Metro Glass Notice of Special Shareholders’ Meeting
5 Lady Fisher Place
East Tamaki
Auckland, 2013
PO Box 58 144
Botany
Manukau
Auckland, 2163
P 09 927 3000
F 09 914 3325
NZX/ASX release
11 August 2025
Metro Glass special shareholders’ meeting to vote on recapitalisation
Metro Performance Glass Limited (Metro) (NZX: MPG/ASX: MPP) is pleased to confirm the details of
its proposed recapitalisation, announced on 1 July 2025. It will comprise a 1.6 for 1 pro-rata
renounceable rights offer for new ordinary shares in Metro (Rights Offer), to raise $8.9 million, and
an up to $15.0 million placement to a new major shareholder, Amari Metals Australia Pty Ltd (Amari)
(the Top-up Placement). A total of at least $15.0 million and up to $23.9 million will be raised under
the Rights Offer and Top-up Placement (together, the Proposed Recapitalisation), as described in
more detail below.
Both the Rights Offer and the Top-up Placement will be undertaken at a fixed price of $0.03 per new
share, being a 41% discount to the last close price of $0.051 on 30 June 2025, and a 16% discount to
the theoretical ex-rights price (TERP)
1
.
The Proposed Recapitalisation requires, and is conditional on, shareholder approval and Metro has
also today distributed a Notice of Special Shareholders’ Meeting (Notice of Meeting) and
explanatory materials to shareholders, who will be able to vote on the resolutions to approve the
Proposed Recapitalisation at a special shareholders’ meeting scheduled for 3.00pm (NZST) Tuesday,
26 August 2025 (Special Shareholders’ Meeting).
Proceeds from the Proposed Recapitalisation will be used to repay a portion of Metro’s outstanding
debt. If the Proposed Recapitalisation is successful, Metro will be able to enter into a new three-
year bank facility with one of its existing syndicate members. The Proposed Recapitalisation, if
approved, represents an essential recapitalisation of Metro and will greatly strengthen Metro’s
financial position and provide a strong platform for future earnings growth.
Rights Offer
Under the Rights Offer, eligible shareholders may apply for 1.6 new shares for every 1 existing share
held at 7:00pm (NZST) on Thursday, 28 August 2025, at an application price of $0.03 per new share.
Provided they have taken up their full entitlement, eligible shareholders may also apply for
additional new shares not taken up by other shareholders, subject to a maximum amount.
Metro has received binding commitments from approximately 10 wholesale investors, and two
1
TERP is the Theoretical Ex-Rights Price at which Metro ordinary shares would trade immediately after the ex-
rights date for the Offer. TERP is calculated with reference to Metro’s closing share price of $0.051 on 30 June
2025 and includes all new shares issued under the Rights Offer and Top-up Placement assuming the minimum
$15 million is raised. TERP is a theoretical calculation only and the actual price at which Metro ordinary shares
will trade immediately after the ex-rights date for the Rights Offer will depend on many factors and may not be
equal to TERP.
2
Directors of Metro, who have committed to subscribe for shares not taken up by shareholders under
the Rights Offer (Shortfall Shares). It has also reached agreement with Amari that it will subscribe
for any Shortfall Shares remaining after fulfilment of the wholesale investors’ commitments. These
binding commitments will ensure the Rights Offer raises its full targeted amount of approximately
$8.9 million. The two participating Directors are Metro’s Executive Director Simon Bennett and
Independent Director Pramod Khatri. As Simon and Pramod are related parties of Metro,
shareholder approval is required for them to participate in the Rights Offer.
The Rights Offer will open on Monday, 1 September 2025 and close at 5.00pm (NZST) on Friday, 1 2
September 2025.
An offer document (Offer Document) accompanies this announcement. It will be sent to eligible
shareholders on Monday, 1 September 2025 and will be available on the website established for the
Rights Offer at https://metroglass.capitalraise.co.nz. All eligible shareholders are encouraged to visit
that website and apply online from Monday, 1 September 2025.
Eligible shareholders wishing to acquire new shares under the Rights Offer will need to complete an
online application (via the website noted above). Eligible shareholders may choose to take up their
entitlements in whole, in part, or not at all. Rights will be quoted on the NZX Main Board so eligible
shareholders may be able to sell all or some of their rights on the NZX Main Board between 1
September 2025 and 5 September 2025, if there is a buyer for those rights.
Key dates for the Rights Offer are set out below.
Key Rights Offer dates
2
Rights trading on NZX opens Wednesday, 27 August 2025
Record Date Thursday, 28 August 2025
Rights Offer opens Monday, 1 September 2025
Rights trading on NZX closes Friday, 5 September 2025
Rights Offer closes Friday, 12 September 2025
Announcement of results of the Proposed Recapitalisation Tuesday, 16 September 2025
NZX settlement Friday, 19 September 2025
Allotment and Quotation Date of New Shares on NZX and ASX Friday, 19 September 2025
Top-up Placement
Metro has reached agreement with Amari, under which Amari has agreed to subscribe for 51% of
the total Metro shares on issue following the Proposed Recapitalisation.
In addition to underwriting Shortfall Shares not taken up by Shareholders under the Rights Offer or
through the binding commitments (see above), after allocations under the Rights Offer have been
completed, Amari will subscribe for further new shares so that Amari reaches a 51% shareholding in
Metro. Shares will be placed to Amari at $0.03 per share, the same issue price as the issue price
under the Rights Offer.
Amari is a successful long-term owner and investor, including in specialist metals distribution
businesses in Australia, and has ultimate common ownership with three businesses in related
sectors in New Zealand.
The Top-up Placement will be completed at the same time as completion of the Rights Offer. Most
2
The timetable presented is indicative only and subject to change without notice (subject to applicable laws and the NZX Listing Rules and
ASX Listing Rules). All dates and times are New Zealand times (unless stated otherwise).
3
shareholders’ percentage holding in Metro will reduce as a result, and following completion, of the
Top-up Placement.
The ultimate number of shares placed to Amari under the Top-up Placement will depend on the level
of subscription under the Rights Offer and how many Shortfall Shares Amari is required to subscribe
for. The Top-up Placement will raise at least $6.1 million. If Amari is required to subscribe for no
Shortfall Shares and the full $8.9 million is raised from shareholders and other committed wholesale
investors, the Top-up Placement will be approximately 501.7 million shares and will raise
approximately $15 million.
Special Shareholders’ Meeting
The Proposed Recapitalisation requires, and is conditional on, approval of three resolutions by
shareholders.
The Special Shareholders’ Meeting to vote on the resolutions will be held at 3.00pm (NZST) on
Tuesday, 26 August 2025. It will be a hybrid meeting, allowing shareholders to attend in person or
online.
The Notice of Meeting accompanies this announcement and was sent to shareholders on Monday,
11 August 2025, and is available at https://metroglass.capitalraise.co.nz.
Metro has commissioned an Independent Report from Grant Samuel on the merits of the Proposed
Recapitalisation, to assist shareholders to assess the resolutions. The Independent Report can be
found in Appendix 2 to the Notice of Meeting.
There are three inter-conditional resolutions that are each required to be passed by way of an
ordinary resolution to approve the Proposed Recapitalisation. They relate to:
• approval under Rule 7(d) of the Takeovers Code for Amari to acquire greater than 20% of
Metro’s shares;
• approval under Rule 4.2.1 of the NZX Listing Rules for the issue of shares under the Proposed
Recapitalisation; and
• approval under Rule 5.2.1 of the NZX Listing Rules for the issue of shares to Simon Bennett
and Pramod Khatri, as related parties of Metro.
The Independent Report by Grant Samuel notes that material uncertainty exists for Metro to
continue as a going concern and concludes that the Proposed Recapitalisation will improve the
financial position of Metro and Metro’s ability to conduct its business efficiently. These and other
benefits need to be weighed against the dilutionary impact on shareholders and the fact that Amari
will become the controlling shareholder of Metro if the Proposed Recapitalisation is implemented.
Grant Samuel concludes that there are currently no viable alternatives that would provide Metro
with the minimum capital required under the conditional agreement for a new three-year facility
with its bank syndicate member. Grant Samuel also concludes that the terms and conditions of the
issues of shares to Simon Bennett and Pramod Khatri are fair to all shareholders. These are only
some of the conclusions reached in the Independent Report, and the Board recommends that you
read the Independent Report in full.
The Board fully supports the Proposed Recapitalisation and unanimously recommends that
shareholders vote in favour of it.
4
Further information
Shareholders who have any questions about the Proposed Recapitalisation or the Special
Shareholders’ Meeting are encouraged to read the Offer Document, Investor Presentation and
Notice of Meeting and seek financial, investment or other professional advice from a qualified
professional adviser.
– ENDS –
For further information, please contact:
Shawn Beck, Chairman
Shawn.beck@metroglass.co.nz
+64 27 328 5135
Currency
Unless otherwise stated, all references to “$” are to the New Zealand dollar.
Not an offer of securities in the United States
This announcement has been prepared for publication in New Zealand and Australia and may not be
released to US wire services or distributed in the United States. This announcement does not
constitute an offer to sell, or a solicitation of an offer to buy, securities in the United States or any
other jurisdiction. Any securities described in this announcement have not been, and will not be,
registered under the US Securities Act of 1933 or the securities laws of any state or other jurisdiction
of the United States and may not be offered or sold in the United States except in transactions
exempt from, or not subject to, the registration requirements of the US Securities Act and applicable
US state securities laws.
---
NOTICE OF SPECIAL
SHAREHOLDERS’ MEETING
Shareholder Information Line 0800 546 567
(toll free within New Zealand) or +64 9 375 5998
between 8.30am and 5.00pm (NZST), Monday
to Friday
This is an important document and requires
your immediate attention. You should carefully
read it in its entirety (including the Independent
Report from Grant Samuel that accompanies
this Notice of Meeting as Appendix 2) before
deciding whether or not to vote in favour of
the Resolutions. If you are in any doubt about
what you should do, you should seek advice from
your broker or your financial, taxation or legal
adviser immediately.
TUESDAY 26 AUGUST 2025
The Special Shareholders’ Meeting will be held
at 3.00pm (NZST) on Tuesday, 26 August 2025.
The Special Shareholders’ Meeting will be a
hybrid meeting, allowing shareholders to attend
in person or online.
IMPORTANT
INFORMATION
Purpose of this Notice of Meeting
The purpose of this Notice of Meeting is to:
• inform you about the Proposed Recapitalisation
requiring Metro Performance Glass Limited (Metro)
Shareholder approval;
• make you aware of the Special Shareholders’ Meeting
to be held at MUFG Pension & Market Services, Level
30, PwC Tower, 15 Customs Street West, Auckland and
online at www.virtualmeeting.co.nz/mpgsm25 at 3.00pm on
Tuesday, 26 August 2025 to vote on the Resolutions;
• enable you to appraise the implications of the Proposed
Recapitalisation; and
• help you decide whether to vote for or against the
Resolutions. If you choose not to vote you should be aware
that whether the Resolutions are passed or not will be
determined solely by reference to the number of votes
cast by Shareholders who do vote.
Voting/Proxy Form
Accompanying this Notice of Meeting is a Voting/Proxy Form
to enable you to vote on the Resolutions by:
• attending the Special Shareholders’ Meeting, whether in
person or online;
• casting a postal vote, whether online or by post; or
• appointing a proxy to vote on your behalf at the Special
Shareholders’ Meeting
You are urged to complete and return the Voting/Proxy Form
as soon as possible (and no later than 3.00pm on Sunday,
24 August 2025) if you do not plan to attend the Special
Shareholders’ Meeting.
Sold your Shares?
If you have sold all of your Shares, please immediately hand
this document and the accompanying Voting/Proxy Form to
the purchaser or the agent through whom the sale was made,
to be passed to the purchaser.
Your decision
This Notice of Meeting does not take into account your individual
investment objectives, financial situation or needs. You must
make your own decisions and seek your own advice in this regard.
The information and recommendations contained in this Notice
of Meeting do not constitute, and should not be taken as
constituting, financial advice.
If you are in any doubt as to what you should do, you should
seek advice from your financial, taxation or legal adviser before
making any decision regarding the Proposed Recapitalisation.
Forward looking statements
This Notice of Meeting contains certain forward looking
statements. You should be aware that there are risks (both
known and unknown), uncertainties, assumptions and other
important factors that could cause the actual conduct, results,
performance or achievements of Metro to be materially
different from the future conduct, market conditions, results,
performance or achievements expressed or implied by
such statements or that could cause future conduct to be
materially different from historical conduct. Deviations as to
future conduct, market conditions, results, performance and
achievements are both normal and to be expected.
Forward looking statements generally may be identified by the
use of forward looking words such as ‘aim’, ‘anticipate’, ‘believe’,
‘estimate’, ‘expect’, ‘forecast’, ‘foresee’, ‘future’, ‘intend’, ‘likely’,
‘may’, ‘planned’, ‘potential’, ‘should’, or other similar words.
Neither Metro nor any other person gives any representation,
assurance or guarantee that the occurrence of the events
expressed or implied in any forward looking statements in this
Notice of Meeting will actually occur. You are cautioned against
relying on any such forward looking statements.
NZ RegCo
NZ RegCo has provided written confirmation that it does not
object to this Notice of Meeting pursuant to NZX Listing Rule
7.1.1. However, NZ RegCo accepts no responsibility for any
statement in this Notice of Meeting.
Effect of rounding
A number of figures, amounts, percentages, prices, estimates,
calculations of value and fractions in this Notice of Meeting
are subject to the effect of rounding. Accordingly, actual
calculations may differ from amounts set out in this Notice
of Meeting.
Defined terms
Capitalised terms set out in this Notice of Meeting have the
meanings given to them in the Glossary.
Currency
In this Notice of Meeting, a reference to $ is to New Zealand
dollars, unless otherwise stated.
Date and time of this Notice of Meeting
This Notice of Meeting is given on 11 August 2025.
2Notice of Meeting
1.
KEY DATES
All dates in the table above are indicative only. In particular,
the timing of completion of the Proposed Recapitalisation
will depend on the timing of the satisfaction of its various
conditions, as described in this Notice of Meeting. Any material
updates to the timetable will be announced via the NZX Market
Announcement Platform (MAP) and notified on Metro’s website
at www.metroglass.co.nz.
All references to time in this Notice of Meeting are references
to New Zealand Standard Time (NZST), unless otherwise stated.
Any obligation to do an act by a specified time in NZST must be
done at the corresponding time in any other jurisdiction.
1. Key dates3
2. Letter from the Chair4
3. Summary of the proposed recapitalisation6
4. Frequently asked questions9
5. The proposed recapitalisation11
6. Notice of special shareholders’ meeting19
7. Explanatory notes21
8. Glossary 23
Appendix 1: Information required by the takeovers code 24
Appendix 2: Independent report26
Directory28
CONTENTS
Indicative timeEvent
11 August 2025Notice of Meeting – date this Notice of
Meeting was distributed to Shareholders.
Offer Document – date the Offer
Document and Investor Presentation
was released on NZX.
