As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 21.1%
Current price Rs 379 vs. dividend-discount fair value Rs 459
Trailing dividend / share
Rs 36
Assumes 12.5% 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
73.04%
Latest FY
Dividend Yield
8.52%
Current
TTM Payout
Rs 36.00
trailing 12 months
5Y DPS Growth
+12.50%
CAGR
Annual adjusted dividends per share (bars) and dividend yield % (line).
Currency: PKR
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Dividends per Share (Rs) | 15.95 | 16.95 | 19.98 | 18.97 | 19.93 | 29.89 | 35.91 | 36.00 |
| Dividend Yield % | 8.24% | 8.27% | 10.78% | 12.37% | 17.15% | 17.32% | 12.77% | 9.49% |
| Payout Ratio % | 92.92% | 84.17% | 80.49% | 72.11% | 68.71% | 54.40% | 67.32% | 73.04% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 18 Aug 2026 | Rs 9.00 | 8.52% |
| 05 May 2026 | Rs 9.00 | 8.92% |
| 17 Mar 2026 | Rs 9.00 | 10.12% |
| 30 Oct 2025 | Rs 9.00 | 12.23% |
| 18 Aug 2025 | Rs 9.00 | 9.97% |
| 30 Apr 2025 | Rs 9.00 | 15.57% |
| 14 Mar 2025 | Rs 9.00 | 12.40% |
| 31 Oct 2024 | Rs 9.00 | 16.70% |
| 16 Aug 2024 | Rs 9.00 | 15.14% |
| 03 May 2024 | Rs 9.00 | 18.73% |
| 14 Mar 2024 | Rs 9.00 | 15.10% |
| 03 Nov 2023 | Rs 8.00 | 17.93% |
| 10 Aug 2023 | Rs 7.00 | 18.78% |
| 08 May 2023 | Rs 6.00 | 21.32% |
| 14 Mar 2023 | Rs 6.00 | 20.85% |
| 03 Nov 2022 | Rs 5.00 | 19.37% |
| 30 Aug 2022 | Rs 4.00 | 18.58% |
| 09 May 2022 | Rs 5.00 | 12.94% |
| 15 Mar 2022 | Rs 5.00 | 12.50% |
| 08 Nov 2021 | Rs 4.50 | 17.72% |
