As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 64.7%
Current price Rs 8,620 vs. dividend-discount fair value Rs 3,043
Trailing dividend / share
Shrinking dividendRs 434
Assumes -2.7% 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
67.84%
Latest FY
Dividend Yield
5.75%
Current
TTM Payout
Rs 434.00
trailing 12 months
5Y DPS Growth
-2.68%
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) | 425.02 | 500.03 | 549.96 | 599.96 | 274.97 | 350.00 | 374.99 | 480.00 |
| Dividend Yield % | 6.30% | 6.90% | 5.61% | 6.38% | 3.02% | 3.50% | 4.17% | 4.77% |
| Payout Ratio % | 82.27% | 84.84% | 83.35% | 88.56% | 41.10% | 46.76% | 46.33% | 67.84% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 02 Sep 2026 | Rs 60.00 | 5.75% |
| 27 Apr 2026 | Rs 94.00 | 6.07% |
| 17 Apr 2026 | Rs 150.00 | 5.06% |
| 07 Nov 2025 | Rs 130.00 | 4.50% |
| 05 Sep 2025 | Rs 100.00 | 4.16% |
| 28 Apr 2025 | Rs 100.00 | 5.31% |
| 16 Apr 2025 | Rs 100.00 | 4.16% |
| 04 Nov 2024 | Rs 100.00 | 4.97% |
| 04 Sep 2024 | Rs 100.00 | 5.07% |
| 03 May 2024 | Rs 75.00 | 5.27% |
| 09 Apr 2024 | Rs 100.00 | 5.09% |
| 30 Oct 2023 | Rs 100.00 | 4.19% |
| 28 Aug 2023 | Rs 75.00 | 3.25% |
| 08 May 2023 | Rs 75.00 | 3.01% |
| 19 Apr 2023 | Rs 75.00 | 3.40% |
| 28 Oct 2022 | Rs 50.00 | 4.36% |
| 26 Aug 2022 | Rs 50.00 | 6.00% |
| 27 Apr 2022 | Rs 100.00 | 5.96% |
| 13 Apr 2022 | Rs 150.00 | 5.22% |
| 29 Oct 2021 | Rs 150.00 | 8.17% |