5.00pm (NZST)
22 August 2025
Voting Eligibility – time and date for
determining eligibility to vote at the
Special Shareholders’ Meeting
3.00pm (NZST)
24 August 2025
Voting/Proxy Deadline – time and date
by which Voting/Proxy Forms for the
Special Shareholders’ Meeting must
be received
3.00pm (NZST)
26 August 2025
Special Shareholders’ Meeting to be
held at MUFG Pension & Market Services,
Level 30, PwC Tower, 15 Customs Street
West, Auckland and online at
www.virtualmeeting.co.nz/mpgsm25
If the Resolutions are approved by Shareholders
27 August 2025
– 5 September
2025
Rights Trading on NZX – Eligible
Shareholders may be able to sell their
Rights on the NZX
1 September
2025
Rights Offer Opens – Rights Offer open
for Eligible Shareholders to submit
applications for Shares
12 September
2025
Rights Offer Closes – Rights Offer closes
16 September
2025
Announcement – Results of Rights
Offer announced, including underwriting
commitments and size of Top-up
Placement
16 September
2025
Settlement – of the Proposed
Recapitalisation
19 September
2025
Completion – estimated time
for completion of the Proposed
Recapitalisation
3Notice of Meeting
2. LETTER
FROM THE CHAIR
Shareholders will know that for some time, Metro has performed
poorly and been carrying too much debt. As a result, 15 months
ago the board was restructured, and directors (mostly new at
the time) re-focused heavily on two objectives:
• Comprehensively improve the NZ business. This was mainly
via creating the right conditions and expectations for Metro
people (at all levels) and greatly improving our customers’
experience, both of which inevitably flow through to
operating efficiency and financial performance; and
• Halt the plan to sell the Australian business (AGG) and
instead recapitalise the balance sheet by raising equity
capital. AGG was too valuable a contributor and selling it
risked leaving the remaining debt “stranded” on just the
NZ operation, as well removing a source of future growth
and strong management capability.
The board also undertook to operate in a way more fitting to
Metro’s situation. This mainly involved trying to find and fix the
real problems and issues (not always obvious), trying to make
the right decisions (often the harder ones) and moving with
urgency (without abrogating our governance responsibilities).
Following the appointment 12 months ago of Simon Bennett,
effectively Managing Director, as well as other important
people changes, the NZ business is now much improved and
with positive momentum. The fact this has not resulted in
overall improved group profitability yet is largely a result
of the delays inherent in any turnaround strategy as well
as construction downturns in both NZ and Australia that
occurred during this time.
Over the last 12 months the board has also aggressively
pursued options to raise equity capital – reacting to external
approaches and itself proactively creating options. A large
number of options have been worked on, several have reached
an advanced stage but until now, none met the objective of
sustainably recapitalising Metro.
Sustainably recapitalising Metro means not only repaying debt
but also instilling confidence in Metro with our people and our
customers, allowing all of us to focus on what matters which
is the business performance, as well as providing the headroom
to possibly invest in future earnings growth opportunities.
As part of the board’s strategy of on-going option creation,
late last year we approached a long list of potential investors
including Amari* to gauge their interest in investing in Metro’s
equity capital raise (which had been previously announced as
planned to be $15m and at 3c/share).
This ultimately resulted in directors negotiating with Amari
to secure their commitment to invest a minimum of $10.5m
and a maximum of $15m for a 51% stake in Metro.
Contemporaneously directors worked on the three other
ingredients necessary to achieve a full and sustainable
recapitalisation, all of which were reliant on Amari’s
commitment as above:
• a pro rata renounceable rights offer with oversubscription
facility of $8.9m
• a commitment of $5.1m from other investors including
Simon Bennett and Pramod Khatri, in order to achieve
a minimum $15m committed equity raise, which in
turn unlocked
• a $10m debt forgiveness and a new debt facility on terms
that would allow Metro to achieve its 2-3 year plans.
These sets of transactions form the necessary (and
inter-linked) components of the proposed recapitalisation
which I and the other directors are herein strongly
recommending for your approval.
There were a large number of factors directors considered
when formulating, negotiating and recommending the
transactions which form the proposed recapitalisation.
Focusing on the potential negatives and uncertainties
if approved.
Achieving a sustainable balance sheet requires a large amount
of equity capital to be raised, particularly relative to the
current market value of your shareholding. Pro rata only, this
would result in significant dilution of your percentage stake.
Looking to offset this, we structured the capital raise with
an oversubscription facility that allows for no dilution should
you wish to invest up to double your pro rata allocation (or an
extra $25,000, if greater).
In the event you are diluted, successful execution of the
company’s plans over the next 12 months should nevertheless
result in a share price higher than current levels, ie a net gain
to you even after dilution. Grant Samuel’s assessment of value
of 5c to 9c post the equity capital raise represents a solid
estimation of what Metro’s shares should be worth. Further,
the outlook from there should be positive with additional
gains flowing from our on-going improvement strategies, an
inherently growing Australian market due to energy efficiency
regulations, as well as earnings growth arising from an ultimate
improvement in the NZ and Aus construction markets.
Amari owning 51% provides them with the ability to effectively
control Metro in the future. Directors consider the downside
risk to shareholders of this to be low. Amari are a successful
long-term investor and owner and highly value their reputation.
Also, their motives are as an investor in Metro’s recapitalisation,
and their stated objective is benefitting from Metro’s value
appreciation over time. They have also stated they are investing
* Amari is a privately-owned company operating a network of specialised
metals distribution brands across Australia and shares common
ultimate ownership with with three businesses in similar industries
in the New Zealand market: Wakefield Metals, NZ Tube Mills, and
McKechnie Aluminium (which also owns a small customer of Metro).
4Notice of Meeting
based on the current board and management make-up and
strategies and as a result their current intention is to procure
we appoint one Amari representative only which we have agreed
to do.
Overall, Directors consider that Amari’s involvement will
in fact turn out to be positive for all shareholders rather
than negative.
Amari will pay the same issue price of $0.03 per share as
you and other shareholders under the rights offer. However,
Directors do not consider a premium for control is either
achievable or warranted.
As stated above, Amari’s minimum investment in Metro is
required to complete all of the other components of the
proposed recapitalisation. Without Amari’s commitment, Metro
would be unable to raise the required amount to pay down debt
and refinance its facilities, nor would Metro benefit from the
$10 million debt forgiveness agreed with its banking syndicate.
Further, the price negotiated with Amari reflects the fact that
we do not expect Amari to enjoy the financial benefits that
are often associated with control premiums, given Metro’s
strongly independent position in its customer markets as well
as its continued status as a NZX listed company. The Board
will continue (and be required) to act in the best interests
of Metro. It will also be required to include a minimum of two
independent directors, and transactions with related parties
will be regulated.
An on-going factor the board has considered is the conditional
and non-binding proposal from Crescent Capital (private
equity manager of Metro competitor Viridian) to acquire the
company. Directors have maintained positive engagement
with Cresent, but there remains no executable transaction
to consider or put in front of shareholders. As previously
announced, their proposal is highly conditional and uncertain.
It includes conditions relating to bank finance, due diligence
(by a competitor) and Commerce Commission approval. And
notwithstanding an expressed price of $0.08 per share, it is
all indicative only and until completion their indicative price is
subject to change.
Notwithstanding that this recapitalisation proposal comes with
uncertainties and potential negatives, it is the only executable
set of transactions that will recapitalise Metro.
Should this recapitalisation proposal not proceed, Metro would
have to request a further extension from its banking syndicate
past current expiry of 30 September. This is not certain and
if it were achieved, Metro would remain over indebted and in
need of capital. Any subsequent attempts to raise capital would
highly likely be on terms/pricing that are materially worse than
the proposed recapitalisation.
A final notable factor is Grant Samuel’s independent appraisal
summarised as follows:
• Material uncertainty exists for Metro to continue as a going
concern and concludes that the proposed recapitalisation
will improve the financial position of Metro and Metro’s
ability to conduct its business efficiently.
• These and other benefits need to be weighed against the
dilutionary impact on shareholders and the fact Amari will
become the majority shareholder of Metro if the proposed
recapitalisation is implemented.
• There are currently no viable alternatives that would
provide Metro with the minimum capital required under
the conditional agreement for a new three-year facility
with a member of its bank syndicate. Grant Samuel also
concludes that the terms and conditions of the proposed
issue of shares to Simon Bennett and Pramod Khatri are
fair to all shareholders.
In summary and taking all of the above factors into account,
I and the other directors believe the positives associated
with the proposed recapitalisation well-outweigh the potential
negatives and uncertainties, and we strongly recommend you
vote in favour of the resolutions required to complete it.
Your vote is important. I strongly encourage you to read this
Notice of Meeting carefully and exercise your right to vote on
this important matter.
On behalf of directors, I would like to sincerely thank
shareholders for their support as we seek to turnaround
Metro’s fortunes. I very much hope you participate in the
Special Shareholders’ Meeting and look forward to answering
any questions you have.
Yours sincerely,
Shawn Beck
Independent Chair, Metro Performance Glass Limited
5Notice of Meeting
3. SUMMARY THE PROPOSED
RECAPITALISATION
Outline of the Proposed Recapitalisation
The Proposed Recapitalisation involves both a Rights Offer
to existing Shareholders and a Top-up Placement to a new
majority investor. These are explained below.
• Rights Offer: a $8.9m renounceable rights issue to existing
Eligible Shareholders, who will be granted a renounceable
right (Right) to subscribe for 1.6 new Shares at $0.03
for every 1 existing Share held (Rights Offer). Eligible
Shareholders that do not wish to take up all or some of
their Rights may be able to sell Rights they have not taken
up, if there is a buyer for those Rights. Eligible Shareholders
who take up their Rights in full will be entitled to apply for
additional new Shares under an Oversubscription Facility, up
to a maximum amount of additional new Shares equal to the
greater of 100% of their Rights entitlement or $25,000.
• Top-up Placement: a placement to Metals Australia Pty
Ltd (Amari) at $0.03 per Share of at least $6.1m such
that it will own a 51% shareholding in Metro immediately
following completion of the Proposed Recapitalisation
(Top-up Placement).
The Rights Offer and Top-up Placement are together referred
to as the Proposed Recapitalisation.
If successful, the Proposed Recapitalisation will raise
between $15 million and $24 million, depending on the level
of subscription in the Rights Offer.
Commitments from wholesale investors
Metro has received prior commitments from approximately ten
wholesale investors to subscribe for any shortfall of Shares not
taken up by existing Eligible Shareholders through participation
in the Rights Offer (Shortfall Shares). Two of those investors
are Metro’s Executive Director Simon Bennett and Independent
Director Pramod Khatri, who have personally committed
to subscribe for up to $1 million and $200,000 of Shortfall
Shares respectively.
Agreement with Amari
Metro has also reached agreement with a new majority
investor, Amari Metals Australia Pty Ltd (Amari). Amari has
agreed to subscribe for 51% of the total Shares on issue.
That will be effected by:
• Amari underwriting Shortfall Shares not taken up by
the wholesale investors under their commitments with
Metro; and
• after allocations under the Rights Offer have been
completed, Amari subscribing for further new Shares
at the Issue Price so that it reaches a 51% shareholding
in Metro, under the Top-up Placement.
Dilutionary impact
The impact of the Top-up Placement will cause most
Shareholders to have their shareholding diluted. This is despite
the fact that Eligible Shareholders who take up their Rights in
full will have the option to subscribe for more than their pro
rata entitlement under the Oversubscription Facility (up to a
maximum amount). The extent of dilution for each Shareholder
will depend on their and other Shareholders’ participation in
the Rights Offer.
More information regarding how the Proposed Recapitalisation
could impact a Shareholder’s shareholding, including worked
examples, is contained in Section 5(b) of this Notice of Meeting
under the heading “Dilutionary Impact”.
A new majority shareholder
On completion of the Proposed Recapitalisation, Amari
will have a majority shareholding in Metro and will appoint a
director to Metro’s Board. Amari is a privately-owned company
operating a network of specialised metals distribution brands
across Australia. It supplies high-quality semi-finished metal
materials, including stainless steel, aluminium, and copper, to
diverse industries such as construction, infrastructure, mining,
manufacturing, and agriculture. For more information, see
Section 5 under the heading “Amari as a majority shareholder”.
Amari’s commitment to provide a meaningful investment in
Metro is central to Metro’s ability to execute the Proposed
Recapitalisation, including paying down debt and refinancing.
Without Amari’s commitment, the Metro Board would not
be confident that Metro could raise the required level of
equity capital.
Initially, it is proposed that Amari appoint one director to
the Board. Amari may appoint a second director, but has
indicated it does not intend to do so in the short term. As a
majority shareholder, Amari will be able to carry or reject any
ordinary resolution, including to appoint additional directors
to, or remove any director from, the Board. This includes the
appointment and removal of independent directors, although
Metro will continue to be required to maintain at least two
independent directors under the NZX Listing Rules. Amari will
also have a major influence over any special resolution (which
require approval of at least 75% of Shareholders entitled to
vote and voting).
There are other potential consequences of Amari being a
51% shareholder, including that Amari will likely be able to
determine the outcome of any takeover and be allowed to
increase its percentage shareholding in Metro by ‘creeping’
up to 5% each year under the Takeovers Code.
6Notice of Meeting
New bank facility
Metro has also completed a binding conditional agreement
with one of its bank syndicate members for a new three-year
facility, on the same pricing as its current facility, and on terms
that provide Metro with a platform to achieve its plans over
that period. This refinancing is conditional on a minimum of
$15 million being raised through the Proposed Recapitalisation.
Metro has agreed with its bank syndicate an extension to
its current facilities to 30 September 2025, to complete the
Proposed Recapitalisation, if approved by Shareholders.
The Proposed Recapitalisation greatly enhances
the outlook for Metro’s future performance
Metro has faced a number of challenges over the last few
years, including a significant and prolonged decline in building
activity which drives the majority of demand for Metro’s
products. Board and management have worked hard to reduce
costs, improve production efficiency and increase service levels
to restore profitability in this challenging market.
Reducing debt is a key focus of the Board. The Proposed
Recapitalisation is expected to result in Metro’s net debt falling
from $60.6 million as at 31 March 2025 to a forecast level of
$27 – 37 million as at 31 March 2026, depending on the amount
of capital raised. The decrease in expected net debt is assisted
by debt forgiveness of $10 million agreed with Metro’s existing
bank syndicate to support the Proposed Recapitalisation,
which will only be received if the Proposed Recapitalisation is
successful by raising at least $15 million.
Metro’s bank syndicate have been very supportive while the
past and current Board have sought a solution, including
granting the time extensions and covenant relief to allow the
Board to develop and complete the Proposed Recapitalisation.
If the Resolutions proposed in this Notice of Meeting are not
approved, Metro would need to find another way to extend
or repay its debt. There is no certainty that Metro’s bank
syndicate would agree to a further extension to Metro’s bank
facility. If the Proposed Recapitalisation is not executed,
the bank syndicate could take action to accelerate the
enforcement of its rights, which could result in insolvency.
Any such action would likely have significant damaging effects
on Metro’s standing in the glass market and on its financial
performance and share value. If no enforcement action was
taken, Metro would remain under capitalised and would likely
still need to raise equity capital. The Board considers it highly
probable that the terms and pricing of any such future capital
raise would be significantly worse for Metro shareholders than
the Proposed Recapitalisation.
Many options were pursued, but no other executable
options are available
The Board has pursued a range of options to raise capital,
reduce debt and/or refinance Metro’s debt facilities.
Between February 2023 and May 2024, the Board actively
investigated the sale of Metro’s Australian subsidiary,
Australian Glass Group. That led to detailed discussions
with a preferred party, but ultimately the Board reached
the view that progressing with the sale would not be in the
best interests of Metro or its Shareholders. In May 2024, the
Board announced it remained open to all options, but that
its then-current intention was to retain its investment in
Australian Glass Group, as a sale of that business would not
have remediated the balance sheet structure, and progress
a capital raise to reduce Metro’s debt level.
The Board has also pursued various discussions with parties
potentially interested in acquiring or obtaining control of
Metro. Despite the Board’s efforts, none of these discussions
have resulted in a firm proposal that could be brought
to Shareholders.
