As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 52.3%
Current price Rs 27 vs. dividend-discount fair value Rs 13
Trailing dividend / share
Shrinking dividendRs 4
Assumes -21.4% 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
104.90%
Latest FY
Dividend Yield
11.32%
Current
TTM Payout
Rs 4.00
trailing 12 months
5Y DPS Growth
-21.38%
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) | 4.49 | 1.50 | 9.99 | 7.99 | 8.48 | 8.49 | 7.00 | 3.00 |
| Dividend Yield % | 12.35% | 7.44% | 22.53% | 29.03% | 40.79% | 25.65% | 21.21% | 10.59% |
| Payout Ratio % | 30.16% | 5.58% | 85.98% | 71.10% | 188.55% | 173.33% | 242.90% | 104.90% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 19 Oct 2026 | Rs 1.50 | 11.32% |
| 13 Mar 2026 | Rs 1.50 | 13.74% |
| 16 Oct 2025 | Rs 2.50 | 19.60% |
| 10 Mar 2025 | Rs 4.50 | 22.53% |
| 16 Oct 2024 | Rs 4.00 | 28.27% |
| 08 Mar 2024 | Rs 4.50 | 29.75% |
| 16 Oct 2023 | Rs 5.00 | 46.30% |
| 07 Mar 2023 | Rs 3.50 | 25.88% |
| 19 Oct 2022 | Rs 4.00 | 25.59% |
| 07 Feb 2022 | Rs 4.00 | 35.45% |
| 13 Oct 2021 | Rs 3.50 | 31.39% |
| 09 Jul 2021 | Rs 5.00 | 14.27% |
| 11 Dec 2020 | Rs 1.50 | 10.45% |
| 09 Jun 2020 | Rs 1.50 | 19.08% |
| 18 Oct 2019 | Rs 3.00 | 12.78% |
| 03 Jun 2019 | Rs 1.50 | 16.15% |
| 15 Oct 2018 | Rs 4.80 | 16.58% |
| 09 Apr 2018 | Rs 4.35 | 14.13% |
| 11 Oct 2017 | Rs 4.75 | 11.96% |
| 05 Apr 2017 | Rs 4.30 | 11.06% |
