As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 77.0%
Current price Rs 95 vs. dividend-discount fair value Rs 168
Trailing dividend / share
Rs 12
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
55.48%
Latest FY
Dividend Yield
11.58%
Current
TTM Payout
Rs 12.00
trailing 12 months
5Y DPS Growth
+21.63%
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) | 2.03 | 2.56 | 4.51 | 5.02 | 5.33 | 10.56 | 12.13 | 12.00 |
| Dividend Yield % | 4.44% | 7.05% | 11.56% | 11.72% | 15.71% | 19.08% | 13.95% | 10.78% |
| Payout Ratio % | 34.45% | 40.44% | 39.20% | 38.90% | 38.87% | 45.04% | 50.98% | 55.48% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 24 Aug 2026 | Rs 2.50 | 11.58% |
| 05 May 2026 | Rs 2.50 | 10.36% |
| 17 Mar 2026 | Rs 4.50 | 14.82% |
| 03 Nov 2025 | Rs 2.50 | 12.17% |
| 21 Aug 2025 | Rs 2.50 | 11.59% |
| 02 May 2025 | Rs 2.50 | 16.78% |
| 19 Mar 2025 | Rs 4.50 | 12.79% |
| 04 Nov 2024 | Rs 2.50 | 17.57% |
| 03 Sep 2024 | Rs 2.50 | 22.78% |
| 07 May 2024 | Rs 2.50 | 21.48% |
| 19 Mar 2024 | Rs 5.50 | 23.34% |
| 04 Sep 2023 | Rs 5.00 | 19.38% |
| 21 Mar 2023 | Rs 3.25 | 14.70% |
| 29 Aug 2022 | Rs 2.00 | 17.81% |
| 17 Mar 2022 | Rs 3.00 | 10.94% |
| 13 Sep 2021 | Rs 2.00 | 14.21% |
| 17 Mar 2021 | Rs 2.50 | 19.10% |
| 29 Oct 2020 | Rs 2.00 | 12.08% |
| 18 Mar 2020 | Rs 2.50 | 6.94% |
| 13 Mar 2019 | Rs 2.00 | 12.09% |