The previous Board pursued discussions with a consortium
led by two Shareholders, Takutai Limited (Takutai) and Masfen
Securities Limited (Masfen), following Metro’s receipt of
an unsolicited, non-binding, indicative proposal from that
consortium in July 2023. The consortium came to an end in mid-
2024, when Mafsen and Takutai terminated their Co-operation
Deed, and there is no active proposal from the consortium.
In September 2024, the Board announced it had entered into
terms sheets with Cowes Bay Group Pty Ltd (Cowes Bay),
under which Cowes Bay would become a Metro Shareholder
through a placement of new Shares, provide a commitment to
invest further capital in Metro’s planned equity capital raise
and become Metro’s main lender. In December 2024, the Board
announced discussions with Cowes Bay were at an end, as the
parties had been unable to reach agreement on key final terms.
The Board also investigated and discussed other capital raise
solutions with a range of potential investors. However, none of
these discussions resulted in an agreement being reached.
As previously announced, on 17 December 2024 the Board
received a highly conditional, non-binding proposal from a party
managed by Crescent Capital Partners to acquire 100% of
Metro Shares at $0.08 per Share. As announced in February
2025, the Board assessed the proposal, but determined it
was highly unlikely to result in an executable transaction for
Shareholders, including because:
• the proposal was highly conditional, and was subject to
significant conditions including due diligence, finance and
Commerce Commission approval;
• having carefully considered the legal position and obtained
external advice, the Board considered it unlikely the
Commerce Commission would approve a combination of
Metro and Viridian Glass; and
• the Board considered the combination of a lengthy and
costly process, management and Board distraction
and strategic pause posed material risks to Metro and
Shareholders.
This view has not changed. Crescent Capital Partners (through
Viridian NZ BidCo Limited) has since sought Commerce
Commission approval for its proposed acquisition of Metro.
The Commerce Commission has stated that it has identified
potential adverse competitive effects arising from a loss
of competition between Viridian and Metro. It released a
Statement of Issues relating to Viridian’s clearance application,
in which it outlines the potential competition issues identified
following its initial investigation, and has sought submissions
from Viridian, Metro and other interested parties.
There is no certainty Crescent Capital Partners will be
granted clearance to acquire Metro. Even if it was granted
clearance, there is no certainty Crescent Capital Partners
will present a formal, executable offer. The Board’s assessment
continues to be that it is unlikely that the Commerce
Commission will approve a combination of Metro and Viridian
Glass. The publication of the Statement of Issues by the
Commerce Commission has not caused the Board to change
its assessment.
7Notice of Meeting
The Commerce Commission will not release its final decision
on the clearance application until 20 October 2025. This post-
dates the expiry of Metro’s existing facility extension, on 30
September 2025. As noted above, there is no certainty Metro
could secure a further extension.
Given the need to address Metro’s debt position before the
expiry of the current extension to its bank facility, and the
high level of uncertainty that a formal, executable offer will
be made, the Board believes the Proposed Recapitalisation
is in the best interests of Shareholders, particularly given
the potential for the Metro share price to recover should
its New Zealand turnaround be successful and a general
market improvement occur.
Should any party present an executable transaction which
was assessed to be of potential benefit to Shareholders,
the Board’s policy remains, to the extent possible, to give
Shareholders the opportunity to consider any such transaction.
The Resolutions
There are three interconnected Resolutions that are each
required to be passed by way of an ordinary resolution to
approve the Proposed Recapitalisation. They relate to:
• approval under rule 7(d) of the Takeovers Code for Amari to
acquire greater than 20% of the Shares;
• approval under NZX Listing Rule 4.2.1 for the issue of Shares
under the Proposed Recapitalisation; and
• approval under NZX Listing Rule 5.2.1 for the issue of Shares
to Simon Bennett and Pramod Khatri as related parties
of Metro.
The Board commissioned an Independent Report from Grant
Samuel for Shareholders, to support their consideration of
the Resolutions.
The Independent Report by Grant Samuel acknowledges that
material uncertainty exists for Metro to continue as a going
concern and concludes that the Proposed Recapitalisation will
improve the financial position of Metro and Metro’s ability to
conduct its business efficiently. These and other benefits need
to be weighed against the dilutionary impact on Shareholders
and the fact Amari will become the controlling shareholder of
Metro if the Proposed Recapitalisation is implemented.
Grant Samuel concludes that there are currently no viable
alternatives that would provide Metro with the minimum capital
required under the conditional agreement for a new three-year
facility with a member of its bank syndicate. Grant Samuel also
concludes that the terms and conditions of the proposed issue
of Shares to Simon Bennett and Pramod Khatri are fair to
all Shareholders.
These are only some of the conclusions reached in the
Independent Report. Shareholders should read the
Independent Report attached as Appendix 2.
Recommendation of the Metro Board
The Board fully supports the Proposed Recapitalisation and
unanimously recommends that Shareholders vote in favour
of the Resolutions being put forward.
8Notice of Meeting
4. FREQUENTLY ASKED
QUESTIONS
QUESTIONQUESTIONANSWERANSWERMORE INFORMATIONMORE INFORMATION
The Proposed Recapitalisation
What am I being asked to consider?You are being asked to consider whether you support the
Proposed Recapitalisation, including Amari acquiring a 51%
stake in Metro and Simon Bennett and Pramod Khatri’s
participation. To make this decision, you should read this
Notice of Meeting (including the Independent Report) and
seek advice if you have any questions.
Read this Notice of Meeting
and the Independent Report
in Appendix 2.
What does the Board recommend?The Board fully supports the Proposed Recapitalisation
outlined in this Notice of Meeting and unanimously
recommends that Shareholders vote in favour of the
Proposed Recapitalisation. As noted above, two Board
members have committed to subscribe for Shortfall Shares.
See Section 5 “The Proposed
Recapitalisation” for
more detail.
Is there an independent
advisor’s report?
Yes. The Board commissioned the Independent Report from
Grant Samuel.
See the Independent Report
in Appendix 2.
What is required for the Proposed
Recapitalisation to proceed?
For the Proposed Recapitalisation to proceed, it is
necessary that Shareholders approve the three Resolutions
relating to the Proposed Recapitalisation by way of ordinary
(greater than 50% of those Shares entitled to vote and
voting) resolution.
See Section 5 “The Proposed
Recapitalisation”, Section
5(c) “Details of the Proposed
Recapitalisation” and
Section 7 “Explanatory Note”
for more detail.
Process
Where will the Special Shareholders’
Meeting be held?
The Special Shareholders’ Meeting will be held at 3.00pm
(NZST) on 26 August 2025 at MUFG Pension & Market
Services, Level 30, PwC Tower, 15 Customs Street West,
Auckland and online at www.virtualmeeting.co.nz/mpgsm25
See Section 6 “Notice
of Special Meeting
of Shareholders” for
more detail.
Is anything else being considered at
the Special Shareholders’ Meeting?
Other than the Resolutions relating to the Proposed
Recapitalisation, there will be no matters for Shareholders
to consider or vote on.
See Section 6 “Notice
of Special Meeting
of Shareholders” for
more detail.
When will the result of the Special
Shareholders’ Meeting be known?
As soon as the results are available, Metro will announce
them via the NZX and ASX.
Not applicable.
9Notice of Meeting
QUESTIONQUESTIONANSWERANSWERMORE INFORMATIONMORE INFORMATION
How do I vote if I am not
able to attend the Special
Shareholders’ Meeting?
You can exercise your right to vote at the Special
Shareholders’ Meeting in two ways.
You can attend the meeting and vote, in person or online.
Alternatively, you can appoint a proxy to attend and vote
in your place. A Voting/Proxy Form is enclosed with this
Notice of Meeting.
If you wish to vote by proxy, you must complete the Voting/
Proxy Form and ensure it is received by no later than
3.00pm (NZST) on 24 August 2025.
If you do not wish to attend the meeting and vote (in person
or online) or to appoint a proxy to attend and vote in your
place, you can lodge a postal vote.
You can also lodge your proxy appointment or postal
vote online.
See Section 6 “Notice
of Special Shareholders’
Meeting” and the Voting/
Proxy Form accompanying
this Notice of Meeting for
more detail.
Why is my vote important?The Resolutions relating to the Proposed Recapitalisation
require the approval of an ordinary (greater than 50% of
those shares entitled to vote and voting) resolution.
See Section 5 “The Proposed
Recapitalisation” for
more detail.
Post Resolutions
What happens if the Proposed
Recapitalisation is not approved?
The Proposed Recapitalisation will not proceed and Metro
will need to find another option to refinance or repay its
debt or extend its debt terms. Not being able to agree an
extension could cause the bank syndicate to take action
to accelerate the enforcement of their rights, which
could result in insolvency. Any such action would likely
have significant damaging effects on Metro’s standing
in the glass market and on its financial performance and
share value.
See Section 5(e)
“Metro if the Proposed
Recapitalisation does not
proceed” for more detail.
10Notice of Meeting
5. THE PROPOSED
RECAPITALISATION
(a) Background to the Proposed Recapitalisation
Metro currently operates in the glass processing and
installation sectors in New Zealand, under the Metro
Performance Glass business, and in glass processing in
Australia, under the Australian Glass Group business. In the
year to 31 March 2025, Metro generated $134 million of
revenue from its New Zealand operations and $80 million
from its operations in Australia. As at the date of this
Notice of Meeting, Metro had a market capitalisation of
approximately $9 million.
Metro’s primary business is the manufacture of double glazed
glass units which it supplies to aluminium window fabricators
for installation into new or renovated houses, and therefore
demand for its products is closely linked to building activity
in both New Zealand and Australia. Metro estimates it has an
approximate 30% share of the market for residential supply
to New Zealand window manufacturers, and approximately
17% in the New South Wales, Victoria and Tasmanian markets
it services in Australia. Metro also processes and installs a
large range of laminated, toughened and other single glass
solutions for the New Zealand residential and commercial
construction sectors.
A sustained period of reduced building activity, the entry of
a new competitor in the New Zealand market in 2020 and a
delayed response to cost cutting in response to low activity
levels saw Metro’s profitability and market value decline over
the past two to three years. As a result, Metro has higher
debt levels than it and its bank syndicate desire and this has
impacted the perception of Metro with customers, suppliers
and employees as well as being a major distraction for the
Board and management.
The Board has pursued a range of options to raise capital,
reduce debt and/or refinance Metro’s debt facilities.
Between February 2023 and May 2024, the Board actively
investigated the sale of Metro’s Australian subsidiary,
Australian Glass Group. That led to detailed discussions with a
preferred party, but ultimately the Board reached the view that
progressing would not be in the best interests of Metro or its
Shareholders. In May 2024, the Board announced it remained
open to all options, but that its then-current intention was to
retain its investment in Australian Glass Group, and a sale of
that business would not have remediated the balance sheet
structure, and progress a capital raise to reduce its debt level.
The Board has also pursued various discussions with parties
potentially interested in acquiring or obtaining control of
Metro. Despite the Board’s efforts, none of these discussions
have resulted in a firm proposal that could be brought
to Shareholders.
The previous Board pursued discussions with a consortium led
by two Shareholders, Takutai Limited and Masfen Securities
Limited, following Metro’s receipt of an unsolicited, non-binding,
indicative proposal from that consortium in July 2023. The
consortium came to an end in mid-2024 when Masfen and
Takutai terminated their Co-operation Deed, and there is no
active proposal from the consortium.
In May 2024, the Board announced it remained open to all
options, but that its then-current intention was to retain its
investment in Australian Glass Group and progress a capital
raise to reduce its debt level.
In September 2024, the Board announced it had entered into
term sheets with Cowes Bay Group Pty Ltd (Cowes Bay), under
which Cowes Bay would become a Metro Shareholder through
a placement of new Shares, provide a commitment to invest
further capital in Metro’s planned equity capital raise and
become Metro’s main lender. In December 2024, the Board
announced discussions with Cowes Bay were at an end, as the
parties had been unable to reach agreement on key final terms.
The Board also investigated and discussed other capital raise
solutions with a range of potential investors. However, none of
these discussions resulted in an agreement being reached.
As previously announced, on 17 December 2024 the Board
received a highly conditional, non-binding proposal from a party
managed by Crescent Capital Partners to acquire 100% of
Metro Shares at $0.08c per Share. As announced in February
2025, the Board had assessed the proposal, but determined
it was highly unlikely to result in an executable transaction for
Shareholders, including because:
• the proposal was highly conditional, and was subject to
significant conditions including due diligence, finance and
Commerce Commission approval;
Metroglass’ Net Debt and Market
Value of Equity Over Time
Net Debt
Market Value of Equity
Mar-25Mar-24Mar-23Mar-22Mar-21
48.0
52.3
60.1
53.0
60.6
69.5
55.6
31.7
19.3
10.6
11Notice of Meeting
• having carefully considered the legal position and obtained
external advice, the Board considered it unlikely the
Commerce Commission will approve a combination of
Metro and Viridian Glass; and
• the Board considered the combination of a lengthy and
costly process, management and Board distraction
and strategic pause posed material risks to Metro
and shareholders.
This view has not changed. Crescent Capital Partners (through
Viridian NZ BidCo Limited) has since sought Commerce
Commission approval for its proposed acquisition of Metro.
The Commerce Commission has stated that it has identified
potential adverse competitive effects arising from a loss
of competition between Viridian and Metro. It released a
Statement of Issues relating to Viridian’s clearance application,
in which it outlines the potential competition issues identified,
following its initial investigation. It has sought submissions from
Viridian, Metro and other interested parties.
There is no certainty Crescent Capital Partners will be granted
clearance to acquire Metro. Even if it was granted clearance,
there is no certainty Crescent Capital Partners will present
a formal, executable offer. The Board’s assessment continues
to be that it is unlikely that the Commerce Commission will
approve a combination of Metro and Viridian Glass. The
publication of the Statement of Issues by the Commerce
Commission has not caused the Board to change
its assessment.
The Commerce Commission will not release its final decision
on the clearance application until 20 October 2025. This
post-dates the expiry of Metro’s existing facility extension,
on 30 September 2025. As already noted, there is no certainty
Metro could secure a further extension.
Given the need to address its debt position before then and
the high level of uncertainty that a formal, executable offer
will be made, the Board believes the Proposed Recapitalisation
is in the best interests of Shareholders, particularly given
the potential for the Metro share price to recover should its
New Zealand turnaround be successful and a general market
improvement occur.
(b) Description of the Proposed Recapitalisation
Overview of the Proposed Recapitalisation
• The Proposed Recapitalisation involves:
–Rights Offer: a $8.9m renounceable rights issue to
existing eligible Shareholders. Eligible Shareholders will
be granted a renounceable right (Right) to subscribe
for 1.6 new Shares at $0.03 for every 1 existing Share
held. Eligible Shareholders that do not wish to take up all
or some of their Rights may be able to sell Rights they
have not taken up, if there is a buyer for those Rights.
Eligible Shareholders who take up their Rights in full will
be entitled to apply for additional new Shares under an
Oversubscription Facility, up to a maximum amount of
additional new Shares equal to the greater of 100% of
their Rights entitlement or $25,000.
–Top-up Placement: a placement to Amari at $0.03 per
share of at least $6.1m such that it will own a 51%
shareholding in Metro immediately following completion
of the Proposed Recapitalisation.
Issue Price
The Issue Price for the Rights Offer and Top-up Placement is
$0.03 per Share.
This represents a discount of 41% to Metro’s closing price
on 30 June 2025 of $0.051 per Share and a discount to the
valuation in the Independent Report in Appendix 2.
Shareholders should refer to Sections 5.3.2 – 5.3.4 of the
Independent Report for further information regarding the
Issue Price.
Size of the Proposed Recapitalisation
If successful, the Proposed Recapitalisation will raise between
$15 million and $24 million depending on the level of subscription
in the Rights Offer.
