As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 26.0%
Current price Rs 199 vs. dividend-discount fair value Rs 147
Trailing dividend / share
Rs 11
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
49.74%
Latest FY
Dividend Yield
4.90%
Current
TTM Payout
Rs 10.50
trailing 12 months
5Y DPS Growth
+47.53%
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) | 0.36 | 0.60 | 1.50 | 1.47 | 1.74 | 2.40 | 13.00 | 10.50 |
| Dividend Yield % | 0.34% | 0.43% | 0.86% | 1.01% | 1.44% | 1.29% | 4.09% | 4.44% |
| Payout Ratio % | 6.61% | 10.65% | 12.46% | 7.99% | 4.58% | 9.95% | 51.06% | 49.74% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 18 Sep 2026 | Rs 5.25 | 4.90% |
| 04 Feb 2026 | Rs 5.25 | 6.59% |
| 18 Sep 2025 | Rs 6.20 | 3.77% |
| 06 Feb 2025 | Rs 6.80 | 5.74% |
| 18 Sep 2024 | Rs 6.60 | 5.74% |
| 02 Feb 2024 | Rs 5.40 | 8.92% |
| 18 Sep 2023 | Rs 6.60 | 9.62% |
| 06 Feb 2023 | Rs 2.00 | 8.54% |
| 19 Sep 2022 | Rs 3.00 | 8.05% |
| 07 Feb 2022 | Rs 4.00 | 7.69% |
| 21 Sep 2021 | Rs 4.00 | 5.00% |
| 15 Feb 2021 | Rs 4.00 | 2.87% |
| 18 Sep 2020 | Rs 1.00 | 2.17% |
| 13 Feb 2020 | Rs 2.20 | 2.80% |
| 11 Sep 2019 | Rs 0.90 | 3.92% |
| 14 Feb 2019 | Rs 0.90 | 1.77% |
| 17 Sep 2018 | Rs 1.70 | 3.49% |
| 08 Feb 2018 | Rs 1.60 | 3.19% |
| 18 Sep 2017 | Rs 2.00 | 3.00% |
| 09 Feb 2017 | Rs 1.60 | 2.09% |
