As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 24.5%
Current price Rs 299 vs. dividend-discount fair value Rs 372
Trailing dividend / share
Rs 35
Assumes 7.7% 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
103.81%
Latest FY
Dividend Yield
10.42%
Current
TTM Payout
Rs 35.00
trailing 12 months
5Y DPS Growth
+7.74%
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) | 9.87 | 6.15 | 14.47 | 12.44 | 10.12 | 12.02 | 28.98 | 21.00 |
| Dividend Yield % | 9.91% | 6.71% | 9.17% | 5.65% | 5.19% | 3.78% | 10.37% | 6.89% |
| Payout Ratio % | 126.71% | 133.13% | 92.14% | 89.52% | 109.16% | 43.34% | 176.59% | 103.81% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 19 Oct 2026 | Rs 11.00 | 10.42% |
| 03 Mar 2026 | Rs 10.00 | 7.07% |
| 15 Oct 2025 | Rs 7.50 | 11.27% |
| 03 Mar 2025 | Rs 22.50 | 10.34% |
| 08 Mar 2024 | Rs 12.50 | 6.45% |
| 18 Oct 2023 | Rs 7.50 | 7.27% |
| 02 Mar 2023 | Rs 3.03 | 10.04% |
| 19 Oct 2022 | Rs 5.05 | 9.53% |
| 07 Mar 2022 | Rs 7.89 | 12.22% |
| 21 Oct 2021 | Rs 7.31 | 8.18% |
| 10 Mar 2021 | Rs 6.49 | 6.10% |
| 16 Oct 2020 | Rs 3.90 | 9.88% |
| 10 Mar 2020 | Rs 2.60 | 9.38% |
| 17 Oct 2019 | Rs 4.62 | 17.65% |
| 28 Feb 2019 | Rs 5.20 | 19.69% |
| 22 Oct 2018 | Rs 6.93 | 12.01% |
| 13 Mar 2018 | Rs 6.93 | 8.63% |
| 19 Oct 2017 | Rs 6.93 | 10.08% |
| 06 Mar 2017 | Rs 4.04 | 5.19% |
| 20 Oct 2016 | Rs 3.46 | 10.19% |