The maximum number of new Shares that could be issued
under the Proposed Recapitalisation is 798.3 million. The actual
number of new Shares that will be issued under the Proposed
Recapitalisation will depend on the level of subscription in the
Rights Offer.
Indicative timeline for the Proposed Recapitalisation
If the Resolutions are approved by Shareholders, the expected
timeline for the Proposed Recapitalisation is set out in the
table below.
EventEventDateDate
Record Date for the Rights Offer7:00pm (NZST),
28 August 2025
Opening Date for the Rights Offer1 September 2025
Rights trading closes5 September 2025
Closing Date for the Rights Offer12 September 2025
Announcement of the results of
the Proposed Recapitalisation
16 September 2025
Settlement on NZX (for shares
issued under Rights Offer and
Top-up Placement)
19 September 2025
Allotment and Quotation Date on
NZX and ASX
19 September 2025
Latest Refund Date for scaling of
oversubscriptions (if any)
By 26 September 2025
Rights Offer
The Rights Offer is intended to open on 1 September 2025,
provided approval of the Resolutions is received.
The Rights Offer will seek to raise approximately $8.9 million
by granting a Right to Eligible Shareholders to subscribe for
1.6 new Shares for every existing Share held. Based on the
entitlement ratio, Rights to buy up to 296,604,938 new Shares
(subject to rounding) at $0.03 per Share will be granted under
the Rights Offer.
12Notice of Meeting
Rights trading
The Rights are expected to be tradeable on the NZX once
the offer is open, so existing Shareholders may have the
opportunity to sell their Rights should they not wish to take up
some of all of their Rights. Similarly, other parties interested in
participating in the Rights Offer may have the opportunity to
buy Rights and subscribe for new Shares. There is no guarantee
there will be buyers for the Rights on NZX, and Shareholders
may, accordingly, be unable to sell some or all of their Rights.
Oversubscription Facility
Eligible Shareholders who have taken up 100% of their Rights
will be eligible to apply for further new Shares under the
Oversubscription Facility, up to 100% of their entitlement
amount, or $25,000 of Shares, whichever is greater.
The total number of Shares available under the
Oversubscription Facility will be the number of Shares
available under the Rights Offer for which Metro did not
receive a valid application by the closing date for the
Rights Offer i.e. new Shares not taken up by Shareholders’
subscriptions under the Rights Offer.
Shareholders’ subscriptions for further new Shares under the
Oversubscription Facility are subject to scaling and compliance
with applicable laws and regulations.
Please refer to the worked examples below under the heading
“Dilutionary Impact” showing the different potential scenarios
and dilutionary impact for a shareholder holding 100,000
Shares, depending on their participation in the Rights Offer
and Oversubscription Facility.
Binding commitments from wholesale investors
Metro has received binding commitments of $5.06 million
from a number of wholesale investors, including Directors
Simon Bennett and Pramod Khatri, to subscribe for any
Shares remaining in the Oversubscription Facility following
the fulfilment of oversubscriptions by Shareholders
(Shortfall Shares).
Shortfall Shares will be allocated pro rata to these wholesale
investors based on their respective commitment levels. Any
Shortfall Shares remaining after the fulfilment of wholesale
investors’ commitments will be allocated to Amari.
The level of commitments from wholesale investors, together
with Amari’s commitment, is sufficient to ensure that the
minimum required amount of $15 million will be raised under
the Rights Offer and Top-up Placement.
Full terms of the Rights Offer have been released on the NZX,
together with this Notice of Meeting.
Top-up Placement
The Top-up Placement will be completed at the same time as
completion of the Rights Offer. The Top-up Placement consists
of a placement to Amari at $0.03 per Share such that it will own
a 51% shareholding in Metro immediately following completion
of the Proposed Recapitalisation.
The ultimate number of Shares placed to Amari under the
Top-up Placement will depend on the level of subscription
under the Rights Offer and how many Shortfall Shares Amari
is required to subscribe for to reach a 51% shareholding. If
Amari is required to subscribe for no Shortfall Shares and
the full $8.9 million is raised from Shareholders and the other
wholesale investors, the Top-up Placement will be approximately
501.7 million Shares, to ensure Amari reaches a shareholding of
51% in Metro, and the Top-up Placement will raise approximately
$15 million.
The table below demonstrates how the amount of capital raised
may change based on the level of subscription under the Rights
Offer, using three example levels.
Illustrative Outcomes of the Proposed Recapitalisation
$ raised$ raised
Low Low
Rights Rights
Offer Take Offer Take
UpUp
Mid-case Mid-case
Rights Rights
Offer Take Offer Take
UpUp
High High
Rights Rights
Offer Take Offer Take
UpUp
Rights Take Up –
Existing Investors*
–$3.0m$8.9m
Shortfall Shares -
Wholesale investor
Commitments**
$5.1m$5.1m–
Shortfall Shares –
Amari Underwrite
$3.8m$0.8m–
Top-up Placement to
Amari
$7.2m$13.3m$15.0m
Total Amount Raised$16.1m$22.2m$23.9m
* Includes oversubscription amounts ** Binding commitments of $5.06
million have been received, which is above the $4.5m required from non-
Amari investors to ensure that a minimum raise size of $15 million is met.
Therefore, more than $15m is raised even under a low subscription level.
Issue Price Paid by Amari
Amari will pay the same Issue Price of $0.03 per Share as
Shareholders under the Rights Offer. This is the price the
Board was able to negotiate with Amari in order to secure
its investment in Metro in order to support the Proposed
Recapitalisation. This means that Amari will acquire a majority
stake in Metro without paying a premium for control. Further,
at $0.03 per Share, the Issue Price is a discount to Metro’s
market price and the bottom of the valuation range in the
Independent Report.
The Board considers that Amari’s commitment to invest
in Metro is very important in ensuring confidence in the
successful outcome of the Proposed Recapitalisation, if
approved by Shareholders. Without Amari’s commitment, there
would be no confidence that Metro would raise the minimum
$15 million required to pay down debt, refinance its facilities
and benefit from the $10 million debt forgiveness agreed with
its banking syndicate (discussed further below).
Further, the Board is conscious Amari will not enjoy the
benefits associated with control, given Metro’s continued
status as an NZX listed company. The Board will continue to
be required to act in the best interests of Metro and include
independent directors, and transactions with related parties
will be regulated.
In this context, the investment by Amari at $0.03 per
Share represents part of the transaction that was able
to be negotiated with Amari. The Board considers that the
Proposed Recapitalisation is the only executable transaction.
Shareholders should refer to Section 5.3.3 of the Independent
Report at Appendix 2 for further information regarding the
absence of a control premium.
13Notice of Meeting
Dilutionary Impact
Metro currently has approximately 185 million Shares on issue.
Under the Proposed Recapitalisation, between 500 million and
798 million new Shares will be issued. The dilutionary impact of
the Proposed Recapitalisation on a Shareholder will depend
on the extent of that Shareholder’s and other Shareholders’
participation in the Rights Offer.
As noted above, under the Rights Offer, existing Shareholders
will be granted Rights to acquire new Shares. Eligible
Shareholders who take up their Rights in full will have the
opportunity to acquire additional new Shares above their
entitlement by subscribing for new Shares under the
Oversubscription Facility.
If a Shareholder did not exercise, or sold, their Rights, their
percentage shareholding in Metro would be significantly
diluted as a result of the Proposed Recapitalisation.
The Top-up Placement will occur on completion of the Rights
Offer and will involve new Shares being issued to Amari to
ensure that it reaches a 51% shareholding in Metro.
As a result, most Shareholders’ percentage holding in Metro will
reduce following completion of the Top-up Placement, even if
they took up their Rights in full.
The table below shows the potential dilutionary impact of the
Proposed Recapitalisation on a hypothetical Shareholder who
holds 100,000 Shares, under different levels of Shareholder
participation in the Rights Offer, and in two scenarios (being
a Proposed Recapitalisation that raises $15 million and a
Proposed Recapitalisation that raises $23.9 million). It is
important to be aware that while a Shareholder’s percentage
shareholding decreases under the scenario where the
Proposed Recapitalisation raises the maximum amount of
capital, at any given Share price there is no change to the
value of the Shareholder’s shareholding no matter how much
is raised. The Shareholder will have “a smaller slice of a bigger
pie” under the maximum raise scenario, but the value of their
Shares at any given Share price will be the same.
Current:Current:
Post Proposed RecapitalisationPost Proposed Recapitalisation
No Participation
Pro Rata
Entitlement
Additional 100%
of Entitlement
under
Oversubscription
Facility
Maximum under
Oversubscription
Facility
Metro Shares owned100,000100,000260,000420,0001,093,333
$15m raised:
Metro Shares on Issue185,378,086685,378,086685,378,086685,378,086685,378,086
% of Metro owned0.05%0.01%0.04%0.06%0.16%
$23.9m raised:
Metro Shares on Issue185,378,086983,638,824983,638,824983,638,824983,638,824
% of Metro owned0.05%0.01%0.03%0.04%0.11%
Note: Assumes no scaling of oversubscriptions
Amari as a majority shareholder
On completion of the Proposed Recapitalisation, Amari will
become a majority shareholder of Metro.
Amari is a privately-owned company operating a network of
specialised metals distribution brands across Australia. It
supplies high-quality semi-finished metal materials, including
stainless steel, aluminium, and copper, to diverse industries
such as construction, infrastructure, mining, manufacturing,
and agriculture. In addition to its Australian operations, Amari
shares common ultimate ownership with three businesses
serving similar industries in the New Zealand market: Wakefield
Metals, NZ Tube Mills, and McKechnie Aluminium (which
includes the Omega Window Systems division). With a strong
commitment to reliability, operational excellence, and customer
satisfaction, it delivers tailored metal supply solutions to clients
across Australia and New Zealand.
Amari consider themselves long term investors and owners of
businesses and seek to work with management teams to deliver
value for all stakeholders. Their track record in the Australasian
metals sector demonstrates their ability to transform and
enhance business performance through focused strategies on
service quality, efficiency, and market expansion. Amari operates
under the ultimate parent company, Amari Australasia Holdings
Inc., based in the USA, which provides a stable foundation for its
regional activities.
Amari have stated that they are encouraged by Metro’s recent
emphasis on excellence, quality and competitiveness, which
mirror their own experience in business transformation, and
by recent legislative changes in residential energy efficiency
standards which should drive growth. By leveraging their
experience in similar industries they will aim to support Metro
in growing sales, improving cost structures and delivering
enhanced value to customers.
14Notice of Meeting
Amari will appoint a representative to Metro’s Board to
contribute to strategic oversight, while respecting Metro’s
status as a public company with an independent Board and
adherence to all corporate governance requirements. Amari
have noted they are supportive of the current Board and
management and see this investment as reflective of their
confidence in Metro’s potential.
As a majority shareholder, Amari will be able to carry or reject
any ordinary resolution, including to appoint additional directors
to, or remove any director from, the Board. This includes the
appointment and removal of independent directors, although
Metro will continue to be required to maintain at least two
independent directors under the NZX Listing Rules. Amari will
also have a major influence over any special resolution, which
require approval of at least 75% of Shareholders entitled to
vote and voting.
(c) Concessions from Existing Bank Syndicate
Metro has obtained concessions from its existing bank
syndicate to support the Proposed Recapitalisation and
refinancing, whereby, subject to raising at least $15 million,
the existing bank syndicate will forgive $10 million of debt.
This, alongside the Proposed Recapitalisation and cash
flow generated from operations, is expected to reduce
Metro’s net debt to a forecast level of $27 to 37 million
as at 31 March 2026.
(d) The New Bank Facility
Metro has entered into a binding conditional agreement with
one of its bank syndicate members for a new three-year
facility on the same pricing as its current facility and on terms
that provide Metro with a platform to achieve its plans over
that period. This agreement is conditional on the Proposed
Recapitalisation successfully completing.
The new banking facility contains agreed covenants with, in
Metro’s view, sufficient headroom over the next three years to
achieve Metro’s New Zealand turnaround plan, even if building
activity levels remain at subdued levels.
As noted above, the ability to obtain concessions from
its existing lenders, the extended facilities and the reset
of covenants to the agreed levels are only available to
Metro if the Resolutions are passed and the Proposed
Recapitalisation is successful.
(e) Use of Proceeds
Proceeds from the Proposed Recapitalisation will be used to
pay down Metro’s debt. If more than the minimum amount is
raised, this will provide the opportunity for Metro to explore
and pursue earnings growth opportunities that require capital.
(f) Metro after the Proposed Recapitalisation
Apart from the opportunities presented by a recapitalised
balance sheet, no change to the strategy of Metro or
its operations is expected as a result of the Proposed
Recapitalisation, with Metro still seeking to supply glass to
its customers from its existing sites. Metro will continue to
focus on increasing operating efficiency, maximising profitable
revenue and reducing costs to operate profitably at current
activity levels and to maximise the benefit from any rebound in
the building market if and when that occurs.
With a recapitalisation completed and new banking facilities in
place, Metro’s customers, suppliers and staff should have more
confidence in Metro’s ability to serve them, which is expected
to assist Metro’s performance. An improved capital position
will also enable Metro to pursue growth options that may arise
in the future, particularly in Australia. The Board is focused on
reaching a level of profitability and debt level that will enable a
return to paying dividends over time.
Financial Impact of the Proposed Recapitalisation
Proceeds from the Proposed Recapitalisation will be
between $15 million and $24 million, depending on the level of
subscription in the Rights Offer, which will be used to pay down
Metro’s existing debt. Following completion of the Proposed
Recapitalisation, Metro is expected to have net debt of
between $27m and $37m as at 31 March 2026, which would
correspond to an expected net debt to 2026 EBITDA ratio of
between 2.4x and 1.8x respectively.
Metro’s Forecast Net Debt and Leverage
Amount Raised:Amount Raised:$15 million raised$15 million raised$24 million raised$24 million raised
As at 31 March, $m
unless stated
FY26FY27FY26FY27
Net Debt36.724.027.514.2
EBITDA (see below)15.421.415.421.4
Net Debt / EBITDA2.4x1.1x1.8x0.7x
Outlook for Metro
The Board has made significant changes to Metro’s cost
structure to adapt to lower activity levels, including
streamlining of operations, reducing overhead and producing
more efficiently. Higher quality with lower reworks has also
reduced the overall cost of manufacture. While these changes
have only been implemented for a short time, Metro has
demonstrated improvements in both service and production
efficiency metrics, often despite lower volumes. Metro is also
beginning to see the benefits of increased demand for its
products in Australia as a result of building code changes.
15Notice of Meeting
The Board believes Metro’s investment and cost reduction in
New Zealand operations will see it continue to generate positive
cash flow, even if the depressed levels of building activity
remain for some time. Although no general market recovery has
been forecast in FY26, the business is well placed to rebound
its profitability when activity levels recover. Metro’s future
estimates are detailed below. These are highly dependent on
activity levels, particularly as Metro has a significant fixed cost
base (factory overheads, employee costs) and therefore small
changes in revenue can have a much larger impact on EBITDA,
EBIT and cash flows. Metro estimates approximately 69% of
any revenue change through volume movements is reflected
in earnings.
FY26FY26FY27FY27
Revenue226.0243.5
EBITDA15.421.4
EBIT6.011.8
Cash flows from operations*1.312.5
* Assumes $15 million is raised. Defined as trading cash flows less capital
expenditure and interest costs, but excludes one-off costs.
The key assumptions that form this forecast include:
• No significant changes in building market activity, pricing or
market share in New Zealand in FY26 reflecting the current
subdued trading conditions in New Zealand, with revenue
growth of approximately 3% driven largely by product mix
and some new customers. In FY27 New Zealand revenue
growth of 5% is forecast based on market growth and
prices increasing in line with inflation.
