As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 7.7%
Current price Rs 325 vs. dividend-discount fair value Rs 350
Trailing dividend / share
Rs 25
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
127.01%
Latest FY
Dividend Yield
9.10%
Current
TTM Payout
Rs 25.00
trailing 12 months
5Y DPS Growth
+48.31%
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) | 2.10 | 3.34 | 4.18 | 5.22 | 2.75 | 8.86 | 10.69 | 30.00 |
| Dividend Yield % | 2.13% | 2.08% | 2.28% | 3.60% | 2.79% | 5.07% | 3.27% | 7.74% |
| Payout Ratio % | 45.22% | 52.80% | 55.44% | 50.16% | 19.94% | 108.12% | 71.99% | 127.01% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 16 Oct 2026 | Rs 5.00 | 9.10% |
| 11 May 2026 | Rs 4.00 | 7.83% |
| 10 Mar 2026 | Rs 3.00 | 8.49% |
| 30 Oct 2025 | Rs 18.00 | 7.13% |
| 09 Oct 2025 | Rs 5.00 | 3.83% |
| 05 May 2025 | Rs 2.00 | 3.74% |
| 05 Mar 2025 | Rs 2.00 | 4.00% |
| 10 Oct 2024 | Rs 5.00 | 4.92% |
| 07 Mar 2024 | Rs 1.50 | 2.53% |
| 11 Oct 2023 | Rs 2.50 | 6.86% |
| 12 Oct 2022 | Rs 5.00 | 3.76% |
| 06 Oct 2021 | Rs 4.00 | 3.98% |
| 09 Oct 2020 | Rs 3.20 | 1.74% |
| 08 Oct 2019 | Rs 2.13 | 3.68% |
| 10 Oct 2018 | Rs 1.67 | 2.80% |
| 16 Oct 2017 | Rs 1.89 | 1.32% |
| 07 Oct 2016 | Rs 1.22 | 3.80% |
| 13 Oct 2015 | Rs 4.44 | 2.78% |
| 10 Oct 2014 | Rs 1.78 | 1.66% |
| 11 Oct 2013 | Rs 0.71 | 2.92% |
