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 200 vs. dividend-discount fair value Rs 194
Trailing dividend / share
Rs 15
Assumes 12.8% 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
52.27%
Latest FY
Dividend Yield
10.02%
Current
TTM Payout
Rs 15.00
trailing 12 months
5Y DPS Growth
+12.81%
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) | 0.00 | 0.00 | 10.95 | 5.96 | 28.51 | 18.97 | 14.85 | 20.00 |
| Dividend Yield % | 0.00% | 0.00% | 13.74% | 8.74% | 40.98% | 11.63% | 10.78% | 8.57% |
| Payout Ratio % | 0.00% | 0.00% | 42.15% | 27.14% | 64.26% | 35.15% | 41.77% | 52.27% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 12 Oct 2026 | Rs 5.00 | 10.02% |
| 05 May 2026 | Rs 5.00 | 11.66% |
| 06 Mar 2026 | Rs 5.00 | 11.42% |
| 10 Nov 2025 | Rs 5.00 | 9.13% |
| 06 Oct 2025 | Rs 10.00 | 6.33% |
| 07 Mar 2025 | Rs 5.00 | 11.90% |
| 19 Sep 2024 | Rs 8.50 | 16.91% |
| 09 May 2024 | Rs 2.50 | 12.49% |
| 23 Feb 2024 | Rs 4.00 | 20.44% |
| 03 Nov 2023 | Rs 5.00 | 18.41% |
| 06 Oct 2023 | Rs 6.00 | 33.84% |
| 08 May 2023 | Rs 2.75 | 32.57% |
| 10 Mar 2023 | Rs 5.75 | 27.98% |
| 11 Oct 2022 | Rs 15.50 | 27.84% |
| 31 Jan 2022 | Rs 6.50 | 17.71% |
| 23 Sep 2021 | Rs 5.00 | 15.25% |
| 08 Apr 2021 | Rs 3.00 | 8.64% |
| 10 Dec 2020 | Rs 4.00 | 4.78% |
| 26 Sep 2018 | Rs 2.69 | 8.10% |
| 01 Jun 2018 | Rs 1.54 | 9.21% |