• Sales in Australia are forecast to increase primarily as a
result of increased penetration of double glazed units in
Victoria based on the previous experience in New South
Wales (where the building code changes were implemented
10 months earlier). A price increase announced in July is also
incorporated into the forecasts over FY26 and for a full year
of FY27. Revenue in Australia is expected to increase by 10%
in FY26 and 11% in FY27.
• Operating costs are expected to benefit from a full year
of the production efficiency and overhead cost reductions
already implemented, and further factory cost savings which
were fully implemented by the end of July 2025 are expected
to benefit from a full year of implementation in FY27. Further
cost saving initiatives across the network have also been
identified and assumed implemented in FY26.
• Capital expenditure is expected to remain at recent
historical levels.
• It is assumed there is no change to the building code
regulations with regards to thermal efficiency of windows
implemented in New Zealand in 2022, New South Wales in
2023 and Victoria in 2024.
• Proceeds from the Proposed Recapitalisation are assumed
to repay existing debt facilities or be held as cash.
• The FY26 forecast is based on three months’ year-to-date
trading to 30 June 2025 and the forecast for the remaining
nine months as prepared by Metro management and
approved by the Board.
Metroglass NZ – Key Operational Statistics
Improved service – DIFOT Improvement
50%
55%
60%
65%
70%
75%
80%
85%
90%
95%
100%
May 25Mar 25Jan 25Nov 24Sep 24Jul 24May 24Mar 24
NZ
CHCAKL
Improved production efficiency – DGUs per hour
0%
2%
4%
6%
8%
Feb25Dec24Oct24Aug24Jun24Apr24
Tot Qty/hr
Tot M2/hrLinear (Tot Qty/hr)Linear (Tot M2/hr)
Increased quality – internal reworks
0%
1%
2%
3%
4%
5%
6%
Jul 25Apr 25Jan 25Oct 24Jul 24Apr 24
AKL - IntCHC - Int
Increased quality – external reworks
0.0%
0.5%
1.0%
1.5%
2.0%
2.5%
3.0%
Jul 25Apr 25Jan 25Oct 24Jul 24Apr 24
AKL - Ext
CHC - Ext
16Notice of Meeting
Governance – Board structure
As announced on 1 July 2025, upon completion of the Proposed
Recapitalisation, Metro will appoint Stephen Robertson, a
representative of Amari, to the board of Metro and will support
his re-election at Metro’s next annual shareholder’s meeting.
Metro has also agreed to procure:
• the appointment and support the re-election of a second
Amari representative to the Board, should Amari request
this, provided Amari continues to hold more than 40% of
Metro’s Shares on issue (Amari has confirmed to the Board
that it does not currently intend to procure the Board to
appoint a second director in the short term); and
• that the Board supports the re-election of any Amari-
nominated representative appointed to the Board on an
ongoing basis, provided Amari continues to hold at least
10% of Metro’s Shares on issue.
As announced on 11 March 2025, Steve Hamer, the current
CEO of Australian Glass Group, will join the Board as a non-
independent director on his retirement from his current role,
expected at the end of September 2025.
The Board also intends to appoint current Executive
Director Simon Bennett to a permanent position as
Managing Director of Metro and has instituted a process
to formalise this appointment.
No other changes to the Board or management are expected.
(g) Metro if the Proposed Recapitalisation
does not proceed
If the Proposed Recapitalisation does not proceed, Metro will
not raise any proceeds, will not obtain the concessions from its
bank syndicate and will not be able to enter into its new three-
year debt facility. Metro’s expected net debt would remain at
approximately $60 million, and its existing facility agreement
would expire on 30 September 2025.
Metro would need to quickly seek to extend or refinance this
facility. To date, Metro’s bank syndicate has been supportive
of the company and has granted extensions and covenant
waivers as required to assist Metro to develop and purse its
capital raising options. Therefore, it is possible that a further
extension could be agreed. However, there is no certainty
that this support will continue, particularly if there is no clear
path to raise capital. Not being able to agree an extension
could cause the bank syndicate to take action to accelerate
the enforcement of its rights, which could result in insolvency.
Any such action would likely have significant damaging effects
on Metro’s standing in the glass market and on its financial
performance and share value. If no enforcement action was
taken, Metro would remain under capitalised and would still
need to raise equity capital. The Board considers it is highly
probable that the terms and pricing of any such future capital
raise would be significantly worse for Shareholders than the
Proposed Recapitalisation.
Even if a facility extension is agreed, Metro still needs to reduce
its debt levels, and the failure of its Shareholders to support
the Proposed Recapitalisation is likely to result in it becoming
more difficult to secure new investors or raise capital in the
future. Other alternatives, such as a sale of the business, may be
possible. However, Metro would be in a weak negotiating position
and the outcome that could be achieved for Shareholders could
be significantly worse for Shareholders than those achieved for
Shareholders under the Proposed Recapitalisation.
(h) Key risks
Investments in shares, including Metro Shares as contemplated
by the Proposed Recapitalisation, have risks. The key risks
of investing in Metro Shares are outlined in the Investor
Presentation in relation to the Rights Offer, dated 11 August
2025, which will be delivered to Shareholders on 1 September
2025, and was released to the NZX on 11 August 2025.
The risks outlined below specifically relate to the key risks
identified in relation to the Resolutions to approve the
Proposed Recapitalisation. Further discussion of the risks
to Shareholders of the Proposed Recapitalisation are
considered in the Independent Report by Grant Samuel
included in Appendix 2.
(i) The Proposed Recapitalisation may not complete
Completion of the Proposed Recapitalisation is subject to
the fulfilment of certain conditions, including Shareholder
approval of the Resolutions outlined in Section 6 “Notice of
Special Shareholders’ Meeting”. If Shareholders do not approve
the Proposed Recapitalisation by approving the Resolutions,
or any of the conditions are not met or waived, the Proposed
Recapitalisation will not proceed.
If the Proposed Recapitalisation does not proceed, Metro’s
ability to extend its syndicated banking facilities currently in
place beyond the end of September 2025, when they are due to
expire, is uncertain. If Metro is not able to extend its syndicated
banking facilities, the business will be forced to seek alternative,
less preferred, sources of funding. Metro will also not raise
capital and therefore its debt will remain at a level the Board
considers is currently too high. A high debt level may continue
to impact Metro’s share price, its perception in the market and
potentially Shareholders’ ability to sell Shares. This is discussed
in further detail in Section 5(g) above.
(ii) Liquidity in Metro’s Shares may not increase as a result of
the Proposed Recapitalisation
Under the Proposed Recapitalisation, Metro will issue a large
amount of new Shares. However, depending on which parties
take up their Shares, and how many existing investors take
up their Rights, the majority of these Shares could be taken
up by large existing Shareholders, new investors that have
committed to take up Shortfall Shares, and Amari. As a result,
the Proposed Recapitalisation may not result in a significant
increase in liquidity or the ability for Shareholders to sell their
Shares should they wish.
(iii) Amari will become a majority shareholder with the ability to
control certain shareholder resolutions
On completion of the Proposed Recapitalisation, Amari will have
a majority shareholding in Metro and will appoint a director
to Metro’s Board. As a majority shareholder, Amari will be able
to carry or reject any ordinary resolution, including to appoint
additional directors (independent or non-independent) to, or
remove any director from, the Board (subject to the need to
maintain at least two independent directors), and will have
a major influence over any special resolution (which require
approval of at least 75% of Shareholders entitled to vote
and voting).
This may limit the ability of other Shareholders to influence the
governance of Metro through their shareholding.
There are other potential consequences of Amari being a 51%
shareholder, including that Amari will likely be able to determine
the outcome of any takeover and be allowed to further increase
17Notice of Meeting
its percentage shareholding in Metro by ‘creeping’ up to 5%
each year under the Takeovers Code.
(iv) Metro will still have a meaningful level of debt following
the Proposed Recapitalisation
The Proposed Recapitalisation will raise between $15 and
$24 million and the proceeds will be used to repay a portion
of Metro’s existing debt. The Proposed Recapitalisation will
also result in a further reduction in debt as a result of the
concessions obtained from Metro’s existing lenders. While
these will significantly reduce Metro’s debt level, Metro expects
to still have a net debt level of between $27 – $37 million
as at 31 March 2026. As Metro operates in a competitive
environment, and activity levels in the market are currently
challenging, there is still a risk that Metro may need to raise
more equity, or have difficulty in refinancing or servicing its
debt in the future.
(i) Summary of key terms applying to investors’
commitments to subscribe for Shares under the
Proposed Recapitalisation
Completion of Amari’s commitment to subscribe for Shares
under the Proposed Recapitalisation in the manner set out in
this Notice of Meeting is subject to the fulfilment of certain
conditions, including Shareholders approving the Resolutions,
there being no amendment to or termination of Metro’s
existing bank facility agreement and conditional agreement
for its new facility, Metro meeting the conditions under the
agreement for its new facility, and no Metro lender requiring
early repayment or exercising any security granted by Metro
or any of its subsidiaries.
There are limited circumstances in which Amari may terminate
its commitment to subscribe for Shares under the Proposed
Recapitalisation before completion of the Proposed
Recapitalisation, including if:
• any of the above conditions are not satisfied;
• Metro commits a material breach of its commitment
agreement with Amari which is incapable of remedy or which
is not remedied within the agreed time;
• Metro suffers a specified insolvency event;
• Metro ceases its primary business activities or all of its
business activities for 20 consecutive days;
• Metro breaches any representation or warranty given to
Amari in any respect which is, in Amari’s reasonable opinion,
materially adverse in the context of Metro or its business,
the Share price or the Proposed Recapitalisation;
• NZX delists Metro or announces an intention or initiates
steps to do so; or
• NZX suspends for more than 3 days, or announces an
intention to or initiates steps to, cease quotation of Metro’s
Shares on the NZX Main Board.
Wholesale investors’ binding commitments to subscribe for
Shortfall Shares are similarly subject to the fulfilment of
certain conditions, including Shareholders approving the
Resolutions, there being no amendment to or termination
of Metro’s existing bank facility agreement and conditional
agreement for its new facility, Metro meeting the conditions
under the agreement for its new facility, and no Metro
lender requiring early repayment or exercising any security
granted by Metro or any of its subsidiaries. Wholesale
investors’ commitments are also conditional on there being
no termination of the commitment agreement between Amari
and Metro and wholesale investors being satisfied with the
final terms of the Rights Offer (acting reasonably).
Metro has agreed to pay a 0.50% commitment fee to wholesale
investors who have given binding commitments to subscribe for
Shortfall Shares, other than Simon Bennett and Pramod Khatri.
See Section 5(g)(i) “The Proposed Recapitalisation may not
complete” for further detail on the risks if the Proposed
Recapitalisation does not complete.
18Notice of Meeting
6. NOTICE OF SPECIAL
SHAREHOLDERS’ MEETING
Dear Shareholder
We invite you to join us for a special meeting of Shareholders
(the Special Shareholders’ Meeting) of Metro Performance
Glass Limited
1
, to be held at:
• Location: MUFG Pension & Market Services, Level 30,
PwC Tower, 15 Customs Street West, Auckland.
• Date and time: 26 August 2025 at 3.00pm (NZST)
The Special Shareholders’ Meeting will be a hybrid meeting
to ensure that it is accessible and that Shareholders who
are not able to attend in person can still participate.
Online attendance at the Special Shareholders’ Meeting is
through www.virtualmeeting.co.nz/mpgsm25. To participate
online you will need your shareholder number for verification
purposes. Your shareholder number can be found on your
Voting/Proxy Form.
The business of the Special Shareholders’ Meeting will be
to consider and, if thought appropriate, pass the ordinary
resolutions set out below (the Resolutions).
Further information relating to the Resolutions is set out in
the Explanatory Notes in Section 7 of this Notice of Meeting.
Please read and consider the Resolutions together with the
Explanatory Notes.
BUSINESS OF THE SPECIAL SHAREHOLDERS
MEETING
1. Amari’s participation - Ordinary Resolution 1
To consider and, if thought appropriate, pass the following
ordinary resolution:
That, subject to Ordinary Resolutions 2 and 3 being
passed, the issuance of up to 501,655,800 Shares to
Amari Metals Australia Pty Ltd for $0.03 per Share
pursuant to the Proposed Recapitalisation where
such issue will cause Amari to become the holder and
controller of more than 20% of the voting rights in
Metro, as described in the Notice of Meeting dated
11 August 2025, be approved under Rule 7(d) of the
Takeovers Code.
This resolution requires approval as an ordinary resolution
under rule 7(d) of the Takeovers Code. See Explanatory Note 1 in
Section 7 “Explanatory Notes”.
2. Issue of Shares - Ordinary Resolution 2
To consider and, if thought appropriate, pass the following
ordinary resolution:
That, subject to Ordinary Resolutions 1 and 3 being
passed, the issuance of up to 798,260,738 Shares to
subscribers under the Proposed Recapitalisation for
$0.03 per Share, as described in the Notice of Meeting
dated 11 August 2025, be approved for all purposes,
including under NZX Listing Rule 4.2.1.
This resolution requires approval as an ordinary resolution
under NZX Listing Rule 4.2.1. See Explanatory Note 2 in
Section 7 “Explanatory Notes”.
3. Directors’ participation - Ordinary Resolution 3
To consider and, if thought appropriate, pass the following
ordinary resolution:
That, subject to Ordinary Resolutions 1 and 2 being
passed, the issuance of up to 33,333,333 Shares to
Simon Bennett and 6,666,667 Shares to Pramod Khatri
under the Proposed Recapitalisation for $0.03 per
Share, as described in the Notice of Meeting dated
11 August 2025, be approved for all purposes, including
under NZX Listing Rule 5.2.1.
This resolution requires approval as an ordinary resolution
under NZX Listing Rule 5.2.1. See Explanatory Note 3 in
Section 7 “Explanatory Notes”.
NOTES
1. Directors’ recommendation to approve the Resolutions
The Board supports fully the Proposed Recapitalisation and
unanimously recommends that Shareholders vote in favour
of the Resolutions.
The Board’s reasons for recommending this approval include:
• The Resolutions are interconnected, meaning the Proposed
Recapitalisation will not proceed if the Shareholders do not
approve any of the Resolutions.
• Metro’s debt levels have been unsustainably high.
• The Board pursued several options to raise capital and
refinance debt over an extended period, but no other
executable options arose.
• Proceeds from the Proposed Recapitalisation will be used to
pay down Metro’s debt. Metro’s existing bank syndicate has
agreed to provide debt forgiveness of $10 million to support
the Proposed Recapitalisation, which is conditional on the
Proposed Recapitalisation being successful, by raising at
least $15 million.
1. Metro Performance Glass Limited ARBN 600 486 646 and NZCN 5267882, a
company incorporated in New Zealand under the Companies Act 1993 (NZ).
19Notice of Meeting
• In the Board’s view, the Proposed Recapitalisation
represents the only executable outcome for Metro’s
Shareholders, particularly given the upcoming maturity of
Metro’s debt facilities and a need to reduce its debt levels.
• Reducing the level of debt and extending the term of
the debt is expected to reduce uncertainty for Metro’s
Shareholders, customers, suppliers and staff and give Metro
time to execute on its plans to improve profitability. This
would also allow Metro to assess and pursue attractive
opportunities to achieve earnings growth via investment.
• Amari is a successful long-term investor, and the Board is
confident Amari will provide valuable Board level input.
2. Voting intentions
At the date of this Notice of Meeting, Julia Mayne is a Director
of Metro who holds Shares. Julia has confirmed she intends to
vote in favour of the Resolutions.
3. Conclusion from Independent Report
Metro has commissioned Grant Samuel, as independent adviser,
to prepare the Independent Report on the merits of the
Proposed Recapitalisation.
