As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 45.6%
Current price Rs 219 vs. dividend-discount fair value Rs 119
Trailing dividend / share
Rs 9
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
33.43%
Latest FY
Dividend Yield
5.50%
Current
TTM Payout
Rs 8.50
trailing 12 months
5Y DPS Growth
+27.94%
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) | 1.67 | 1.00 | 3.50 | 2.00 | 2.50 | 6.00 | 7.50 | 12.00 |
| Dividend Yield % | 1.39% | 1.15% | 4.03% | 2.96% | 4.23% | 5.12% | 4.41% | 4.95% |
| Payout Ratio % | 7.64% | 5.51% | 18.22% | 10.01% | 7.00% | 14.14% | 22.68% | 33.43% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 20 Oct 2026 | Rs 6.00 | 5.50% |
| 13 May 2026 | Rs 2.00 | 3.70% |
| 26 Feb 2026 | Rs 2.00 | 4.45% |
| 10 Nov 2025 | Rs 2.00 | 4.03% |
| 17 Oct 2025 | Rs 2.50 | 4.03% |
| 09 May 2025 | Rs 1.00 | 5.69% |
| 12 Mar 2025 | Rs 2.00 | 4.02% |
| 08 Nov 2024 | Rs 2.00 | 5.42% |
| 16 Oct 2024 | Rs 2.50 | 5.72% |
| 09 May 2024 | Rs 1.00 | 4.09% |
| 05 Mar 2024 | Rs 2.50 | 4.17% |
| 17 Oct 2023 | Rs 1.50 | 3.11% |
| 10 Mar 2023 | Rs 1.00 | 2.13% |
| 17 Oct 2022 | Rs 0.50 | 3.39% |
| 09 Mar 2022 | Rs 1.50 | 6.07% |
| 15 Oct 2021 | Rs 2.00 | 4.71% |
| 09 Apr 2021 | Rs 1.50 | 2.93% |
| 14 Oct 2020 | Rs 1.00 | 3.46% |
| 16 Oct 2019 | Rs 1.67 | 1.47% |
| 12 Oct 2018 | Rs 1.09 | 2.37% |
