Valuation Maple Leaf Cement Factory Limited

Stocks

End-of-day quote Pakistan S.E. Other stock markets 2026-07-29			5-day change	1st Jan Change
95.67 ^PKR	-1.28%		+3.81%	-18.53%

04-21	Maple Leaf Cement Factory Limited Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	CI
03-01	Maple Leaf Cement Factory Limited Announces Production Result for July to December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	51,600	30,040	30,408	40,787	88,289	100,220	-	-
Change	-	-41.78%	1.23%	34.13%	116.46%	13.51%	-	-
Enterprise Value (EV)	66,605	30,040	30,408	40,787	88,289	100,220	100,220	100,220
Change	-	-54.9%	1.23%	34.13%	116.46%	13.51%	0%	0%
P/E	13.5x	6.59x	5.27x	5.84x	7.68x	9.53x	7.25x	5.95x
PBR	1.35x	0.71x	0.63x	-	-	1.17x	1x	0.85x
PEG	-	0.3x	0.2x	0.3x	0.1x	-1.11x	0.2x	0.3x
Capitalization / Revenue	1.45x	0.62x	0.49x	0.61x	1.29x	1.2x	0.79x	0.69x
EV / Revenue	0x	0x	0x	0x	0x	1.2x	0.79x	0.69x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	-	5.05x	3.33x	2.78x
EV / FCF	0x	-0x	0x	0x	-	-1.46x	5.83x	5.27x
FCF Yield	9.95%	-21.6%	35.4%	15.7%	-	-68.7%	17.1%	19%
Dividend per Share ²	-	-	-	-	-	-	-	1.2
Rate of return	-	-	-	-	-	-	-	1.25%
EPS ²	3.49	4.15	5.38	6.51	10.98	10.04	13.2	16.08
Distribution rate	-	-	-	-	-	-	-	7.46%
Net sales ¹	35,640	48,520	62,075	66,452	68,654	83,422	126,524	146,247
EBITDA	9,892	-	-	-	-	-	-	-
EBIT ¹	6,297	9,798	13,074	14,341	-	19,826	30,054	36,003
Net income ¹	3,828	4,553	5,771	6,891	11,503	10,664	7,373	10,678
Net Debt	15,004	-	-	-	-	-	-	-
Reference price ²	46.98	27.35	28.33	38.00	84.28	95.67	95.67	95.67
Nbr of stocks (in thousands)	1,098,346	1,098,346	1,073,346	1,073,346	1,047,563	1,047,563	-	-
Announcement Date	8/13/21	9/2/22	9/20/23	9/11/24	8/7/25	-	-	-

¹PKR in Million²PKR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAPLE LEAF CEMENT FACTORY LIMITED	9.53x	-	-	-	361M
HOLCIM LTD	20.57x	2.75x	10.87x	2.53%	49.67B
JAMES HARDIE INDUSTRIES PLC	24.99x	3.48x	12.49x	-.--%	15.47B
ANHUI CONCH CEMENT COMPANY LIMITED	11.49x	0.45x	2.04x	4.45%	13.82B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.69B
SHREE CEMENT LIMITED	47.18x	4.05x	19.02x	0.59%	10.1B
BUZZI SPA	8.77x	1.31x	4.96x	1.86%	8.39B
BUA CEMENT PLC	23.41x	7.68x	14.26x	4.11%	7.84B
EAGLE MATERIALS INC.	16.4x	3.51x	11.01x	0.38%	6.47B
TCC GROUP HOLDINGS CO., LTD.	27.21x	1.36x	6.68x	3.39%	5.65B
Average	20.19x	3.11x	9.80x	2.59%	13.05B
Weighted average by Cap.	20.86x	2.94x	10.01x	2.61%