As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 25.6%
Current price Rs 1,395 vs. dividend-discount fair value Rs 1,752
Trailing dividend / share
Rs 125
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
128.37%
Latest FY
Dividend Yield
10.61%
Current
TTM Payout
Rs 125.00
trailing 12 months
5Y DPS Growth
+18.95%
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) | 39.00 | 49.00 | 63.00 | 79.99 | 20.00 | 32.00 | 125.00 | 150.00 |
| Dividend Yield % | 1.34% | 2.01% | 3.91% | 6.68% | 2.07% | 2.83% | 9.39% | 9.73% |
| Payout Ratio % | 96.40% | 97.12% | 97.60% | 108.35% | 23.97% | 28.23% | 114.95% | 128.37% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 13 Aug 2026 | Rs 35.00 | 10.61% |
| 08 May 2026 | Rs 35.00 | 11.35% |
| 27 Mar 2026 | Rs 35.00 | 11.95% |
| 30 Oct 2025 | Rs 20.00 | 9.35% |
| 02 Oct 2025 | Rs 30.00 | 9.75% |
| 13 Aug 2025 | Rs 40.00 | 14.09% |
| 30 Apr 2025 | Rs 30.00 | 15.04% |
| 18 Mar 2025 | Rs 30.00 | 12.81% |
| 30 Oct 2024 | Rs 30.00 | 12.27% |
| 16 Sep 2024 | Rs 35.00 | 13.67% |
| 16 Aug 2024 | Rs 30.00 | 9.45% |
| 01 Jul 2024 | Rs 30.00 | 5.59% |
| 28 Dec 2023 | Rs 22.00 | 2.91% |
| 03 Nov 2023 | Rs 10.00 | 1.16% |
| 28 Oct 2022 | Rs 10.00 | 8.47% |
| 05 Aug 2022 | Rs 10.00 | 9.47% |
| 13 Apr 2022 | Rs 28.00 | 10.19% |
| 03 Nov 2021 | Rs 26.00 | 8.70% |
| 13 Aug 2021 | Rs 26.00 | 6.02% |
| 15 Apr 2021 | Rs 28.00 | 5.58% |
