As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 53.3%
Current price Rs 907 vs. dividend-discount fair value Rs 424
Trailing dividend / share
Rs 42
Assumes 6.7% 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
30.29%
Latest FY
Dividend Yield
4.48%
Current
TTM Payout
Rs 41.50
trailing 12 months
5Y DPS Growth
+6.71%
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) | 30.00 | 25.02 | 30.00 | 35.00 | 10.00 | 40.50 | 41.50 | 41.50 |
| Dividend Yield % | 3.93% | 4.31% | 5.16% | 8.64% | 3.45% | 8.37% | 5.12% | 4.51% |
| Payout Ratio % | 67.87% | 101.53% | 64.26% | 74.82% | 21.73% | 42.74% | 35.20% | 30.29% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 15 Oct 2026 | Rs 14.50 | 4.48% |
| 05 May 2026 | Rs 10.00 | 4.48% |
| 02 Mar 2026 | Rs 12.00 | 4.20% |
| 03 Nov 2025 | Rs 5.00 | 3.86% |
| 15 Oct 2025 | Rs 14.50 | 5.54% |
| 02 May 2025 | Rs 10.00 | 5.40% |
| 25 Feb 2025 | Rs 12.00 | 6.54% |
| 01 Nov 2024 | Rs 5.00 | 6.09% |
| 16 Oct 2024 | Rs 15.00 | 7.03% |
| 29 Apr 2024 | Rs 10.00 | 7.46% |
| 01 Mar 2024 | Rs 8.00 | 5.55% |
| 30 Oct 2023 | Rs 7.50 | 6.60% |
| 12 Oct 2023 | Rs 5.00 | 7.91% |
| 04 Nov 2022 | Rs 5.00 | 9.14% |
| 17 Oct 2022 | Rs 10.00 | 8.64% |
| 11 May 2022 | Rs 10.00 | 8.34% |
| 02 Mar 2022 | Rs 10.00 | 9.34% |
| 01 Nov 2021 | Rs 5.00 | 7.17% |
| 14 Oct 2021 | Rs 10.00 | 6.48% |
| 30 Apr 2021 | Rs 5.00 | 5.45% |
