As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 6.9%
Current price Rs 511 vs. dividend-discount fair value Rs 547
Trailing dividend / share
Rs 39
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
23.25%
Latest FY
Dividend Yield
5.79%
Current
TTM Payout
Rs 39.00
trailing 12 months
5Y DPS Growth
+24.51%
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) | 8.16 | 5.16 | 10.02 | 7.53 | 8.43 | 8.12 | 10.30 | 30.00 |
| Dividend Yield % | 2.24% | 1.59% | 2.37% | 2.79% | 5.21% | 1.68% | 2.60% | 4.65% |
| Payout Ratio % | 18.46% | 14.48% | 14.95% | 10.50% | 21.66% | 7.73% | 11.50% | 23.25% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 15 Oct 2026 | Rs 15.00 | 5.79% |
| 20 Feb 2026 | Rs 15.00 | 6.54% |
| 10 Oct 2025 | Rs 24.00 | 5.97% |
| 07 Mar 2025 | Rs 4.00 | 2.51% |
| 15 Oct 2024 | Rs 6.00 | 2.00% |
| 07 Mar 2024 | Rs 2.00 | 2.90% |
| 13 Oct 2023 | Rs 6.50 | 3.55% |
| 06 Mar 2023 | Rs 1.50 | 5.03% |
| 12 Oct 2022 | Rs 2.50 | 2.82% |
| 07 Mar 2022 | Rs 5.00 | 4.26% |
| 04 Oct 2021 | Rs 6.00 | 3.53% |
| 11 Mar 2021 | Rs 4.00 | 1.91% |
| 14 Oct 2020 | Rs 3.50 | 2.51% |
| 11 Mar 2020 | Rs 1.50 | 2.53% |
| 17 Oct 2019 | Rs 5.50 | 3.33% |
| 12 Mar 2019 | Rs 2.50 | 3.71% |
| 11 Oct 2018 | Rs 8.50 | 3.34% |
| 08 May 2018 | Rs 2.50 | 3.87% |
| 14 Mar 2018 | Rs 2.50 | 3.75% |
| 28 Sep 2017 | Rs 16.00 | 3.55% |
