Valuation Maple Leaf Cement Factory Limited

Stocks

End-of-day quote Pakistan S.E. 01/09/2026			5-day change	1st Jan Change
99.27 ^PKR	-0.31%		-4.01%	-15.46%

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	103,992	-	-
Change	-	1.23%	34.13%	116.46%	26.85%	-7.15%	-	-
Enterprise Value (EV)	30,040	30,408	40,787	88,289	111,995	103,992	103,992	103,992
Change	-	1.23%	34.13%	116.46%	26.85%	-7.15%	0%	0%
P/E	6.59x	5.27x	5.84x	7.68x	9.43x	6.69x	5.74x	-
PBR	0.71x	0.63x	-	-	-	1.04x	0.88x	-
PEG	-	0.2x	0.3x	0.1x	2.88x	0.2x	0.3x	-
Capitalization / Revenue	0.62x	0.49x	0.61x	1.29x	1.32x	0.83x	0.73x	-
EV / Revenue	0x	0x	0x	0x	0x	0.83x	0.73x	-
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-0x	0x	0x	-	-	6.05x	5.47x	4.95x
FCF Yield	-21.6%	35.4%	15.7%	-	-	16.5%	18.3%	20.2%
Dividend per Share ²	-	-	-	-	-	-	1.2	-
Rate of return	-	-	-	-	-	-	1.21%	-
EPS ²	4.15	5.38	6.51	10.98	11.34	14.84	17.3	-
Distribution rate	-	-	-	-	-	-	6.94%	-
Net sales ¹	48,520	62,075	66,452	68,654	85,146	125,294	141,705	-
EBITDA	-	-	-	-	-	-	-	-
EBIT	9,798	13,074	14,341	-	-	-	-	-
Net income ¹	4,553	5,771	6,891	11,503	11,884	15,543	19,836	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	27.35	28.33	38.00	84.28	106.91	99.27	99.27	99.27
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAPLE LEAF CEMENT FACTORY LIMITED	6.69x	-	-	-	375M
HOLCIM LTD	19.66x	2.68x	10.61x	2.6%	49.05B
JAMES HARDIE INDUSTRIES PLC	27.85x	3.64x	12.87x	-.--%	17.19B
ANHUI CONCH CEMENT COMPANY LIMITED	13.29x	0.41x	1.91x	4.26%	13.24B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	13B
SHREE CEMENT LIMITED	45.3x	3.45x	16.7x	0.66%	8.93B
BUZZI SPA	8.85x	1.29x	5.01x	1.87%	8.29B
BUA CEMENT PLC	22.89x	7.51x	13.95x	4.21%	7.85B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.85x	1.43x	5.61x	2.46%	6.27B
EAGLE MATERIALS INC.	15.15x	3.21x	10.33x	0.52%	5.88B
Average	18.59x	3.00x	9.32x	2.51%	13.01B
Weighted average by Cap.	20.11x	2.87x	9.65x	2.59%