As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Undervalued by 7.6%
Current price Rs 417 vs. dividend-discount fair value Rs 448
Trailing dividend / share
Rs 32
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
56.59%
Latest FY
Dividend Yield
6.75%
Current
TTM Payout
Rs 32.00
trailing 12 months
5Y DPS Growth
+38.21%
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) | 5.25 | 5.87 | 5.85 | 8.90 | 10.99 | 22.12 | 21.77 | 29.50 |
| Dividend Yield % | 8.56% | 7.14% | 9.29% | 13.03% | 21.81% | 24.87% | 11.39% | 6.95% |
| Payout Ratio % | 83.09% | 75.32% | 68.41% | 71.63% | 85.29% | 98.22% | 70.92% | 56.59% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 31 Jul 2026 | Rs 8.00 | 6.75% |
| 23 Apr 2026 | Rs 8.00 | 8.82% |
| 19 Mar 2026 | Rs 8.00 | 7.72% |
| 23 Oct 2025 | Rs 8.00 | 8.33% |
| 18 Jul 2025 | Rs 8.00 | 8.04% |
| 28 Apr 2025 | Rs 5.50 | 8.67% |
| 11 Mar 2025 | Rs 5.50 | 10.91% |
| 01 Nov 2024 | Rs 5.50 | 17.63% |
| 08 Aug 2024 | Rs 5.50 | 17.52% |
| 25 Apr 2024 | Rs 5.50 | 26.74% |
| 07 Mar 2024 | Rs 5.50 | 27.11% |
| 03 Nov 2023 | Rs 5.50 | 25.23% |
| 27 Jul 2023 | Rs 5.50 | 24.67% |
| 10 May 2023 | Rs 5.50 | 21.50% |
| 20 Mar 2023 | Rs 4.50 | 18.94% |
| 31 Oct 2022 | Rs 2.00 | 17.01% |
| 15 Aug 2022 | Rs 2.00 | 18.81% |
| 27 Apr 2022 | Rs 2.50 | 16.24% |
| 18 Mar 2022 | Rs 3.00 | 18.56% |
| 29 Oct 2021 | Rs 2.00 | 15.11% |
