As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 43.9%
Current price Rs 58 vs. dividend-discount fair value Rs 84
Trailing dividend / share
Rs 6
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
87.48%
Latest FY
Dividend Yield
15.00%
Current
TTM Payout
Rs 6.00
trailing 12 months
5Y DPS Growth
+18.77%
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) | 2.25 | 3.00 | 2.75 | 2.99 | 3.99 | 8.99 | 8.99 | 6.50 |
| Dividend Yield % | 9.33% | 12.70% | 7.89% | 8.21% | 20.17% | 25.37% | 16.97% | 9.51% |
| Payout Ratio % | 77.62% | 72.37% | 81.13% | 84.36% | 77.86% | 81.69% | 75.58% | 87.48% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 03 Sep 2026 | Rs 3.00 | 15.00% |
| 17 Mar 2026 | Rs 3.00 | 9.62% |
| 04 Sep 2025 | Rs 3.50 | 13.92% |
| 14 Mar 2025 | Rs 5.50 | 17.58% |
| 05 Sep 2024 | Rs 2.00 | 21.71% |
| 08 May 2024 | Rs 1.50 | 21.08% |
| 15 Mar 2024 | Rs 2.50 | 29.85% |
| 02 Nov 2023 | Rs 2.50 | 26.45% |
| 06 Sep 2023 | Rs 4.00 | 23.12% |
| 16 Mar 2023 | Rs 2.50 | 25.56% |
| 06 Sep 2022 | Rs 1.50 | 19.79% |
| 18 Mar 2022 | Rs 1.75 | 9.84% |
| 09 Sep 2021 | Rs 1.25 | 12.74% |
| 18 Mar 2021 | Rs 2.75 | 9.34% |
| 17 Mar 2020 | Rs 1.75 | 19.44% |
| 11 Sep 2019 | Rs 1.25 | 15.22% |
| 20 Mar 2019 | Rs 1.50 | 13.26% |
| 12 Sep 2018 | Rs 0.75 | 10.76% |
| 29 Mar 2018 | Rs 1.00 | 6.46% |
| 13 Sep 2017 | Rs 0.75 | 8.35% |
