Valuation Maple Leaf Cement Factory Limited

Stocks

End-of-day quote Pakistan S.E. 19/08/2026			5-day change	1st Jan Change
98.13 ^PKR	-1.29%		-2.50%	-16.44%

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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	51,600	30,040	30,408	40,787	88,289	104,138	-	-
Change	-	-41.78%	1.23%	34.13%	116.46%	17.95%	-	-
Enterprise Value (EV)	66,605	30,040	30,408	40,787	88,289	104,138	104,138	104,138
Change	-	-54.9%	1.23%	34.13%	116.46%	17.95%	0%	0%
P/E	13.5x	6.59x	5.27x	5.84x	7.68x	9.43x	7.43x	6.1x
PBR	1.35x	0.71x	0.63x	-	-	1.2x	1.03x	0.87x
PEG	-	0.3x	0.2x	0.3x	0.1x	2.88x	0.2x	0.3x
Capitalization / Revenue	1.45x	0.62x	0.49x	0.61x	1.29x	1.32x	-	-
EV / Revenue	0x	0x	0x	0x	0x	1.25x	-	-
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	0x	-0x	0x	0x	-	-1.51x	6.06x	5.47x
FCF Yield	9.95%	-21.6%	35.4%	15.7%	-	-66.1%	16.5%	18.3%
Dividend per Share ²	-	-	-	-	-	-	-	1.2
Rate of return	-	-	-	-	-	-	-	1.22%
EPS ²	3.49	4.15	5.38	6.51	10.98	11.34	13.2	16.08
Distribution rate	-	-	-	-	-	-	-	7.46%
Net sales ¹	35,640	48,520	62,075	66,452	68,654	85,146	-	-
EBITDA	9,892	-	-	-	-	-	-	-
EBIT	6,297	9,798	13,074	14,341	-	-	-	-
Net income ¹	3,828	4,553	5,771	6,891	11,503	11,884	-	-
Net Debt	15,004	-	-	-	-	-	-	-
Reference price ²	46.98	27.35	28.33	38.00	84.28	98.13	98.13	98.13
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	13/08/21	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	9.9x	-	-	-	375M
HOLCIM LTD	19.2x	2.61x	10.32x	2.68%	47.46B
JAMES HARDIE INDUSTRIES PLC	28.24x	3.71x	13.17x	-.--%	17.5B
ANHUI CONCH CEMENT COMPANY LIMITED	10.97x	0.39x	1.75x	4.68%	13.07B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.83B
SHREE CEMENT LIMITED	47.38x	3.65x	17.61x	0.63%	9.31B
BUZZI SPA	8.54x	1.24x	4.8x	1.93%	8.03B
BUA CEMENT PLC	23.41x	7.68x	14.26x	4.11%	7.92B
EAGLE MATERIALS INC.	15.79x	3.33x	10.69x	0.5%	6.15B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.6x	1.29x	4.87x	2.85%	5.83B
Average	18.94x	3.03x	9.37x	2.6%	12.85B
Weighted average by Cap.	20.10x	2.89x	9.68x	2.65%