Valuation Maple Leaf Cement Factory Limited

Stocks

End-of-day quote Pakistan S.E. Other stock markets 2026-06-24			5-day change	1st Jan Change
107.15 ^PKR	+3.73%		+6.60%	-8.75%

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	112,246	-	-
Change	-	-41.78%	1.23%	34.13%	116.46%	27.14%	-	-
Enterprise Value (EV)	66,605	30,040	30,408	40,787	88,289	112,246	112,246	112,246
Change	-	-54.9%	1.23%	34.13%	116.46%	27.14%	0%	0%
P/E	13.5x	6.59x	5.27x	5.84x	7.68x	10.5x	8.29x	6.61x
PBR	1.35x	0.71x	0.63x	-	-	1.31x	1.12x	0.95x
PEG	-	0.3x	0.2x	0.3x	0.1x	-1.55x	0.3x	0.3x
Capitalization / Revenue	1.45x	0.62x	0.49x	0.61x	1.29x	1.36x	0.89x	0.77x
EV / Revenue	0x	0x	0x	0x	0x	1.36x	0.89x	0.77x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	-	5.66x	3.73x	3.12x
EV / FCF	0x	-0x	0x	0x	-	-1.63x	6.53x	5.9x
FCF Yield	9.95%	-21.6%	35.4%	15.7%	-	-61.3%	15.3%	17%
Dividend per Share ²	-	-	-	-	-	-	-	1.2
Rate of return	-	-	-	-	-	-	-	1.12%
EPS ²	3.49	4.15	5.38	6.51	10.98	10.24	12.93	16.22
Distribution rate	-	-	-	-	-	-	-	7.4%
Net sales ¹	35,640	48,520	62,075	66,452	68,654	82,813	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	8,862	7,373	10,678
Net Debt	15,004	-	-	-	-	-	-	-
Reference price ²	46.98	27.35	28.33	38.00	84.28	107.15	107.15	107.15
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAPLE LEAF CEMENT FACTORY LIMITED	10.47x	-	-	-	404M
HOLCIM LTD	21.13x	2.83x	11.15x	2.47%	51.38B
JAMES HARDIE INDUSTRIES PLC	25.1x	3.5x	12.68x	-.--%	15.01B
ANHUI CONCH CEMENT COMPANY LIMITED	10.49x	0.44x	1.94x	4.8%	12.84B
DANGOTE CEMENT PLC	11.87x	3.2x	6.5x	6.48%	11.7B
SHREE CEMENT LIMITED	53.25x	4.38x	19.9x	0.53%	9.84B
BUZZI SPA	9.61x	1.48x	5.56x	1.69%	9.32B
BUA CEMENT PLC	25.2x	8.25x	15.31x	3.82%	8.35B
EAGLE MATERIALS INC.	17.97x	3.79x	11.82x	0.41%	7.24B
TCC GROUP HOLDINGS CO., LTD.	25.97x	1.15x	5.06x	3.52%	5.7B
Average	21.11x	3.23x	9.99x	2.64%	13.18B
Weighted average by Cap.	21.57x	3.05x	10.31x	2.59%