External broker reports(aggregated public sources), Topline Securities

Topline Securities

External broker reports(aggregated public sources)

Topline Securities is one of the fastest growing brokerage houses in Pakistan. It has strong equity brokerage, economic / equity research, mutual fund distribution, commodity trading and corporate finance & advisory functions. Content available is external broker reports authored by a third party outside the Smartkarma network and has been aggregated by an online aggregator through publicly available sources and is displayed by Smartkarma in this format for user's convenience and general informational purposes only. Content does not constitute investment or financial advice and Smartkarma makes no representation or warranty regarding its accuracy or contents. Original third party author retains all copyright and other proprietary rights in the content. Access or use of third party links not controlled by Smartkarma are at the user's own risk.

Equity Bottom-Up

Maple Leaf Cement Factory / Equity Bottom-Up

<ul><li>MLCF announced its 2QFY26 result today, where the company recorded consolidated earnings of ~Rs 3.12bn (EPS of Rs2.98), down by 17% YoY but up by 14% QoQ.</li><li>In 1HFY26, MLCF earnings increased by 15% YoY to Rs5.85bn, translating into EPS of Rs5.58.</li><li>Company recorded gross margins of 34.7% in 2QFY26 compared to 33.9% in 1QFY26 and 39.8% in 2QFY25. Gross margins in 1HFY26 stood at 34.3% compared to 36.1% in 1HFY25.</li></ul>

MLCF announced its 2QFY26 result today, where the company recorded consolidated earnings of ~Rs 3.12bn (EPS of Rs2.98), down by 17% YoY but up by 14% QoQ.In 1HFY26, MLCF earnings increased by 15% YoY to Rs5.85bn, translating into EPS of Rs5.58.Company recorded gross margins of 34.7% in 2QFY26 compared to 33.9% in 1QFY26 and 39.8% in 2QFY25. Gross margins in 1HFY26 stood at 34.3% compared to 36.1% in 1HFY25.

Maple Leaf Cement (MLCF): 2QFY26 EPS At Rs2.98, 1HFY26 EPS At Rs5.58 (Earnings In Line With Expectations)

<ul><li>Maple Leaf Cement (MLCF) has notified exchange regarding the acquisition price of a north based cement manufacturer Pioneer Cement (PIOC) at Rs478.43 per share which translates into Enterprise value of US$400mn, EV/Ton of US$76.9 at capacity of 5.2mn tons and EV/EBITDA of 9x at annual LTM EBITDA of Rs12.6bn, as per our calculation.</li><li>Similarly, another recent transaction of south based Attock Cement (ACPL) which is yet to be finalized, the market chatter suggests the pricing around Rs300-350, translating into EV/Ton of US$43-48/ton and EV to EBITDA of 8-9x.</li><li>We estimate, the replacement cost of a new brownfield plant in Pakistan is around US$50-60 per ton while for greenfield the cost is around US$90-100 per ton.</li></ul>

Maple Leaf Cement (MLCF) has notified exchange regarding the acquisition price of a north based cement manufacturer Pioneer Cement (PIOC) at Rs478.43 per share which translates into Enterprise value of US$400mn, EV/Ton of US$76.9 at capacity of 5.2mn tons and EV/EBITDA of 9x at annual LTM EBITDA of Rs12.6bn, as per our calculation.Similarly, another recent transaction of south based Attock Cement (ACPL) which is yet to be finalized, the market chatter suggests the pricing around Rs300-350, translating into EV/Ton of US$43-48/ton and EV to EBITDA of 8-9x.We estimate, the replacement cost of a new brownfield plant in Pakistan is around US$50-60 per ton while for greenfield the cost is around US$90-100 per ton.

Maple Leaf To Acquire Pioneer Cement At EV Of US$400mn; Takes PIOC EV/Ton To US$77, Sector EV/ton At US$54

Event-Driven

<ul><li>Maple Leaf Cement (MLCF) in a notice today to exchange has announced the possible acquisition of Pioneer Cement (PIOC).</li><li>Currently, MLCF, together with Maple Leaf Capital (MLCL), currently owns 18.6% of PIOC. While Habibullah group owns around 58% of the company through multiple holdings. While remaining stake is with general public.</li><li>If the acquisition proceeds, MLCF’s total capacity and market position will be significantly enhanced to 13.02mn tons from current 8mn tons as PIOC has the capacity of 5.2mn tons. The capacity-based market share of the company in north region will increase from 12% to 19%.</li></ul>

Maple Leaf Cement (MLCF) in a notice today to exchange has announced the possible acquisition of Pioneer Cement (PIOC).Currently, MLCF, together with Maple Leaf Capital (MLCL), currently owns 18.6% of PIOC. While Habibullah group owns around 58% of the company through multiple holdings. While remaining stake is with general public.If the acquisition proceeds, MLCF’s total capacity and market position will be significantly enhanced to 13.02mn tons from current 8mn tons as PIOC has the capacity of 5.2mn tons. The capacity-based market share of the company in north region will increase from 12% to 19%.

