Monday 2 November 2026
Export CPAC’s income statement to Excel — free account
Cementos Pacasmayo S.A.A.
CPAC Basic Materials Building Materials
Cementos Pacasmayo S.A.A.’s revenue for fiscal 2025 (year ended December 2025) was $594.0 million, up 12.7% from fiscal 2024.
- Revenue
- +21.4%
- EPS
- +74.8%
- Free cash flow
- +516.6%
- Total debt
- −1.39%
Quarter to September 2026, against a year earlier
12.73
0.03
−0.24%
Follow CPAC
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 367 | 376 | 384 | 417 | 371 | 499 | 546 | 521 | 527 | 594 | 689 | +5.5% | — | — | — | — | |
| Gross margin, % | 40.61 | 40.20 | 36.92 | 34.96 | 28.95 | 28.87 | 30.82 | 35.36 | 36.83 | 38.12 | 41.62 | (2.5) pt | ||||||
| EBT | 59 | 39 | 35 | 58 | 25 | 58 | 68 | 66 | 79 | 75 | 126 | +2.8% | ||||||
| EBT margin, % | 15.97 | 10.48 | 9.20 | 13.96 | 6.63 | 11.57 | 12.40 | 12.60 | 14.97 | 12.66 | 18.37 | (3.3) pt | ||||||
| Net income | 55 | 39 | 35 | 58 | 25 | 58 | 68 | 66 | 79 | 75 | 125 | +3.6% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 3.37 | 4.21 | 4.49 | 4.87 | 4.33 | 5.83 | 6.38 | 6.09 | 6.16 | 6.94 | 8.04 | +8.3% | |||||
| Earnings | 0.31 | 0.32 | 0.27 | 0.46 | 0.20 | 0.46 | 0.53 | 0.52 | 0.61 | 0.51 | 0.90 | +5.7% | ||||||
| Cash flow | 0.66 | 0.86 | 0.72 | 0.72 | 1.11 | 0.51 | 0.34 | 1.29 | 1.00 | 1.18 | 1.89 | +6.7% | ||||||
| Capex | (0.37) | (0.25) | (0.35) | (0.28) | (0.16) | (0.27) | (0.53) | (0.90) | (0.24) | (0.38) | (0.30) | +0.3% | ||||||
| Free cash flow | 0.29 | 0.62 | 0.37 | 0.44 | 0.95 | 0.24 | (0.19) | 0.39 | 0.76 | 0.80 | 1.59 | +12.1% | ||||||
| Book value | 5.39 | 5.18 | 5.16 | 4.98 | 4.57 | 3.60 | 3.60 | 3.72 | 3.78 | 3.90 | 5.09 | (3.5%) | ||||||
| Shares, m | 109 | 89 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 | (2.6%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 28.81 | 45.54 | 33.93 | 20.07 | 39.26 | 13.82 | 9.14 | 9.44 | 8.86 | 21.27 | 14.15 | 23.0 | |||||
| P/S | 2.73 | 2.95 | 2.12 | 1.89 | 1.72 | 1.07 | 0.82 | 0.85 | 0.85 | 1.50 | 1.58 | 1.7 | ||||||
| P/B | 1.71 | 2.40 | 1.84 | 1.85 | 1.63 | 1.73 | 1.34 | 1.40 | 1.39 | 2.67 | 2.50 | 1.8 | ||||||
| EV/Sales | 3.47 | 3.70 | 2.94 | 2.64 | 2.46 | 1.72 | 1.43 | 1.61 | 1.57 | 2.14 | 1.99 | 2.4 | ||||||
| EV/FCF | 40.62 | 25.34 | 35.37 | 29.06 | 11.26 | 41.66 | 29.46 | 25.28 | 12.67 | 18.51 | 10.03 | 26.9 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 72 | 77 | 62 | 61 | 95 | 44 | 29 | 110 | 86 | 101 | 162 | +3.9% | |||||
| Capex | (40) | (22) | (30) | (24) | (14) | (23) | (45) | (77) | (20) | (32) | (25) | (2.4%) | ||||||
| Free cash flow | 31 | 55 | 32 | 38 | 81 | 21 | (17) | 33 | 65 | 69 | 137 | +9.1% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 213 | 107 | 109 | 119 | 175 | 74 | 61 | 81 | 60 | 22 | 86 | (22.4%) | |||||
