As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 24.6%
Current price Rs 548 vs. dividend-discount fair value Rs 413
Trailing dividend / share
Rs 30
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
55.48%
Latest FY
Dividend Yield
6.22%
Current
TTM Payout
Rs 29.50
trailing 12 months
5Y DPS Growth
+42.87%
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) | 2.20 | 3.50 | 4.70 | 5.05 | 8.05 | 19.74 | 27.76 | 28.00 |
| Dividend Yield % | 3.64% | 5.12% | 5.70% | 4.14% | 8.09% | 12.23% | 11.47% | 6.30% |
| Payout Ratio % | 48.22% | 44.22% | 41.36% | 35.21% | 32.07% | 41.37% | 48.46% | 55.48% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 18 Aug 2026 | Rs 8.00 | 6.22% |
| 05 May 2026 | Rs 7.50 | 5.90% |
| 16 Mar 2026 | Rs 7.00 | 7.87% |
| 03 Nov 2025 | Rs 7.00 | 6.16% |
| 25 Aug 2025 | Rs 7.00 | 6.84% |
| 29 Apr 2025 | Rs 7.00 | 10.10% |
| 20 Mar 2025 | Rs 7.00 | 14.55% |
| 29 Oct 2024 | Rs 7.00 | 13.76% |
| 19 Aug 2024 | Rs 7.00 | 12.49% |
| 29 Apr 2024 | Rs 7.00 | 10.87% |
| 21 Mar 2024 | Rs 8.00 | 9.84% |
| 30 Oct 2023 | Rs 5.00 | 10.90% |
| 22 Aug 2023 | Rs 4.00 | 9.32% |
| 27 Apr 2023 | Rs 3.00 | 11.48% |
| 20 Mar 2023 | Rs 3.00 | 9.73% |
| 27 Oct 2022 | Rs 2.00 | 6.06% |
| 22 Aug 2022 | Rs 1.59 | 5.40% |
| 28 Apr 2022 | Rs 1.59 | 5.38% |
| 22 Mar 2022 | Rs 1.36 | 4.53% |
| 21 Oct 2021 | Rs 1.36 | 6.81% |