Topline Flash Note: Maple Leaf Cement (MLCF) - MLCF Likely Acquisition of PIOC; Maple to Become Second Largest Cement Player in North

<ul><li>Maple Leaf Cement (MLCF) conducted FY25 analyst briefing today to discuss business performance and future outlook.</li><li>Management expects cement dispatches to grow by 10-13% YoY in FY26, driven by stronger-than-expected demand in 4MFY26. The increase in YoY sales is attributable to improved private sector activity and pent-up demand from the construction sector.</li><li>MLCF is diversifying into healthcare through NovaCare Hospitals, planning three facilities across major cities. The first, in Islamabad, will open by end-2026 under affiliation with Imperial College Healthcare NHS Trust, London. The US$100mn project will be financed equally through debt and equity, with MLCF holding 99.99% ownership.</li></ul>

Maple Leaf Cement (MLCF) conducted FY25 analyst briefing today to discuss business performance and future outlook.Management expects cement dispatches to grow by 10-13% YoY in FY26, driven by stronger-than-expected demand in 4MFY26. The increase in YoY sales is attributable to improved private sector activity and pent-up demand from the construction sector.MLCF is diversifying into healthcare through NovaCare Hospitals, planning three facilities across major cities. The first, in Islamabad, will open by end-2026 under affiliation with Imperial College Healthcare NHS Trust, London. The US$100mn project will be financed equally through debt and equity, with MLCF holding 99.99% ownership.

Topline Flash Note: Maple Leaf Cement - MLCF - Corporate Briefing Key Takeaways- Corporate Briefing Key Takeaways

<ul><li>MLCF announced its 1QFY26 result today, where the company recorded consolidated earnings of ~Rs2.73bn (EPS of Rs2.6), up by 2x YoY while down by 25% QoQ.</li><li>The result came higher than industry expectations in 1QFY26 due to higher than estimated sales.</li><li>Alongside the result, the company did not announce any cash dividend which is as per expectations.</li></ul>

MLCF announced its 1QFY26 result today, where the company recorded consolidated earnings of ~Rs2.73bn (EPS of Rs2.6), up by 2x YoY while down by 25% QoQ.The result came higher than industry expectations in 1QFY26 due to higher than estimated sales.Alongside the result, the company did not announce any cash dividend which is as per expectations.

Maple Leaf Cement (MLCF): 1QFY26 EPS at Rs2.6 Up by 2x YoY (Earnings Higher Than Industry Expectations)

Price Gauge
52-week Range	0.00 - 0.00
Market Cap (USDm)	0.00
P/E	0.00
Dividend (Yield)	0.00

Maple Leaf Cement Factory (MLCF PA)

Maple Leaf Cement (MLCF): 2QFY26 EPS At Rs2.98, 1HFY26 EPS At Rs5.58 (Earnings In Line With Expectations)

MLCF announced its 2QFY26 result today, where the company recorded consolidated earnings of ~Rs 3.12bn (EPS of Rs2.98), down by 17% YoY but up by...

Topline Securities

Maple Leaf To Acquire Pioneer Cement At EV Of US$400mn; Takes PIOC EV/Ton To US$77, Sector EV/ton At US$54

Maple Leaf Cement (MLCF) has notified exchange regarding the acquisition price of a north based cement manufacturer Pioneer Cement (PIOC) at...

Topline Securities

Topline Flash Note: Maple Leaf Cement (MLCF) - MLCF Likely Acquisition of PIOC; Maple to Become Second Largest Cement Player in North

Maple Leaf Cement (MLCF) in a notice today to exchange has announced the possible acquisition of Pioneer Cement (PIOC). Currently, MLCF, together...

Topline Securities

Topline Flash Note: Maple Leaf Cement - MLCF - Corporate Briefing Key Takeaways- Corporate Briefing Key Takeaways

Maple Leaf Cement (MLCF) conducted FY25 analyst briefing today to discuss business performance and future outlook. Management expects cement...

Topline Securities

Maple Leaf Cement (MLCF): 1QFY26 EPS at Rs2.6 Up by 2x YoY (Earnings Higher Than Industry Expectations)

MLCF announced its 1QFY26 result today, where the company recorded consolidated earnings of ~Rs2.73bn (EPS of Rs2.6), up by 2x YoY while down by...

Topline Securities

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)