As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 19.6%
Current price Rs 575 vs. dividend-discount fair value Rs 462
Trailing dividend / share
Rs 33
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
18.39%
Latest FY
Dividend Yield
3.50%
Current
TTM Payout
Rs 33.00
trailing 12 months
5Y DPS Growth
+58.48%
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) | 1.33 | 1.50 | 2.00 | 3.33 | 13.33 | 23.33 | 33.00 | 20.00 |
| Dividend Yield % | 3.12% | 2.98% | 4.13% | 10.36% | 15.09% | 11.55% | 8.73% | 3.08% |
| Payout Ratio % | 12.00% | 12.30% | 17.50% | 11.69% | 8.80% | 22.90% | 31.97% | 18.39% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 21 Oct 2026 | Rs 10.00 | 3.50% |
| 06 Mar 2026 | Rs 5.00 | 6.70% |
| 31 Oct 2025 | Rs 5.00 | 8.91% |
| 20 Oct 2025 | Rs 23.00 | 6.62% |
| 03 Mar 2025 | Rs 10.00 | 8.93% |
| 17 Oct 2024 | Rs 16.67 | 11.74% |
| 07 Mar 2024 | Rs 6.67 | 8.22% |
| 18 Oct 2023 | Rs 10.00 | 15.17% |
| 01 Mar 2023 | Rs 3.33 | 9.27% |
| 20 Oct 2022 | Rs 3.33 | 6.21% |
| 20 Oct 2021 | Rs 2.00 | 4.84% |
| 16 Oct 2020 | Rs 1.50 | 4.83% |
| 18 Oct 2019 | Rs 1.33 | 2.94% |
| 15 Oct 2018 | Rs 1.00 | 6.45% |
| 09 Nov 2017 | Rs 1.33 | 1.62% |
| 19 Oct 2016 | Rs 1.33 | 2.78% |
| 20 Oct 2015 | Rs 1.00 | 2.97% |
| 22 Oct 2014 | Rs 1.00 | 1.57% |
| 14 Oct 2013 | Rs 0.67 | 2.62% |
| 21 Nov 2012 | Rs 0.33 | 2.56% |
