As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 70.8%
Current price Rs 78 vs. dividend-discount fair value Rs 23
Trailing dividend / share
Shrinking dividendRs 5
Assumes -12.9% 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
59.24%
Latest FY
Dividend Yield
6.21%
Current
TTM Payout
Rs 5.00
trailing 12 months
5Y DPS Growth
-12.94%
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) | 3.00 | 0.00 | 10.00 | 6.50 | 5.50 | 5.50 | 2.50 | 5.00 |
| Dividend Yield % | 7.56% | 0.00% | 10.70% | 10.95% | 13.56% | 6.50% | 2.70% | 5.51% |
| Payout Ratio % | 49.03% | 0.00% | 58.26% | 52.23% | 67.95% | 65.47% | 69.88% | 59.24% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 28 Sep 2026 | Rs 3.00 | 6.21% |
| 06 Feb 2026 | Rs 2.00 | 4.26% |
| 15 Sep 2025 | Rs 2.50 | 1.94% |
| 12 Sep 2024 | Rs 3.00 | 11.01% |
| 07 Feb 2024 | Rs 2.50 | 11.08% |
| 15 Sep 2023 | Rs 2.50 | 22.84% |
| 07 Jun 2023 | Rs 3.00 | 16.96% |
| 19 Sep 2022 | Rs 4.50 | 11.03% |
| 11 Feb 2022 | Rs 2.00 | 17.21% |
| 17 Sep 2021 | Rs 7.00 | 10.67% |
| 11 Mar 2021 | Rs 3.00 | 3.61% |
| 13 Sep 2019 | Rs 1.50 | 7.32% |
| 12 Mar 2019 | Rs 1.50 | 6.89% |
| 11 Sep 2018 | Rs 3.00 | 5.32% |
| 12 Mar 2018 | Rs 1.50 | 4.34% |
| 14 Sep 2017 | Rs 1.00 | 3.83% |
| 14 Jun 2017 | Rs 2.50 | 2.56% |
| 15 Sep 2016 | Rs 1.25 | 2.30% |
| 02 Sep 2014 | Rs 1.00 | 4.36% |
