As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 44.3%
Current price Rs 1,790 vs. dividend-discount fair value Rs 2,584
Trailing dividend / share
Rs 195
Assumes 13.5% 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
60.09%
Latest FY
Dividend Yield
13.65%
Current
TTM Payout
Rs 195.00
trailing 12 months
5Y DPS Growth
+13.51%
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) | 115.00 | 30.00 | 103.50 | 93.75 | 71.79 | 114.70 | 176.00 | 195.00 |
| Dividend Yield % | 9.55% | 3.01% | 8.25% | 8.19% | 7.61% | 7.26% | 10.14% | 9.47% |
| Payout Ratio % | 65.91% | 46.39% | 63.42% | 46.63% | 58.39% | 59.81% | 60.12% | 60.09% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 21 Sep 2026 | Rs 47.00 | 13.65% |
| 07 May 2026 | Rs 51.00 | 9.74% |
| 05 Mar 2026 | Rs 46.00 | 11.86% |
| 05 Nov 2025 | Rs 51.00 | 10.99% |
| 01 Oct 2025 | Rs 50.00 | 7.80% |
| 07 May 2025 | Rs 50.00 | 10.18% |
| 10 Mar 2025 | Rs 37.00 | 7.15% |
| 06 Nov 2024 | Rs 39.00 | 7.45% |
| 25 Sep 2024 | Rs 43.00 | 6.46% |
| 13 May 2024 | Rs 34.00 | 6.34% |
| 05 Mar 2024 | Rs 13.20 | 5.82% |
| 08 Nov 2023 | Rs 24.50 | 8.15% |
| 18 Sep 2023 | Rs 29.00 | 8.17% |
| 02 May 2023 | Rs 24.40 | 7.43% |
| 17 Feb 2023 | Rs 10.20 | 8.65% |
| 08 Nov 2022 | Rs 8.20 | 7.32% |
| 22 Sep 2022 | Rs 3.25 | 9.71% |
| 06 May 2022 | Rs 26.00 | 9.39% |
| 09 Mar 2022 | Rs 30.00 | 11.70% |
| 05 Nov 2021 | Rs 34.50 | 11.27% |