| Net debt | 272 | 281 | 315 | 310 | 275 | 328 | 390 | 397 | 379 | 381 | 280 | +3.8% | ||||||
| Shareholders’ equity | 587 | 462 | 442 | 426 | 391 | 308 | 308 | 318 | 323 | 334 | 436 | (6.1%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | 3.32 | 3.11 | 2.69 | 4.52 | 1.90 | 4.68 | 5.43 | 5.26 | 6.22 | 5.05 | 8.13 | +1.7 pt | |||||
| ROIC | 5.88 | 5.12 | 6.08 | 6.89 | 4.73 | 8.06 | 8.21 | 7.89 | 9.28 | 8.51 | 13.18 | +2.6 pt | ||||||
| ROE | 5.56 | 5.48 | 5.16 | 9.12 | 4.05 | 11.28 | 14.81 | 14.41 | 16.52 | 13.16 | 18.92 | +7.6 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 1,331 | 1,386 | 1,477 | 1,721 | 1,667 | 1,683 | 1,713 | 1,772 | 1,976 | 1,975 | — | +4.5% | |||||
| Revenue/emp, $m | 0.28 | 0.27 | 0.26 | 0.24 | 0.22 | 0.30 | 0.32 | 0.29 | 0.27 | 0.30 | — | +1.0% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 2 Nov 2026
Cementos Pacasmayo S.A.A. vs peers in Building Materials (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| EXP Eagle Materials Inc | $5.6B | 15.4× | 15.3× | +2.56% (above 0%: growing) | −12.70% (below 0%: shrinking) | −44.46% (below 0%: shrinking) | 24.77% | 22.10% | Compare |
| KNF Knife River Corporation | $3.3B | 23.8× | 22.6× | +12.57% (above 0%: growing) | −13.48% (below 0%: shrinking) | +19.76% (above 0%: growing) | 17.34% | 8.64% | Compare |
| USLM United States Lime & Minerals, Inc. | $3.2B | 25.5× | 24.3× | +8.31% (above 0%: growing) | +11.11% (above 0%: growing) | +0.98% (above 0%: growing) | 47.13% | 41.01% | Compare |
| TTAM Titan America SA | $2.6B | 14.8× | 13.0× | +9.64% (above 0%: growing) | −17.86% (below 0%: shrinking) | −14.52% (below 0%: shrinking) | 24.04% | 13.33% | Compare |
| TGLS Tecnoglass Holdings Inc. | $1.7B | 14.1× | 15.3× | +15.55% (above 0%: growing) | −41.49% (below 0%: shrinking) | −111.60% (below 0%: shrinking) | 37.26% | 12.38% | Compare |
| CPAC Cementos Pacasmayo S.A.A. | $1.1B | 14.2× | — | +21.44% (above 0%: growing) | +74.75% (above 0%: growing) | +516.57% (above 0%: growing) | 44.86% | 29.09% | |
| LOMA Loma Negra Compania Industrial Argentina S.A. Sponsored ADR | $1.1B | 31.3× | 20.0× | +6.10% (above 0%: growing) | +1,566.67% (above 0%: growing) | +116.93% (above 0%: growing) | 19.18% | 7.91% | Compare |
| RMIX Suncrete, Inc. | $772.3M | — | — | — | n/m | — | 29.12% | (8.98%) | Compare |
| SMID Smith-Midland Corp. | $119.4M | 16.3× | 137× | −10.78% (below 0%: shrinking) | −67.09% (below 0%: shrinking) | −38.74% (below 0%: shrinking) | 23.19% | 8.50% | Compare |
| Median of peers | $2.1B | 16.3× | 20.0× | +8.31% | −13.48% | −14.52% | 24.41% | 10.51% |