Valuation Maple Leaf Cement Factory Limited

Stocks

End-of-day quote Pakistan S.E. 15/09/2026			5-day change	1st Jan Change
93.30 ^PKR	+1.80%		-5.81%	-20.55%

07-31	Maple Leaf Cement Factory Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
04-22	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	97,738	-	-
Change	-	1.23%	34.13%	116.46%	26.85%	-12.73%	-	-
Enterprise Value (EV)	30,040	30,408	40,787	88,289	111,995	97,738	97,738	97,738
Change	-	1.23%	34.13%	116.46%	26.85%	-12.73%	0%	0%
P/E	6.59x	5.27x	5.84x	7.68x	9.43x	6.58x	5.47x	4.59x
PBR	0.71x	0.63x	-	-	1.35x	0.97x	0.83x	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	0.76x	0.69x	0.6x
EV / Revenue	0x	0x	0x	0x	0x	0.76x	0.69x	0.6x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	-	-	2.73x	2.58x	2.29x
EV / FCF	-0x	0x	0x	-	0x	5.86x	4.29x	3.97x
FCF Yield	-21.6%	35.4%	15.7%	-	9.84%	17.1%	23.3%	25.2%
Dividend per Share ²	-	-	-	-	-	-	1.85	-
Rate of return	-	-	-	-	-	-	1.98%	-
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	93.30	93.30	93.30
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	02/09/22	20/09/23	11/09/24	07/08/25	31/07/26	-	-	-

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	6.46x	-	-	-	346M
HOLCIM LTD	18.77x	2.58x	10.18x	2.73%	46.47B
JAMES HARDIE INDUSTRIES PLC	26.2x	3.47x	12.37x	-.--%	16.2B
DANGOTE CEMENT PLC	12.64x	3.42x	6.98x	5.89%	13.06B
ANHUI CONCH CEMENT COMPANY LIMITED	13.98x	0.61x	2.85x	4.47%	12.95B
SHREE CEMENT LIMITED	43.53x	3.3x	15.96x	0.69%	8.5B
BUZZI SPA	8.23x	1.19x	4.62x	2.01%	7.71B
BUA CEMENT PLC	20.6x	6.79x	12.6x	4.67%	7.1B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.94x	1.49x	5.6x	2.92%	6.52B
TCC GROUP HOLDINGS CO., LTD.	25.7x	1.36x	6.61x	2.18%	5.65B
Average	19.00x	2.69x	8.64x	2.84%	12.45B
Weighted average by Cap.	19.76x	2.67x	9.15x	2.8%