Maple Leaf Cement Factory Ltd
Maple Leaf Cement Factory Ltd operates in Construction Materials.
Maple Leaf Cement Factory Ltd (MLCF) - Net Assets
Latest net assets as of March 2024: PKRs48.78 Billion PKR
Based on the latest financial reports, Maple Leaf Cement Factory Ltd (MLCF) has net assets worth PKRs48.78 Billion PKR as of March 2024.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (PKRs96.65 Billion) and total liabilities (PKRs47.87 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | PKRs48.78 Billion |
| % of Total Assets | 50.47% |
| Annual Growth Rate | 12.29% |
| 5-Year Change | 47.86% |
| 10-Year Change | N/A |
| Growth Volatility | 7.66 |
Maple Leaf Cement Factory Ltd - Net Assets Trend (2016–2023)
This chart illustrates how Maple Leaf Cement Factory Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Maple Leaf Cement Factory Ltd (2016–2023)
The table below shows the annual net assets of Maple Leaf Cement Factory Ltd from 2016 to 2023.
| Year | Net Assets | Change |
|---|---|---|
| 2023-06-30 | PKRs47.92 Billion | +13.32% |
| 2022-06-30 | PKRs42.29 Billion | +10.29% |
| 2021-06-30 | PKRs38.34 Billion | +10.98% |
| 2020-06-30 | PKRs34.55 Billion | +6.61% |
| 2019-06-30 | PKRs32.41 Billion | +5.19% |
| 2018-06-30 | PKRs30.81 Billion | +30.19% |
| 2017-06-30 | PKRs23.67 Billion | +11.13% |
| 2016-06-30 | PKRs21.30 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Maple Leaf Cement Factory Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 208.6% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (June 2023)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | PKRs28.92 Billion | 60.35% |
| Other Components | PKRs19.00 Billion | 39.65% |
| Total Equity | PKRs47.92 Billion | 100.00% |
Maple Leaf Cement Factory Ltd Competitors by Market Cap
The table below lists competitors of Maple Leaf Cement Factory Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Gen 2 Technologies Inc
PINK:MNIZ
|
$2.73K |
|
Duality SA
WAR:DUA
|
$2.74K |
|
CONSTANCE HOTELS SERVICES LTD
SEM:CHSL
|
$2.74K |
|
Dialog Finance PLC
CM:CALFN0000
|
$2.74K |
|
Cordia Corporation
PINK:CORG
|
$2.72K |
|
TTTND
PINK:TTTND
|
$2.72K |
|
Sunf Pu Technology Co., Ltd.
TWO:5488
|
$2.72K |
|
BJ INTL AIRPORT -H-
BE:BJ1
|
$2.72K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Maple Leaf Cement Factory Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2022 to 2023, total equity changed from 42,286,548,000 to 47,919,141,000, a change of 5,632,593,000 (13.3%).
- Net income of 5,770,762,000 contributed positively to equity growth.
- Dividend payments of 191,000 reduced retained earnings.
- Share repurchases of 194,666,000 reduced equity.
Equity Change Factors (2022 to 2023)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | PKRs5.77 Billion | +12.04% |
| Dividends Paid | PKRs191.00K | -0.0% |
| Share Repurchases | PKRs194.67 Million | -0.41% |
| Other Changes | PKRs56.69 Million | +0.12% |
| Total Change | PKRs- | 13.32% |
Book Value vs Market Value Analysis
This analysis compares Maple Leaf Cement Factory Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.79x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 2.17x to 1.79x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-06-30 | PKRs36.84 | PKRs79.78 | x |
| 2018-06-30 | PKRs43.99 | PKRs79.78 | x |
| 2019-06-30 | PKRs46.27 | PKRs79.78 | x |
| 2020-06-30 | PKRs31.46 | PKRs79.78 | x |
| 2021-06-30 | PKRs34.91 | PKRs79.78 | x |
| 2022-06-30 | PKRs38.50 | PKRs79.78 | x |
| 2023-06-30 | PKRs44.64 | PKRs79.78 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Maple Leaf Cement Factory Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 12.04%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 9.30%
- • Asset Turnover: 0.69x
- • Equity Multiplier: 1.87x
- Recent ROE (12.04%) is above the historical average (10.98%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | 22.74% | 20.68% | 0.73x | 1.50x | PKRs2.71 Billion |
| 2017 | 20.18% | 20.00% | 0.61x | 1.65x | PKRs2.41 Billion |
| 2018 | 14.84% | 17.80% | 0.43x | 1.96x | PKRs1.49 Billion |
| 2019 | 7.59% | 9.46% | 0.39x | 2.06x | PKRs-780.50 Million |
| 2020 | -10.30% | -12.22% | 0.43x | 1.94x | PKRs-7.01 Billion |
| 2021 | 9.99% | 10.77% | 0.53x | 1.74x | PKRs-5.74 Million |
| 2022 | 10.77% | 9.38% | 0.59x | 1.95x | PKRs324.47 Million |
| 2023 | 12.04% | 9.30% | 0.69x | 1.87x | PKRs978.85 Million |
Industry Comparison
This section compares Maple Leaf Cement Factory Ltd's net assets metrics with peer companies in the Construction Materials industry.
Industry Context
- Industry: Construction Materials
- Average net assets among peers: $33,859,663,866
- Average return on equity (ROE) among peers: 18.31%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Maple Leaf Cement Factory Ltd (MLCF) | PKRs48.78 Billion | 22.74% | 0.98x | $2.72K |
| Attock Cement Pakistan Ltd (ACPL) | $10.45 Billion | 27.66% | 0.38x | $8.90K |
| Bestway Cement Ltd (BWCL) | $63.06 Billion | 21.83% | 1.66x | $15.59K |
| Cherat Cement Company Ltd (CHCC) | $11.17 Billion | 19.08% | 1.73x | $8.16K |
| D G Khan Cement Company Ltd (DGKC) | $75.88 Billion | 5.17% | 0.90x | $5.31K |
| Fauji Cement Company Ltd (FCCL) | $73.40 Billion | 11.20% | 1.01x | $1.30K |
| Gharibwal Cement Ltd (GWLC) | $12.48 Billion | 5.90% | 0.86x | $1.40K |
| Kohat Cement Company Ltd (KOHC) | $13.77 Billion | 32.01% | 0.40x | $2.66K |
| Pioneer Cement Ltd (PIOC) | $10.67 Billion | 23.61% | 0.38x | $7.89K |