As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 48.1%
Current price Rs 639 vs. dividend-discount fair value Rs 332
Trailing dividend / share
Rs 27
Assumes 11.5% 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
37.23%
Latest FY
Dividend Yield
4.25%
Current
TTM Payout
Rs 27.00
trailing 12 months
5Y DPS Growth
+11.50%
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) | 0.61 | 0.68 | 15.67 | 13.78 | 16.33 | 25.78 | 21.70 | 27.00 |
| Dividend Yield % | 0.59% | 0.49% | 9.25% | 7.13% | 9.71% | 8.55% | 3.46% | 4.00% |
| Payout Ratio % | 3.29% | 2.68% | 59.82% | 50.03% | 34.94% | 40.05% | 40.00% | 37.23% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 21 Sep 2026 | Rs 18.70 | 4.25% |
| 30 Jan 2026 | Rs 8.30 | 4.28% |
| 18 Sep 2025 | Rs 21.70 | 3.19% |
| 16 Sep 2024 | Rs 14.89 | 4.28% |
| 02 Feb 2024 | Rs 10.89 | 6.70% |
| 18 Sep 2023 | Rs 6.44 | 13.15% |
| 02 Feb 2023 | Rs 9.89 | 10.00% |
| 20 Sep 2022 | Rs 6.89 | 11.86% |
| 02 Feb 2022 | Rs 6.89 | 11.73% |
| 15 Oct 2021 | Rs 8.33 | 8.00% |
| 29 Apr 2021 | Rs 6.67 | 4.28% |
| 10 Mar 2021 | Rs 0.67 | 0.51% |
| 18 Sep 2020 | Rs 0.22 | 0.56% |
| 13 Feb 2020 | Rs 0.46 | 0.74% |
| 14 Oct 2019 | Rs 0.20 | 0.48% |
| 12 Mar 2019 | Rs 0.40 | 0.74% |
| 10 Oct 2018 | Rs 0.23 | 0.37% |
| 13 Mar 2018 | Rs 0.32 | 0.40% |
| 15 Sep 2017 | Rs 0.20 | 0.48% |
| 09 Feb 2017 | Rs 0.28 | 0.58% |
