2.28% |
| 04 Jul 2016 | Rs 7.00 | 1.95% |
| 16 Jun 2015 | Rs 5.00 | 2.12% |
| 16 Jun 2014 | Rs 3.00 | 2.68% |
| 14 Jun 2013 | Rs 0.30 | 0.75% |
| 27 May 2005 | Rs 0.74 | 6.56% |
| 08 Jun 2004 | Rs 1.40 | 9.06% |
| 06 Jun 2003 | Rs 1.16 | 22.28% |
| 18 Sep 2002 | Rs 1.49 | 22.88% |
| 15 Nov 2001 | Rs 0.66 | 20.93% |
| 25 Nov 2000 | Rs 0.66 | 23.82% |