Grant Samuel is independent of Metro, Amari, Simon Bennett
and Pramod Khatri, and has had no involvement with, or interest
in, the outcome of the Proposed Recapitalisation.
Grant Samuel issued its Independent Adviser’s Report and
Appraisal Report to the non-associated Metro Directors, for
the benefit of the non-associated Shareholders, to assist them
in forming their own opinion on whether to vote for or against
ordinary Resolutions 1, 2 and 3.
The Independent Report by Grant Samuel acknowledges that
material uncertainty exists for Metro to continue as a going
concern and concludes that the Proposed Recapitalisation will
improve the financial position of Metro and Metro’s ability to
conduct its business efficiently. These and other benefits need
to be weighed against the dilutionary impact on Shareholders
and the fact Amari will become the controlling shareholder of
Metro if the Proposed Recapitalisation is implemented.
Grant Samuel also concludes that there are currently no viable
alternatives that would provide Metro with the minimum capital
required under the conditional agreement for a new three-year
facility with its bank syndicate member. Grant Samuel also
concludes that the terms and conditions of the proposed issue
of Shares to Simon Bennett and Pramod Khatri are fair to all
Shareholders. These are only some of the conclusions reached
in the Independent Report, and the Board recommends that you
read the Independent Report attached as Appendix 2.
4. How to cast your vote
The Voting/Proxy Form included with this Notice of Meeting
allows you, or your proxy, to vote either for or against, or
abstain from voting on, each of the Resolutions. You may
cast your vote in one of two ways:
1. Attend the special meeting in person or online and vote
You can attend the meeting in person or via the online platform
to exercise your vote.
2. Proxy appointment or postal vote
You can complete the enclosed Voting/Proxy Form and return
it in accordance with the instructions on the Voting/Proxy
Form, so that in each case, your Voting/Proxy Form is received
by MUFG Pension & Market Services (NZ) Limited no later than
3.00pm (NZST) on Sunday, 24 August 2025.
Shareholders can elect to lodge their proxy appointment or
postal vote online at vote.cm.mpms.mufg.com/MPG. Shareholders
can either visit the website or use the QR code printed on the
Voting/Proxy Form.
To vote online you will be required to enter your CSN/Holder
Number FIN (New Zealand Register) or Holder Number and
Postcode (Australian Register). To cast a postal vote or appoint
a proxy, select your preferred voting method and follow the
prompts online.
You may appoint the Chair of the Special Shareholders’ Meeting
as your proxy if you wish. If you select a proxy to vote on your
behalf, and you confer on the proxy a discretion on the Voting/
Proxy Form, you acknowledge that the proxy may exercise your
right to vote at his or her discretion and may vote as he or she
thinks fit or abstain from voting. Discretionary proxies given to
persons disqualified from voting will not be valid. If you appoint
the Chair of the Special Shareholders’ Meeting as your proxy, but
do not direct the Chair how to vote on a Resolution, the Chair will
vote your shares in favour of that Resolution.
A proxy does not need to be a Shareholder.
5. Shareholder questions
Shareholders may submit written questions to be considered
at the Special Shareholders’ Meeting. Prior to the Special
Shareholders’ Meeting, written questions can be submitted
online at vote.cm.mpms.mufg.com/MPG or by using the Voting/
Proxy Form.
During the Special Shareholders’ Meeting, Shareholders
participating online can ask questions by clicking on the
‘Ask a question’ box on the online portal.
Metro reserves the right not to address any questions that
it is not required to address or, in the Board’s opinion, are
not reasonable to address in the context of the Special
Shareholders’ Meeting.
6. Webcast
If you are unable to attend the meeting, a full replay
of the webcast will be available and can be accessed
online at the Metro Investor Centre:
https://www.Metro.co.nz/investor-centre/.
7. Procedural notes
Voting entitlements for the Special Shareholders’ Meeting will
be determined as at 5.00pm (NZST) on Friday, 22 August 2025.
Shareholders at that time will be the only persons entitled to
vote at the Special Shareholders’ Meeting and only the shares
registered in those Shareholders’ names at that time may be
voted at the Special Shareholders’ Meeting.
The Resolutions will be voted on by way of a poll, in accordance
with NZX Listing Rule 6.1.1. Results of the voting will be available
after the conclusion of the Special Shareholders’ Meeting and
will be notified on the NZX Main Board and the ASX.
On behalf of the Board
Shawn Beck
Independent Chair
20Notice of Meeting
7. EXPLANATORY
NOTE
Introduction
The Special Meeting of Shareholders of Metro is being called
for the purpose of considering Resolutions relating to the
Proposed Recapitalisation, including the issue of Shares to
Amari that will result in it reaching a 51% shareholding in Metro
and the participation of Metro’s Executive Director Simon
Bennett and Independent Director Pramod Khatri.
Independent Report
This Notice of Meeting is accompanied by an Independent
Report. The Independent Report is required for two reasons:
• it is required by Rules 16(h) and 18 of the Takeovers Code
because, as a result of the allotment of Shares, Amari will
become the holder and controller of 51% of the voting
rights in Metro. The Takeovers Code requires that, where
shareholders are being asked to give their approval under
Rule 7(d) of the Takeovers Code, the directors must obtain
a report from an independent advisor on the merits of the
proposed allotment having regard to the interests of those
persons who may vote to approve the allotment (which, in
this instance, is all of the Shareholders of Metro); and
• it is required by NZX Listing Rule 7.8.8(b), which requires
an appraisal report to be prepared for notices of meeting
to approve a related party transaction under NZX Listing
Rule 5.2.1.
NZX Listing Rules and the Takeovers Code
Metro is listed on the NZX Main Board and must comply with
the NZX Listings Rules and Takeovers Code. The NZX Listing
Rules and Takeovers Code contain specific requirements
that are relevant to the Resolutions contained in this Notice
of Meeting.
The implications of the NZX Listings Rules and Takeovers Code,
insofar as they relate to each Resolution, are addressed in the
Explanatory Notes to each Resolution.
Nature of Resolutions
The three Resolutions which are to be considered at the
meeting are all ordinary resolutions. An ordinary resolution
is a resolution passed by a simple majority of votes of Metro
Shareholders who are entitled to vote and are voting on
the Resolution.
Consequences if Resolutions are not passed
The passing of the Resolutions provides Metro with authority
to implement the Proposed Recapitalisation. If one resolution is
not passed, the other resolutions will not be implemented, and
the Proposed Recapitalisation will not proceed. In that case,
Metro will need to find another option to refinance or repay its
debt, or extend its debt terms. If Metro is not able to agree an
extension, the bank syndicate could take action to accelerate
the enforcement of their rights, which could result in insolvency.
Any such action would likely have significant damaging effects
on Metro’s standing in the glass market and on its financial
performance and share value. If no enforcement action was
taken, Metro would remain under capitalised and would still
need to raise equity capital. The Board considers it is highly
probable that the terms and pricing of any such future capital
raise would be significantly worse for Metro shareholders than
the Proposed Recapitalisation.
See Section 5(f) “Metro if the Proposed Recapitalisation does
not proceed” for more detail.
EXPLANATORY NOTE 1 - RESOLUTION 1 -
AMARI’S PARTICIPATION –
Under Rule 6 of the Takeovers Code, a person who holds or
controls no voting rights in a code company or less than 20% of
the voting rights in a code company may not become the holder
or controller of an increased percentage of the voting rights in
the code company unless, after the event, that person and the
person’s associates hold or control not more than 20% of the
voting rights in the code company.
There are a number of exceptions to this rule, including where
a person becomes the holder or controller of voting rights
in a code company by an allotment of shares that has been
approved by an ordinary resolution pursuant to Rule 7(d) of the
Takeovers Code.
Metro is a code company as it is a listed issuer that has
financial products that confer voting rights quoted on a
licensed market. Metro has one class of voting equity securities
on issue, being Shares.
Amari does not own any Shares in Metro. Immediately following
completion of the Proposed Recapitalisation, Amari will hold
51% of the total number of Shares on issue. In accordance with
Rule 7(d) of the Takeovers Code, the allotment of Shares to
Amari is required to be approved by an ordinary resolution.
Accordingly, approval is being sought for the issue of Shares
equating to 51% of the total voting rights in Metro to Amari
under the Proposed Recapitalisation for the purposes of Rule
7(d) of the Takeovers Code.
The information required under Rule 16 and Schedule 5 of the
Takeovers Code is set out in Appendix 1.
Dilutionary Impact
Metro currently has approximately 185 million Shares on issue.
Under the Proposed Recapitalisation, between 500 million and
798 million new Shares will be issued.
As noted in Section 5 of this Notice of Meeting and the
Offer Document, under the Rights Offer, existing Eligible
Shareholders will be granted Rights to acquire new Shares and
21Notice of Meeting
Eligible Shareholders will be entitled to apply for further new
Shares under the Oversubscription Facility. If an existing Eligible
Shareholder did not exercise or sold their Rights, their resulting
percentage shareholding in Metro would be significantly diluted.
The Top-up Placement will occur on completion of the Rights
Offer and will involve new Shares being issued to Amari to
ensure that it reaches a 51% shareholding in Metro. As a result,
most Shareholders’ percentage holding in Metro will reduce
following completion of the Top-up Placement, even if they
exercised their Rights.
Independent Adviser’s Report
The Takeovers Code requires Metro to obtain an Independent
Adviser’s Report. The purpose of the Independent Adviser’s
Report is to assess the merits of the proposed allotment
of shares to Amari, having regard to the interests of those
persons who may vote to approve the allotment.
The Independent Adviser’s Report is incorporated in the
Independent Report prepared by Grant Samuel that
accompanies this Notice of Meeting as Appendix 2.
Voting Restrictions
All Shareholders will be entitled to vote on Resolution 1.
EXPLANATORY NOTE 2 - RESOLUTION 2 -
ISSUE OF SHARES –
NZX Listing Rule 4.1.1 generally requires share issues to be
approved by ordinary resolution in accordance with NZX Listing
Rule 4.2.1 unless an exception in NZX Listing Rule 4.1.2 applies.
Approval is being sought for the Proposed Recapitalisation
under NZX Listing Rule 4.2.1.
Voting Restrictions
All Shareholders will be entitled to vote on Resolution 2.
None of the wholesale investors (including Directors Simon
Bennett and Pramod Khatri) that have provided binding
commitments to subscribe for Shortfall Shares hold any Shares
at the date of this Notice of Meeting. Any such investor would
not be entitled to vote on Resolution 2 pursuant to NZX Listing
Rule 6.3.1 if they acquired Shares after the date of this Notice
of Meeting but before the record date for being entitled to
vote at the Special Shareholders’ Meeting.
Julia Mayne holds 25,000 Shares at the date of this Notice of
Meeting. Julia will be offered the opportunity to participate in
the Rights Offer on the same basis as all Shareholders, so is
entitled to vote pursuant to NZX Listing Rule 6.3.2.
EXPLANATORY NOTE 3 - RESOLUTION 3 -
DIRECTORS’ PARTICIPATION –
NZX Listing Rule 5.2.1 provides that Metro must not enter into
a “Material Transaction” if a “Related Party” (as such terms are
defined in the NZX Listing Rules) is, or is likely to become:
• a direct party to the Material Transaction; or
• a beneficiary of a guarantee or other transaction which is a
Material Transaction,
• unless that Material Transaction is approved by an ordinary
resolution of Metro Shareholders or conditional on such
approval.
The Proposed Recapitalisation is a Material Transaction for
these purposes, given its size relative to Metro’s market
capitalisation of approximately $9 million (as at the date of
this Notice of Meeting]. Simon Bennett and Pramod Khatri
are parties to the Proposed Recapitalisation, given their
commitments to subscribe for Shortfall Shares. They are
Related Parties of Metro, given their roles as Executive
Director and Independent Director respectively.
Accordingly, Simon Bennett and Pramod Khatri’s participation in
the Proposed Recapitalisation must be approved by the Metro
Shareholders in accordance with NZX Listing Rule 5.2.1.
Appraisal Report
NZX Listing Rule 7.8.8(b) requires an appraisal report to be
prepared where a meeting of shareholders will consider a
resolution required by NZX Listing Rule 5.2.1. The appraisal
report is incorporated in the Independent Report prepared by
Grant Samuel that accompanies this Notice of Meeting.
In Grant Samuel’s opinion, the terms and conditions of the
potential issuance of Shares to Simon Bennett and Pramod
Khatri are fair to Metro Shareholders. The Independent Report
notes Simon Bennett and Pramod Khatri are not being offered
any preferential terms, will not receive the commitment fee
payable to other committed investors and will only end up
acquiring Shares that Shareholders have not subscribed for
under the Rights Offer.
While Simon Bennett may end up acquiring more new Shares
at the Issue Price than the maximum number that smaller
Shareholders can acquire under the Rights Ofer due to the
quantum of his commitment, Grant Samuel acknowledges
that the number of new Shares issued to Simon Bennett and
Pramod Khatri is beyond their control and depends entirely on
the level of participation by Shareholders in the Rights Offer
(See Independent Report, section 6 “Appraisal of the potential
issuance of shares to MPG directors” for further information).
Voting Restrictions
Any “Associated Person” of Simon Bennett or Pramod Khatri (as
that term is defined in the glossary to the NZX Listing Rules) is
not entitled to vote on Resolution 3.
22Notice of Meeting
8.
GLOSSARY
The meaning of terms set out in this Notice of Meeting are set out below:
Amarimeans Amari Metals Australia Pty Ltd (ACN 004 496 128)
ASXmeans ASX Limited and, where the context requires, the Australian Securities Exchange which
it operates
Boardmeans the board of directors of Metro
Companies Act means the Companies Act 1993 (New Zealand)
Eligible ShareholderA Shareholder who, as at 7.00pm (NZST) on the Record Date is located in/has a registered address
in New Zealand and, for the avoidance of doubt, is not in the United States and is not acting for the
account or benefit of a person in the United States.
Grant Samuelmeans Grant Samuel & Associates Limited (NZCN 486812)
Independent Reportmeans the independent adviser’s report and independent appraisal report prepared by Grant
Samuel that accompanies this Notice of Meeting as Appendix 2
Issue Pricemeans $0.03 per Share
Metromeans Metro Performance Glass Limited (ARBN 600 486 646 and NZCN 5267882), a company
incorporated in New Zealand under the Companies Act
Notice of Meetingmeans this document together with its appendices
NZ RegComeans NZX Regulation Limited
NZX means NZX Limited
NZX Listing Rulesmeans the listing rules of the NZX Main Board and Debt Market operated by NZX
NZX Main Boardmeans the main board equity security market operated by NZX
Oversubscription Facility means the facility that entitles an Eligible Shareholder who accepts their full entitlement of new
Shares under their Right to also apply for additional new Shares, as described further in Section 5
“The Proposed Recapitalisation”.
Proposed Recapitalisationmeans the Rights Offer and the Top-up Placement, as described further in Section 5 “The Proposed
Recapitalisation”
Record Date7.00pm, 28 August 2025
Resolutions means the resolutions to be put to Shareholders at the Special Shareholders’ Meeting, as described
in Section 6 “Notice of Special Shareholders’ Meeting”
Rightmeans the renounceable right to subscribe for 1.6 new Shares at the Issue Price for every 1 existing
Share held by that Shareholder
Rights Offermeans the pro rata 1.6 for 1 renounceable rights offer for new Shares, with such Shares to rank
equally with existing Metro Shares
Sharemeans a fully paid ordinary share in the capital of Metro
Shareholdermeans each person registered in the share register of Metro as a holder of Shares
Special Shareholders’
Meeting
means the special shareholders’ meeting of Metro (and includes any adjournment of that meeting)
Top-up Placementmeans the issue of such number of Shares to Amari on completion of the Rights Offer at $0.03 per
Share as will result in Amari reaching a 51% shareholding in Metro, with such Shares to rank equally
with existing Metro Shares
Voting/Proxy Formmeans the voting and proxy form accompanying this Notice of Meeting
23Notice of Meeting
APPENDIX 1:
INFORMATION REQUIRED BY THE TAKEOVERS CODE IN RESPECT
OF AMARI’S PARTICIPATION – ORDINARY RESOLUTION 1
Metro provides the following information to Shareholders under Rule 16 of the Takeovers Code.
