Valuation Maple Leaf Cement Factory Limited

Stocks

End-of-day quote Pakistan S.E. Other stock markets 23/07/2026			5-day change	1st Jan Change
88.82 ^PKR	-3.62%		-7.16%	-24.36%

04-22	Maple Leaf Cement Factory Limited Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	CI
03-02	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	93,045	-	-
Change	-	-41.78%	1.23%	34.13%	116.46%	5.39%	-	-
Enterprise Value (EV)	66,605	30,040	30,408	40,787	88,289	93,045	93,045	93,045
Change	-	-54.9%	1.23%	34.13%	116.46%	5.39%	0%	0%
P/E	13.5x	6.59x	5.27x	5.84x	7.68x	8.84x	6.94x	5.48x
PBR	1.35x	0.71x	0.63x	-	-	1.09x	0.93x	0.78x
PEG	-	0.3x	0.2x	0.3x	0.1x	-1.04x	0.3x	0.2x
Capitalization / Revenue	1.45x	0.62x	0.49x	0.61x	1.29x	1.12x	0.74x	0.64x
EV / Revenue	0x	0x	0x	0x	0x	1.12x	0.74x	0.64x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	-	4.69x	3.1x	2.58x
EV / FCF	0x	-0x	0x	0x	-	-1.35x	5.42x	4.89x
FCF Yield	9.95%	-21.6%	35.4%	15.7%	-	-74%	18.5%	20.4%
Dividend per Share ²	-	-	-	-	-	-	-	1.2
Rate of return	-	-	-	-	-	-	-	1.35%
EPS ²	3.49	4.15	5.38	6.51	10.98	10.05	12.79	16.22
Distribution rate	-	-	-	-	-	-	-	7.4%
Net sales ¹	35,640	48,520	62,075	66,452	68,654	83,219	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	10,664	7,373	10,678
Net Debt	15,004	-	-	-	-	-	-	-
Reference price ²	46.98	27.35	28.33	38.00	84.28	88.82	88.82	88.82
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	-	-	-

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	9.09x	-	-	-	348M
HOLCIM LTD	20.77x	2.78x	10.96x	2.5%	50.61B
JAMES HARDIE INDUSTRIES PLC	23.58x	3.34x	12.1x	-.--%	14.16B
ANHUI CONCH CEMENT COMPANY LIMITED	11.24x	0.42x	1.89x	4.57%	13.41B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.61B
SHREE CEMENT LIMITED	47.13x	4.03x	18.94x	0.58%	9.99B
BUZZI SPA	8.99x	1.35x	5.11x	1.81%	8.62B
BUA CEMENT PLC	22.96x	7.54x	13.99x	4.19%	7.64B
EAGLE MATERIALS INC.	15.76x	3.4x	10.63x	0.5%	6.28B
TCC GROUP HOLDINGS CO., LTD.	26.65x	1.34x	6.56x	3.46%	5.53B
Average	19.85x	3.06x	9.67x	2.63%	12.92B
Weighted average by Cap.	20.62x	2.90x	9.95x	2.64%