Valuation Maple Leaf Cement Factory Limited

Stocks

End-of-day quote Pakistan S.E. 25/09/2026			5-day change	1st Jan Change
94.72 ^PKR	+0.83%		-0.04%	-19.34%

31/07	Maple Leaf Cement Factory Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI
22/04	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	1,11,995	99,225	-	-
Change	-	1.23%	34.13%	116.46%	26.85%	-11.4%	-	-
Enterprise Value (EV)	30,040	30,408	40,787	88,289	1,11,995	99,225	99,225	99,225
Change	-	1.23%	34.13%	116.46%	26.85%	-11.4%	0%	0%
P/E	6.59x	5.27x	5.84x	7.68x	9.43x	6.68x	5.56x	4.66x
PBR	0.71x	0.63x	-	-	1.35x	0.99x	0.84x	0.71x
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	0.77x	0.7x	0.61x
EV / Revenue	0x	0x	0x	0x	0x	0.77x	0.7x	0.61x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	-	-	2.77x	2.62x	2.33x
EV / FCF	-0x	0x	0x	-	0x	5.95x	4.36x	4.03x
FCF Yield	-21.6%	35.4%	15.7%	-	9.84%	16.8%	22.9%	24.8%
Dividend per Share ²	-	-	-	-	-	-	1.85	-
Rate of return	-	-	-	-	-	-	1.95%	-
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	1,29,076	1,42,143	1,62,196
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	94.72	94.72	94.72
Nbr of stocks (in thousands)	10,98,346	10,73,346	10,73,346	10,47,563	10,47,563	10,47,563	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAPLE LEAF CEMENT FACTORY LIMITED	6.63x	-	-	-	35Cr
HOLCIM LTD	18.12x	2.5x	9.87x	2.83%	4.42TCr
JAMES HARDIE INDUSTRIES PLC	25.26x	3.4x	11.9x	-.--%	1.54TCr
DANGOTE CEMENT PLC	13.04x	3.52x	7.2x	5.71%	1.35TCr
ANHUI CONCH CEMENT COMPANY LIMITED	13.59x	0.58x	2.82x	4.59%	1.25TCr
SHREE CEMENT LIMITED	43.11x	3.26x	15.78x	0.7%	840.07Cr
BUA CEMENT PLC	22x	7.23x	13.43x	4.38%	758.88Cr
BUZZI SPA	8.04x	1.15x	4.48x	2.06%	738.34Cr
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.22x	1.44x	5.4x	3.07%	619.05Cr
TCC GROUP HOLDINGS CO., LTD.	27.22x	1.83x	9.46x	2.61%	596.39Cr
Average	19.02x	2.77x	8.93x	2.88%	1.22TCr
Weighted average by Cap.	19.52x	2.71x	9.16x	2.88%