(a) Amari Metals Australia Pty Ltd is the proposed allottee of Shares, to be issued to it under the Proposed Recapitalisation.
(b) The particulars required under Rule 16(b)(ii) of the Takeovers Code are as follows:
Takeovers Code Takeovers Code ParticularsParticulars
16(b)(ii),
Sch 5(a)
The maximum number of voting
securities that could be allotted
(the approved maximum number)
to the allottee.
501,655,800
This assumes that Amari does not subscribe for any Shortfall Shares. In that
instance, under the Top-up Placement, Amari will be allotted such number of
Shares as would result in Amari holding 51% of the total Metro Shares on issue
immediately following completion of the Proposed Recapitalisation.
The total number of Shares allotted to Amari will be less than 501,655,800 if
Amari subscribes for Shortfall Shares, as fewer Shares will need to be allotted
for Amari to reach a 51% shareholding in Metro.
16(b)(ii),
Sch 5(b)
The percentage of the aggregate
of all existing voting securities and
all voting securities that could be
allotted that the approved maximum
number represents.
51%.
16(b)(ii),
Sch 5(c)
The maximum percentage of all
voting securities that could be held
or controlled by the allottee after
completion of the allotment or
allotments.
51%.
16(b)(ii),
Sch 5(d)
The maximum aggregate of the
percentages of all voting securities
that could be held or controlled
by the allottee and the allottee’s
associates after completion of
the allotment or allotments (not
including voting securities of any of
the allottee’s associates who are
also relying on rule 7(d) in relation
to the allotment or allotments (the
relying associates)).
51%.
16(b)(ii),
Sch 5(e)
If there are relying associates,
the maximum aggregate of the
percentages of all voting securities
that could be held or controlled
by the allottee and the allottee’s
associates after completion of the
allotment or allotments.
Not applicable. There are no relying associates.
16(b)(ii),
Sch 5(f)
The date used to determine the
information referred to in this
clause (the calculation date).
8 August 2025, being the last business day before this Notice of Meeting.
24Notice of Meeting
Takeovers Code Takeovers Code ParticularsParticulars
16(b)(ii),
Sch 5(g)
the assumptions on which the
particulars in paragraphs (a) to (f)
are calculated.
Metro relied on the following assumptions to calculate the above particulars:
• that completion of the Proposed Recapitalisation occurs on 19 September
2025;
• that there is no change to the total number of Metro Shares on issue from
the number of Shares on issue as at the date of this Notice of Meeting and
19 September 2025, other than as a result of the Proposed Recapitalisation;
• that Amari does not subscribe for Shortfall Shares under the Rights Offer;
• that the number of voting securities is the number of voting securities on
issue on the calculation date;
• that there is no change in the total number of voting securities on issue
between the calculation date and the end of the allotment period (other
than as a result of the Proposed Recapitalisation);
• that, in relation to paragraphs (a) to (c) of Schedule 5, Amari is allotted the
approved maximum number under the Proposed Recapitalisation; and
• that, in relation to paragraph (d) of Schedule 5, Amari and its associates are
allotted the maximum number of voting securities;
(c) Rule 16(c) is not applicable, as the voting securities being allotted are not voting securities of a body corporate other than a
code company.
(d) The issue price for Shares allotted to Amari under the Proposed Recapitalisation is $0.03 per Share, payable in full by Amari on
completion of the Proposed Recapitalisation.
(e) The purpose of the allotment is to fulfil part of the Proposed Recapitalisation, by allotting new Shares to Amari so that it reaches
a 51% shareholding in Metro. The purpose of the Proposed Recapitalisation is to raise capital to allow Metro to reduce its current
levels of debt. The Proposed Recapitalisation has also enabled Metro to secure concessions from its bank syndicate, conditional
on completion of the Proposed Recapitalisation, which will further assist the reduction of Metro’s net debt.
(f) If the Proposed Recapitalisation is approved, the allotment of Shares to Amari will be permitted under Rule 7(d) of the
Takeovers Code.
(g) Metro has been advised by Amari that no agreements or arrangements have been, or are intended to be, entered into between
Amari and any other person (other than between Amari and Metro in respect of the Proposed Recapitalisation) relating to:
(i) the allotment, holding or control of the Shares to be allotted to Amari; or
(ii) the exercise of voting rights in Metro.
(h) The Independent Report that accompanies this Notice of Meeting is a report from an independent advisor that complies with
Rule 18 of the Takeovers Code.
(i) The Directors fully support the proposed allotment to Amari as outlined in this Notice of Meeting and unanimously recommend
that Shareholders vote in favour of Resolution 1 at the Special Shareholders’ Meeting.
( j) The reasons the Directors recommend Shareholders vote in favour of the proposed allotment to Amari are that:
(i) The Resolutions are interconnected, meaning the Proposed Recapitalisation will not proceed if the Shareholders do not
vote in favour of Resolution 1 (the allotment to Amari), as well as Resolutions 2 and 3.
(ii) Metro’s debt levels have been unsustainably high.
(iii) The Board pursued several options to raise capital and refinance debt over an extended period, but no other executable
options arose.
(iv) Proceeds from the Proposed Recapitalisation will be used to pay down Metro’s debt. Metro’s existing bank syndicate has
agreed to provide debt forgiveness of $10 million to support the Proposed Recapitalisation, which is conditional on the
Proposed Recapitalisation being successful, by raising at least $15 million.
(v) In the Board’s view, the Proposed Recapitalisation represents the only executable outcome for Metro’s Shareholders,
particularly given the upcoming maturity of Metro’s debt facilities and a need to reduce its debt levels.
(vi) Reducing the level of debt and extending the term of the debt is expected to reduce uncertainty for Metro’s Shareholders,
customers, suppliers and staff and give Metro time to execute on its plans to improve profitability. This would also allow Metro
to assess and pursue attractive opportunities to achieve earnings growth via investment.
(vii) Amari is a successful long-term investor, and the Board is confident Amari will provide valuable Board level input.
25Notice of Meeting
APPENDIX:
INDEPENDENT REPORT
26Notice of Meeting
DIRECTORY
Registered Office
5 Lady Fisher Place
East Tamaki
Auckland 2013
New Zealand
Phone: +64 927 3000
Board of Directors
Shawn Beck – Non-Executive Chair
Julia Mayne – Non-Executive Director and
Chair of the Audit and Risk Committee
Pramod Khatri – Non-Executive Director and
Member of the Audit and Risk Committee
Simon Bennett – Executive Director
Senior Leadership Team
Simon Bennett – Executive Director
Sarah Hipkiss – Chief Financial Officer
Nick Hardy-Jones – Country Manager New Zealand
Steve Hamer – Chief Executive Officer, Australian Glass Group
Auditor
PricewaterhouseCoopers
15 Customs Street West
Auckland 1010
New Zealand
Lawyers
Bell Gully
Deloitte Centre
Level 14/1 Queen Street
Auckland 1010
New Zealand
Bankers
ASB Bank Limited
Westpac New Zealand Limited
Westpac Banking Corporation
Share registrar
MUFG Pension & Market Services (NZ) Limited
Level 30, PwC Tower
15 Customs Street West
Auckland 1010
PO Box 91976, Auckland 1142
New Zealand
Shareholder Information Line
0800 546 567 (toll free within New Zealand) or +64 9 375 5998
between 8.30am and 5.00pm (NZST), Monday to Friday
Further information online
Our Annual and Interim Reports, all our core governance
documents (including our constitution, some of our
key policies and charters), our investor relations policies
and all our announcements can be viewed on our website:
www.metroglass.co.nz/investor-centre/
27Notice of Meeting
METROGLASS.CO.NZ
INDEPENDENT APPRAISAL REPORT AND INDEPENDENT ADVISER’S REPORT
IN RELATION TO THE PROPOSED RECAPITALISATION
GRANT SAMUEL & ASSOCIATES LIMITED
AUGUST 2025
Executive Summary
1. Introduction
Metro Performance Glass Limited (MPG or the Company) is a major glass manufacturer and processor in
New Zealand and Australia.
MPG has endured sustained underperformance over several years for a number of reasons —including poor
financial performance in Australia, the launch of a major competitor in New Zealand that has eroded MPG’s
market share, the impact of COVID-19, and a recent major downturn in Australasian construction
activity. These factors have contributed to a decline in MPG’s earnings and reduced its capacity to service
and repay bank borrowings. Consequently, MPG's leverage ratio has progressively escalated to levels that
have breached the financial covenant thresholds embedded in its banking facilities
1
.
Over the last 12 months the Board of MPG has focussed on raising capital to reduce debt and has engaged
with several potential investors in an attempt to raise capital or seek interest from an investor to acquire
some or all of the Company.
On 1 July 2025 MPG announced that the capital raising process has led to a proposal to raise equity and
reduce its bank borrowings by means of:
§
a $8.9 million pro rata renounceable rights offer to eligible, existing MPG shareholders (the Rights Offer);
and
§
a top-up placement of MPG ordinary shares (the Top Up Placement) to Amari Metals Australia Pty
Limited (Amari). Amari is not currently a shareholder in MPG.
MPG has also entered into a conditional agreement with Westpac New Zealand Limited (Westpac) for a new
three year facility (the Banking Refinancing).
The Rights Offer, Top Up Placement and Bank Refinancing are interdependent and collectively referred to as
the Proposed Recapitalisation.
2. Key terms of the Proposed Recapitalisation
Under the Rights Offer MPG’s existing shareholders will be entitled to:
§
subscribe for 1.6 new fully paid ordinary MPG share for every one existing share held at a price of three
cents per Share (the Issue Price); and
§
subscribe for additional MPG shares under an Oversubscription Facility.
The Oversubscription Facility will allow an MPG shareholder to subscribe for any new MPG shares not taken
up by other MPG shareholders electing not to participate in the Rights Offer.
As part of the Rights Offer a selection of wholesale investors (the Wholesale Investors) have committed to
partially underwrite the Rights Offer and acquire at the Issue Price up to $5.06 million worth of Shares at
three cents per share.
As part of the Proposed Recapitalisation MPG has also entered into a binding agreement with Amari under
which Amari agrees to subscribe for enough MPG shares such that Amari holds 51% of all MPG shares on
issue post the Proposed Recapitalisation. Collectively, the total amount of equity raised by the Rights Offer
and Top Up Placement will be between $16.1 million and $23.9 million.
________________________________________________________________________________________________________________________________________________________
1
MPG has received covenant relief from MPG’s existing Banking Syndicate.
The Bank Refinancing is conditional on the implementation of the Proposed Recapitalisation and the parties
entering into a Refinancing Term Sheet. Its key terms include a total commitment of $48 million and flexible
covenants for the next 18 months. As part of the Proposed Recapitalisation MPG’s existing banking syndicate
(the Banking Syndicate) has agreed to forgive $10 million of borrowings (the Debt Forgiveness) and an
extension of the current facilities to 30 September 2025 to allow MPG time to complete the capital raising.
3. Key Conclusions
§
MPG is undercapitalised. The Proposed Recapitalisation seeks to address MPG’s capital structure and
stabilise the business. If implemented the Proposed Recapitalisation will substantially reduce debt and
improve MPG’s ability to conduct its business effectively. The uncertainty regarding MPG’s ability to
continue as a going concern will abate, making MPG more stable for customers and employees.
§
The Proposed Recapitalisation will improve the financial position of MPG. The binding commitments
from Amari and the Wholesale Investors mean that if MPG proceeds with the Proposed Recapitalisation,
the Company will raise at least $16.1 million. If this amount is raised MPG’s borrowings will reduce to a
level such that the Company can operate under the financial covenants proposed under the Bank
Refinancing, assuming MPG can achieve its anticipated increase in EBITDA. Under the terms of the Bank
Refinancing as more capital is raised, the banking facility will decrease, and MPG will have additional
headroom to operate within its financial covenants.
§
If the Proposed Recapitalisation is not implemented, MPG will continue to be undercapitalised.
The Banking Syndicate may elect to extend the existing facilities beyond 30 September 2025. However,
there is no assurance that this will occur and, if it does, it is highly likely to be conditional on MPG
undertaking another capital raising process.
MPG shareholders need to be aware that continuing to pursue capital raising solutions will come at a
cost, not only in terms of the meaningful distraction for senior management, but also as time passes
the confidence in MPG as an investment proposition is likely to be further compromised, which creates
uncertainty with existing customers, suppliers and employees.
There is no guarantee that MPG would be able to raise equity on better terms than the Proposed
Recapitalisation and at some point, there is the possibility of a receiver being appointed if no other
capital raising solutions can be secured. Under a potential receivership scenario there would be limited
prospect of any capital being returned to shareholders.
§
Amari will be issued with new MPG shares such that it will own 51% of the Company post the
Proposed Recapitalisation. Owning 51% of all MPG’s shares on issue enables Amari to have effective
control over the day-to-day operations of MPG, appoint new directors to the Board of MPG and control
the outcome of any ordinary resolution put to shareholders. The interests of Amari and minority
shareholders should generally be aligned. MPG directors are also required to act in the best interests
of all stakeholders and there are various provisions of the Companies Act, NZX Listing Rules and
Takeovers Code that afford minority shareholders further protection.
§
The Issue Price is below MPG’s current share price and does not include any premium for control. In
Grant Samuel’s opinion the full underlying value of MPG shares is in the range of 5.0 to 9.3 cents. This
equity value range assumes that MPG has raised what Grant Samuel believes is the capital needed to
remove the uncertainty over its ability to continue as a going concern. Shares in a listed company
normally trade at a discount to the underlying value of the whole company. The discount is typically in
the range 20-35%. The extent of the discount (if any) depends on the specific circumstances of each
company. The Issue Price represents a discount to Grant Samuel’s valuation which represents the full
underlying value and includes a premium for control. The following graph provides a comparison of
Grant Samuel’s valuation range with the:
• Issue Price;
• the closing share price as at 30 June 2025; and
• the theoretical ex-rights closing share price on 30 June 2025 (TERP) - based on the mid-point.
COMPARISON OF GRANT SAMUEL’S VALUATION RANGE WITH THE ISSUE PIRCE, LAST CLOSE PRICE AND TERP
While it is commonplace for companies to raise capital by way of a renounceable rights issue at a
discount to the current share price, the issuance is not usually accompanied by a placement that results
in a single shareholder obtaining 51% ownership. MPG shareholders may accept that outcome if voting
against the ordinary resolutions to approve the Proposed Recapitalisation could result in a more
unfavourable outcome that would materially impact shareholder value. This includes:
• eliminating the risks associated with intervention by the Banking Syndicate. In Grant Samuel’s
opinion, MPG shareholders are unlikely to receive any value for their MPG shares if the Company
is placed into receivership; and/or
• the potential benefits of the Proposed Recapitalisation are considered to outweigh the cost of
issuing shares at a discount to MPG’s current share price, including the potential future
appreciation in MPG’s share price as the uncertainty over its ability to continue as a going concern
abates.
5.0
9.3
3.0
4.7
5.1
0.0
1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0
10.0
Grant Samuel Valuation
Lo w
Grant Samuel Valuation
High
Issue PriceTERP
(m id point)
Share price
as at 30 June 2025
Cents per Share
Valuationassumes capital is raised to operate as a
going concern and includes a premium for control
§
MPG has already successfully restructured its New Zealand operations, and both its New Zealand and
Australian businesses are well positioned for growth when the market recovers.
