As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 41.5%
Current price Rs 764 vs. dividend-discount fair value Rs 1,082
Trailing dividend / share
Rs 78
Assumes 14.9% 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
83.98%
Latest FY
Dividend Yield
19.75%
Current
TTM Payout
Rs 77.50
trailing 12 months
5Y DPS Growth
+14.89%
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) | 49.96 | 50.02 | 49.96 | 69.95 | 79.97 | 95.01 | 75.01 | 100.00 |
| Dividend Yield % | 12.31% | 14.27% | 12.68% | 17.24% | 19.90% | 19.39% | 12.71% | 14.54% |
| Payout Ratio % | 106.82% | 97.63% | 92.10% | 74.20% | 60.91% | 71.73% | 92.73% | 83.98% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 12 Oct 2026 | Rs 72.50 | 19.75% |
| 06 Mar 2026 | Rs 27.50 | 12.17% |
| 17 Oct 2025 | Rs 50.00 | 11.62% |
| 06 Feb 2025 | Rs 25.00 | 18.87% |
| 09 Oct 2024 | Rs 70.00 | 13.71% |
| 15 Feb 2024 | Rs 25.00 | 23.80% |
| 28 Sep 2023 | Rs 60.00 | 18.20% |
| 09 Mar 2023 | Rs 20.00 | 15.81% |
| 12 Sep 2022 | Rs 50.00 | 23.77% |
| 10 Feb 2022 | Rs 20.00 | 12.73% |
| 14 Sep 2021 | Rs 30.00 | 20.54% |
| 08 Feb 2021 | Rs 20.00 | 16.43% |
| 09 Oct 2020 | Rs 30.00 | 12.27% |
| 11 Mar 2020 | Rs 20.00 | 21.82% |
| 05 Sep 2019 | Rs 30.00 | 19.61% |
| 12 Mar 2019 | Rs 20.00 | 9.60% |
| 17 Sep 2018 | Rs 20.83 | 9.17% |
| 12 Mar 2018 | Rs 14.58 | 6.97% |
| 10 Oct 2017 | Rs 20.83 | 7.39% |
| 09 Feb 2017 | Rs 12.50 | 10.04% |
