As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 9.5%
Current price Rs 7,000 vs. dividend-discount fair value Rs 7,665
Trailing dividend / share
Rs 547
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
146.49%
Latest FY
Dividend Yield
7.04%
Current
TTM Payout
Rs 547.00
trailing 12 months
5Y DPS Growth
+18.74%
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) | 248.00 | 109.99 | 236.01 | 284.99 | 335.00 | 193.00 | 166.00 | 557.00 |
| Dividend Yield % | 2.76% | 1.37% | 3.54% | 4.98% | 5.71% | 2.35% | 2.23% | 7.00% |
| Payout Ratio % | 96.86% | 67.83% | 120.47% | 101.22% | 100.95% | 53.07% | 50.84% | 146.49% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 04 Aug 2026 | Rs 213.00 | 7.04% |
| 09 Apr 2026 | Rs 256.00 | 7.62% |
| 23 Oct 2025 | Rs 78.00 | 4.36% |
| 04 Aug 2025 | Rs 223.00 | 4.93% |
| 11 Apr 2025 | Rs 30.00 | 2.31% |
| 01 Nov 2024 | Rs 25.00 | 2.37% |
| 05 Aug 2024 | Rs 111.00 | 4.32% |
| 08 Apr 2024 | Rs 19.00 | 2.55% |
| 30 Oct 2023 | Rs 53.00 | 4.97% |
| 07 Aug 2023 | Rs 121.00 | 4.24% |
| 06 Apr 2023 | Rs 95.00 | 6.54% |
| 31 Oct 2022 | Rs 85.00 | 6.86% |
| 05 Aug 2022 | Rs 155.00 | 7.15% |
| 29 Mar 2022 | Rs 90.00 | 6.29% |
| 08 Nov 2021 | Rs 80.00 | 4.36% |
| 11 Aug 2021 | Rs 115.00 | 3.78% |
| 16 Apr 2021 | Rs 61.00 | 4.03% |
| 05 Nov 2020 | Rs 50.00 | 3.11% |
| 10 Aug 2020 | Rs 83.00 | 3.65% |
| 27 Apr 2020 | Rs 42.00 | 2.68% |
