As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Fairly valued
Current price Rs 306 vs. dividend-discount fair value Rs 308
Trailing dividend / share
Rs 22
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
30.17%
Latest FY
Dividend Yield
7.13%
Current
TTM Payout
Rs 22.00
trailing 12 months
5Y DPS Growth
+19.76%
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) | 11.00 | 6.75 | 6.90 | 7.25 | 8.55 | 10.10 | 15.00 | 17.00 |
| Dividend Yield % | 8.36% | 6.19% | 7.26% | 9.21% | 10.96% | 7.46% | 6.80% | 5.08% |
| Payout Ratio % | 39.94% | 28.75% | 32.42% | 23.30% | 16.37% | 20.78% | 37.97% | 30.17% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 08 Oct 2026 | Rs 6.00 | 7.13% |
| 11 May 2026 | Rs 3.25 | 4.89% |
| 06 Mar 2026 | Rs 4.25 | 6.94% |
| 07 Nov 2025 | Rs 3.50 | 6.26% |
| 21 Oct 2025 | Rs 5.00 | 5.70% |
| 09 May 2025 | Rs 3.00 | 7.83% |
| 10 Mar 2025 | Rs 4.05 | 5.83% |
| 06 Nov 2024 | Rs 3.00 | 7.15% |
| 16 Oct 2024 | Rs 4.00 | 7.54% |
| 08 May 2024 | Rs 2.00 | 6.56% |
| 08 Mar 2024 | Rs 2.50 | 6.59% |
| 10 Nov 2023 | Rs 1.60 | 8.21% |
| 17 Oct 2023 | Rs 2.75 | 8.67% |
| 08 May 2023 | Rs 1.80 | 10.79% |
| 06 Mar 2023 | Rs 2.25 | 10.78% |
| 04 Nov 2022 | Rs 1.75 | 12.46% |
| 14 Oct 2022 | Rs 2.50 | 11.43% |
| 11 May 2022 | Rs 1.00 | 10.10% |
| 07 Mar 2022 | Rs 2.00 | 9.13% |
| 08 Nov 2021 | Rs 1.75 | 9.87% |
