Valuation Maple Leaf Cement Factory Limited

Stocks

End-of-day quote Pakistan S.E. 22/10/2026			5-day change	1st Jan Change
87.54 ^PKR	-2.57%		-2.53%	-25.45%

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	91,704	-	-
Change	-	1.23%	34.13%	116.46%	26.85%	-18.12%	-	-
Enterprise Value (EV)	30,040	30,408	40,787	88,289	1,11,995	91,704	91,704	91,704
Change	-	1.23%	34.13%	116.46%	26.85%	-18.12%	0%	0%
P/E	6.59x	5.27x	5.84x	7.68x	9.43x	6.29x	5.23x	4.31x
PBR	0.71x	0.63x	-	-	1.35x	0.91x	0.78x	0.66x
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	0.7x	0.64x	0.57x
EV / Revenue	0x	0x	0x	0x	0x	0.7x	0.64x	0.57x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	-	-	2.56x	2.42x	2.15x
EV / FCF	-0x	0x	0x	-	0x	5.5x	4.03x	3.72x
FCF Yield	-21.6%	35.4%	15.7%	-	9.84%	18.2%	24.8%	26.9%
Dividend per Share ²	-	-	-	-	-	-	1.85	-
Rate of return	-	-	-	-	-	-	2.11%	-
EPS ²	4.15	5.38	6.51	10.98	11.34	13.93	16.75	20.32
Distribution rate	-	-	-	-	-	-	11%	-
Net sales ¹	48,520	62,075	66,452	68,654	85,146	1,30,304	1,42,581	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	15,681	19,649	24,059
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	27.35	28.33	38.00	84.28	106.91	87.54	87.54	87.54
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAPLE LEAF CEMENT FACTORY LIMITED	6.45x	-	-	-	34Cr
HOLCIM LTD	17.89x	2.45x	9.74x	2.89%	4.36TCr
MARTIN MARIETTA MATERIALS, INC.	34.8x	6.11x	18.55x	0.68%	3.62TCr
VULCAN MATERIALS COMPANY	30.54x	4.67x	15.83x	0.79%	3.43TCr
ULTRATECH CEMENT LIMITED	33.47x	3.3x	17.54x	1.13%	3.38TCr
HEIDELBERG MATERIALS AG	11.69x	1.4x	6.56x	2.63%	2.91TCr
AMRIZE AG	15.87x	1.99x	8.08x	1.38%	2.12TCr
GRASIM INDUSTRIES LIMITED	66.64x	4.13x	64.05x	0.35%	2.08TCr
CHINA JUSHI CO., LTD.	17.37x	5.34x	11.18x	2.45%	2.06TCr
CEMEX, S.A.B. DE C.V.	11.33x	1.19x	5.77x	0.95%	1.52TCr
Average	24.61x	3.40x	17.48x	1.47%	2.55TCr
Weighted average by Cap.	26.70x	3.52x	16.65x	1.55%