As of 09-Oct-2026
Simplified estimate based on the trailing dividend and its 5-year growth trend
Valuation Verdict
Overvalued by 23.8%
Current price Rs 25,055 vs. dividend-discount fair value Rs 19,100
Trailing dividend / share
Rs 1,363
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
176.86%
Latest FY
Dividend Yield
5.41%
Current
TTM Payout
Rs 1363.00
trailing 12 months
5Y DPS Growth
+22.34%
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) | 277.47 | 386.04 | 602.38 | 810.97 | 287.00 | 429.02 | 1877.24 | 1651.00 |
| Dividend Yield % | 3.89% | 5.15% | 4.30% | 4.27% | 1.15% | 1.96% | 8.84% | 5.70% |
| Payout Ratio % | 101.00% | 100.25% | 99.99% | 99.93% | 22.99% | 28.05% | 171.45% | 176.86% |
| Ex-Date | Amount | Yield (%) |
|---|---|---|
| 07 Sep 2026 | Rs 350.00 | 5.41% |
| 08 May 2026 | Rs 331.00 | 5.48% |
| 13 Apr 2026 | Rs 216.00 | 8.49% |
| 03 Nov 2025 | Rs 466.00 | 7.03% |
| 01 Sep 2025 | Rs 444.00 | 6.11% |
| 07 May 2025 | Rs 525.00 | 9.90% |
| 16 Apr 2025 | Rs 600.00 | 8.06% |
| 01 Nov 2024 | Rs 511.00 | 8.55% |
| 23 Aug 2024 | Rs 623.00 | 6.71% |
| 03 May 2024 | Rs 143.00 | 2.97% |
| 08 Apr 2024 | Rs 178.00 | 2.04% |
| 06 Nov 2023 | Rs 179.00 | 1.12% |
| 06 Sep 2023 | Rs 72.00 | 0.31% |
| 09 May 2022 | Rs 287.00 | 3.41% |
| 04 Apr 2022 | Rs 245.00 | 3.38% |
| 05 Nov 2021 | Rs 187.00 | 4.49% |
| 07 Sep 2021 | Rs 151.00 | 3.85% |
| 06 May 2021 | Rs 228.00 | 5.54% |
| 02 Apr 2021 | Rs 210.89 | 4.46% |
| 09 Nov 2020 | Rs 120.52 | 4.11% |
