Valuation Maple Leaf Cement Factory Limited

Stocks

End-of-day quote Pakistan S.E. 2026-09-29			5-day change	1st Jan Change
92.75 ^PKR	-0.84%		-3.58%	-21.02%

07-30	Maple Leaf Cement Factory Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
04-21	Maple Leaf Cement Factory Limited Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	30,040	30,408	40,787	88,289	111,995	97,161	-	-
Change	-	1.23%	34.13%	116.46%	26.85%	-13.24%	-	-
Enterprise Value (EV)	30,040	30,408	40,787	88,289	111,995	97,161	97,161	97,161
Change	-	1.23%	34.13%	116.46%	26.85%	-13.24%	0%	0%
P/E	6.59x	5.27x	5.84x	7.68x	9.43x	6.54x	5.44x	4.56x
PBR	0.71x	0.63x	-	-	1.35x	0.97x	0.82x	0.7x
PEG	-	0.2x	0.3x	0.1x	2.88x	0.3x	0.3x	0.2x
Capitalization / Revenue	0.62x	0.49x	0.61x	1.29x	1.32x	0.75x	0.68x	0.6x
EV / Revenue	0x	0x	0x	0x	0x	0.75x	0.68x	0.6x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	-	-	2.71x	2.57x	2.28x
EV / FCF	-0x	0x	0x	-	0x	5.83x	4.27x	3.94x
FCF Yield	-21.6%	35.4%	15.7%	-	9.84%	17.2%	23.4%	25.4%
Dividend per Share ²	-	-	-	-	-	-	1.85	-
Rate of return	-	-	-	-	-	-	1.99%	-
EPS ²	4.15	5.38	6.51	10.98	11.34	14.18	17.04	20.32
Distribution rate	-	-	-	-	-	-	10.9%	-
Net sales ¹	48,520	62,075	66,452	68,654	85,146	129,076	142,143	162,196
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,798	13,074	14,341	-	-	35,854	37,840	42,633
Net income ¹	4,553	5,771	6,891	11,503	11,884	16,356	19,742	24,059
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	27.35	28.33	38.00	84.28	106.91	92.75	92.75	92.75
Nbr of stocks (in thousands)	1,098,346	1,073,346	1,073,346	1,047,563	1,047,563	1,047,563	-	-
Announcement Date	9/2/22	9/20/23	9/11/24	8/7/25	7/31/26	-	-	-

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	6.54x	-	-	-	351M
HOLCIM LTD	18.65x	2.56x	10.13x	2.74%	45.22B
JAMES HARDIE INDUSTRIES PLC	23.94x	3.27x	11.41x	-.--%	14.63B
DANGOTE CEMENT PLC	13.04x	3.52x	7.2x	5.71%	13.49B
ANHUI CONCH CEMENT COMPANY LIMITED	13.63x	0.58x	2.83x	4.58%	12.58B
SHREE CEMENT LIMITED	42.24x	3.19x	15.42x	0.71%	8.23B
BUA CEMENT PLC	21.32x	7.02x	13.03x	4.52%	7.36B
BUZZI SPA	8.19x	1.18x	4.6x	2.02%	7.52B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.25x	1.44x	5.39x	3.07%	6.19B
TCC GROUP HOLDINGS CO., LTD.	27.28x	1.83x	9.47x	2.61%	5.97B
Average	18.81x	2.73x	8.83x	2.88%	12.15B
Weighted average by Cap.	19.37x	2.68x	9.12x	2.87%