• MPG is a leading producer of performance glass in both Australia and New Zealand. In New
Zealand it is the largest industry participant with approximately 30% market share. In Australia,
which is more fragmented, AGG’s market share is 17% making it the second largest industry
participant in the three states it operates in. MPG is well positioned in both New Zealand and
Australia due to its brand, scale and reputation for service.
• In New Zealand, MPG has restructured its operations to reduce costs, increase production
efficiency, and deliver high levels of customer service. Overall, MPG’s management believes that
the majority of the hard work has been completed in right-sizing the business for the current
market structure and that MPG is well-placed to benefit from the increase in construction activity
that is expected to occur as economic conditions improve.
• Building code changes were introduced in key states of Australia over the past 12 months that
require greater use of, and higher standards for double glazed units (DGUs) in new builds. These
changes are expected to underpin a material increase in demand compared to historical levels
and give management confidence that AGG can achieve its forecast FY26 EBITDA.
§
Existing MPG Shareholders will be diluted due to the substantial share issue to Amari. Existing
shareholders can attempt to minimise the level of dilution by subscribing for additional new MPG shares
under the Oversubscription Facility in addition to the 1.6 new shares for every one share held
entitlement. The Rights are also renounceable, which means the holder can sell the Rights to another
investor.
2
Consequently, there are many permutations for percentage ownership that existing
shareholders may end up with as a result of the Proposed Recapitalisation. The following table
summarises the possible outcomes of the Proposed Recapitalisation at different percentages of
participation levels based on the Rights Offer take up.
CHANGE OF OWNERSHIP AND CONTROL (MILLIONS)
% OF NEW SHARES OFFERED UNDER THE RIGHTS OFFER THAT ARE
SUBSCRIBED FOR BY EXISTING MPG SHAREHOLDERS
0% 43.1% 100%
Existing shares on issue before the Proposed Recapitalisation 185.4 185.4 185.4
Total New shares issued under the Rights Offer 296.6 296.6 296.6
New shares issued to Amari under the Top Up Placement 240.5 501.7 501.7
Total shares issued 537.1 798.3 798.3
Total shares on issue after the Proposed Recapitalisation 722.5 983.7 983.7
Capital raised from shares issued at 3 cents per share ($m) $16.1
$23.9
$23.9
Other shareholders’ shareholding after the Proposed Recapitalisation % 25.7%
31.8%
49.0%
Wholesale Investors shareholding after the Proposed Recapitalisation % 23.3%
17.2%
-
Amari shareholding after the Proposed Recapitalisation % 51.0%
51.0%
51.0%
§
MPG’s share liquidity is likely to improve, despite a decrease in free float. Share trading over the last
two years has reflected very low levels of liquidity due in part to MPG’s poor financial performance and
uncertainty over its ability to continue as a going concern. The Proposed Recapitalisation will reduce
MPG’s indebtedness, which in combination with an improvement in MPG’s financial performance, may
result in higher levels of trading in MPG shares despite the lower free float.
________________________________________________________________________________________________________________________________________________________
2
The Rights can be traded via the NZX platform
§
The probability of alternative options is low. Since early 2023 MPG has spent a considerable amount
of time and resources exploring a range of capital raising initiatives to address its high debt levels. The
Proposed Recapitalisation is the outcome of negotiations with a range of potential investors and the
Banking Syndicate. At the date of this report there were no viable alternatives that would provide MPG
with the minimum capital required under the Bank Refinancing.
§
The approval of the Proposed Recapitalisation is primarily conditional on MPG shareholders’
endorsement of the ordinary resolution(s), and the outcome is binary:
• The voting thresholds to approve the ordinary resolutions are achieved. If the voting thresholds
to approve the ordinary resolutions are achieved, all other conditions are satisfied or (if capable
of waiver) waived, the Rights Offer process will commence and the Proposed Recapitalisation will
be implemented. If the Proposed Recapitalisation is implemented MPG’s shares will remain listed
on the NZSX.
• The voting thresholds to approve the ordinary resolutions are not achieved. If the voting
thresholds to approve the ordinary resolutions are not achieved, the Rights Offer process will not
commence and the status quo will remain. In those circumstances MPG will remain under
increased pressure from the Banking Syndicate.
3. Other Matters
This is a summary of Grant Samuel’s opinion. The full report from which this summary has been extracted is
attached and should be read in conjunction with this summary. A detailed assessment of the merits of the
Proposed Recapitalisation is outlined in section 5 of this report. Grant Samuel’s opinion is to be considered
as a whole. Selecting portions of the analyses or factors considered by it, without considering all the factors
and analyses together, could create a misleading view of the process underlying the opinion. The preparation
of an opinion is a complex process and is not necessarily susceptible to partial analysis or summary.
Grant Samuel has not been engaged to provide a recommendation to shareholders in relation to the
Proposed Recapitalisation. In any event, the decision whether to vote for or against the Proposed
Recapitalisation is a matter for individual shareholders, based on their own views as to value, their
expectations about future market conditions and their particular circumstances including risk profile,
liquidity preference, investment strategy, portfolio structure and tax position. Shareholders who are in
doubt as to the action they should take in relation to the Proposed Recapitalisation should consult their own
professional adviser.
Similarly, it is a matter for individual shareholders as to whether to buy, hold or sell securities in MPG. These
are investment decisions upon which Grant Samuel does not offer an opinion and are independent of a
decision on whether to vote for the Proposed Recapitalisation. Shareholders should consult their own
professional adviser in this regard.
GRANT SAMUEL & ASSOCIATES LIMITED
8 August 2025
1
TABLE OF CONTENTS
1 Te r m s o f t h e P r o p o s e d R e c a p i t a l i s a t i o n ______________________________________________________ 3
1.1 Background and Transaction Terms ____________________________________________________ 3
1.2 Terms of the Proposed Recapitalisation ________________________________________________ 4
1.3 Timing of the Proposed Recapitalisation ________________________________________________ 5
2 Scope of the Report ______________________________________________________________________ 6
2.1 Purpose of the Report ______________________________________________________________ 6
2.2 Basis of the Evaluation ______________________________________________________________ 8
2.3 Approach to Valuation ______________________________________________________________ 8
2.4 Profile of Amari ____________________________________________________________________ 9
3 Industry Overview ______________________________________________________________________ 10
3.1 Overview of the Industry Structure ___________________________________________________ 10
3.2 Overview of Key Market Participants __________________________________________________ 11
3.3 Overview of Key Industry Dynamics ___________________________________________________ 13
4 Profile of MPG _________________________________________________________________________ 16
4.1 Overview ________________________________________________________________________ 16
4.2 New Zealand Overview _____________________________________________________________ 16
4.3 AGG Overview ____________________________________________________________________ 20
4.4 MPG Financial Performance _________________________________________________________ 22
4.5 MPG Forecast Financial Performance _________________________________________________ 24
4.6 MPG Financial Position _____________________________________________________________ 26
4.7 MPG Cash Flow ___________________________________________________________________ 28
4.8 MPG Capital Structure and Ownership ________________________________________________ 29
4.9 MPG Share Price Performance _______________________________________________________ 29
5 Merits of the Proposed Recapitalisation ____________________________________________________ 32
5.1 Rationale for the Proposed Recapitalisation ____________________________________________ 32
5.2 Ownership and Control _____________________________________________________________ 35
5.3 Evaluation of the Issue Price ________________________________________________________ 38
5.4 Assessment of participating in the Rights Offer __________________________________________ 40
5.5 Liquidity ________________________________________________________________________ 42
5.6 The likelihood of an alternative offers or transactions ____________________________________ 42
5.7 Possible outcomes of the Ordinary Resolutions _________________________________________ 43
6 Appraisal of the potential issuance of shares to MPG directors __________________________________ 44
7 Valuation of MPG _______________________________________________________________________ 46
7.1 Preferred Methodology ____________________________________________________________ 46
7.2 Summary ________________________________________________________________________ 47
7.3 Earnings Multiple Analysis __________________________________________________________ 49
8 Investment Decision ____________________________________________________________________ 46
2
GLOSSARY
TERM DEFINITION
5R
5R Solutions Limited
AGG Australian Glass Group
Amari Amari Metals Australia Pty
Banking Syndicate The existing Banking Syndicate
Contractors Commercial construction firms
Crescent Crescent Capital Partners
DCF Discounted cash flow
Debt Forgiveness The forgiveness of $10.0 million of borrowings
DGUs Double Glazing Units
DIFOT Delivery In Full On Time
EBIT Earnings before interest and tax
EBITDA Earnings before interest, tax, depreciation and amortisation
Fabricators Glass window and door fabricators
FY[XX] The financial year ended 31 March 20[XX]
FY[XX] The financial year ending 31 March 20[XX]
Grant Samuel Grant Samuel & Associates Limited
IGUs Insulating glass units
Issue Price
The price of the Right is three cents per share
Merchants Glass merchants
MPG or the Company Metro Performance Glass Limited
NBIO Non binding indicative offer
NCC National Construction Code
NSW New South Wales
NZX Listing Rules Means the listing rules of the NZX Main Board and Debt Market operated by NZX
Oceania Oceania Glass
Oversubscription Facility
The ability for MPG shareholders to subscribe for additional Rights capped at the greater of:
• new Shares equal to the greater of 100% of their Rights entitlement;
• $25,000 of new MPG shares at three cents per share.
Proposed Recapitalisation
The Rights Offer, Top Up Placement and Bank Refinancing
R&M Repairs and maintenance
SGUs Single glazed units
Shortfall Shares Shares not taken up by existing MPG shareholders
The Bank Refinancing A new three-year banking facility
The Rights Offer
A $8.9 million pro rata renounceable rights offer to eligible, existing MPG shareholders. The Rights
issue is at a ratio of 1.6 new shares for every 1 existing share.
Top Up Placement
A top-up placement of MPG ordinary shares to Amari that enables Amari to achieve a 51%
shareholding in MPG
Total Commitment A total commitment $48.0 million
Whiting Richard Whiting Colburn
Wholesale Investors
Wholesale investors that have committed to partially underwrite of the Right Offer and acquire at
the Issue Price up to $5.06 million of Shortfall Shares
Wholesale Investors Underwrite
The commitment to partially underwrite of the Right Offer up to $5.06 million of Shortfall Shares
3
1 Terms of the Proposed Recapitalisation
1.1 Background
Metro Performance Glass Limited (MPG or the Company) is a major glass manufacturer and processor in
New Zealand and Australia. The Company was listed on the New Zealand Stock Exchange (NZX) and
Australian Securities Exchange (ASX) in 2014 with a market capitalisation of NZ$314 million, or NZ$1.70 per
share. After the listing MPG proceeded to make several small bolt-on acquisitions in New Zealand and then
expanded into Australia with the acquisition of Australian Glass Group (AGG) for NZ$47.5 million in late 2016.
A combination of these acquisitions, operational improvements and increased activity in the housing and
commercial construction markets resulted in MPG achieving year-on-year revenue and EBITDA growth from
2014 to 2017.
Unfortunately, AGG’s performance declined following its acquisition and MPG reported trading losses
(including the impairment of intangible assets) for AGG in FY19 to FY20. In response, MPG’s management
initiated a turnaround plan, which resulted in better trading results in FY21 and FY22 and a return to
profitability in FY23.
Coinciding with the decline in AGG’s performance in 2018, Profile Group Limited (Profile Group) - the owner
of Architectural Profiles Limited (APL) - announced that it was establishing a double-glazing manufacturing
business called Architectural Glass Products Limited (AGP). AGP built a new glass manufacturing facility in
Waikato and in doing so Profile Group became a vertically integrated glass and window manufacturing
operation when the new facility became operational in 2020.
Prior to the formation of AGP, APL’s fabricators were collectively MPG’s largest source of revenue. The loss
of large numbers of APL’s fabricators business and increased competition from AGP led to a material decline
in MPG’s market share in New Zealand from over 50% in 2019 to approximately 30% today. MPG reported
earnings before interest, tax and abnormal items (EBIT) of $23.2 million in FY20. The structural change in the
New Zealand glass industry in combination with challenging market conditions in Australia and New Zealand
has led to MPG reporting progressively lower earnings each year since FY20, culminating in an EBIT loss
before abnormal items of $0.6 million in FY25. MPG’s share price has deteriorated from $0.85 per share in
November 2018 to a low of $0.04 per share over the last 12 months.
MPG’s acquisition of AGG was substantially funded by new debt and MPG’s net bank borrowings increased
to NZ$94.5 million by mid 2017. While MPG was able to reduce its bank borrowings following the acquisition
of AGG its net debt level was high relative to its declining earnings
3
.
MPG undertook several initiatives to address its progressively declining financial performance and position,
including:
§
undertaking various strategic reviews to simplify the business model, focus on production efficiency and
improve customer service;
§
implementing cost-out initiatives including the closure of glass production facilities;
§
initiating a sale process for AGG in February 2023 in order to reduce debt. The sale process for AGG
was extensive and led to detailed discussions with a preferred party who made a revised offer for the
business in May 2024. At that point, MPG’s board decided to retain AGG and progress a capital raise to
reduce debt; and
§
refreshing the Board of Directors and senior management.
The continued deterioration in its financial performance since FY20 has required regular covenant relief from
MPG’s existing Banking Syndicate (the Banking Syndicate). In FY25 revenue and profitability declined despite
MPG achieving operational improvements and maintaining its market share. The decline was largely due to
________________________________________________________________________________________________________________________________________________________
3
MPG reported net debt of $66.7 million as at 31 March 2020.
4
the continuing cyclical downturn in construction activity and low levels of activity in the housing and
commercial construction markets. However, the trading loss in FY25 resulted in MPG’s net debt increasing
to $60 million in 2025.
Over the last 12 months MPG’s Board has focussed on raising capital to reduce debt and has engaged with
several potential investors in an attempt to raise capital and it has also been in takeover discussions with
Viridian (which is subject to Commerce Commission approval).
On 1 July 2025 MPG announced that the capital raising process has led to a proposal to raise at least $15
million of equity and reduce its bank borrowings by means of:
§
a $8.9 million pro rata renounceable rights offer to eligible, existing MPG shareholders (the Rights Offer);
and
§
a top-up placement of MPG ordinary shares (the Top Up Placement) to Amari Metals Australia Pty
Limited (Amari). Amari is not currently a shareholder in MPG.
MPG has also entered into a conditional agreement with Westpac New Zealand Limited (Westpac) for a new
three-year facility (the Bank Refinancing). Key terms of the Bank Refinancing include:
§
a minimal capital raise of $15.0 million;
§
the same pricing as its current facility;
§
flexible covenants for the first 18 months to give time for MPG to increase its earnings; and
§
a total facility commitment $48.0 million (the Total Commitment).
The Rights Offer, Top Up Placement and Bank Refinancing are interdependent and are collectively referred
to as the Proposed Recapitalisation.
1.2 Terms of the Proposed Recapitalisation
Under the Rights Offer MPG’s existing shareholders will be entitled to:
§
subscribe for 1.6 new fully paid ordinary MPG share for every one existing share held at a price of three
cents per Share (the Issue Price); and
§
subscribe for additional MPG shares under an Oversubscription Facility.
The Oversubscription Facility will allow an MPG shareholder to subscribe for any new MPG shares not taken
up by other MPG shareholders electing not to participate in the Rights Offer.
If MPG shareholders do not subscribe for all the shares offered to them there will be a shortfall of shares
taken up under the Rights Offer (the Shortfall Shares).
As part of the Rights Offer a selection of wholesale investors (the Wholesale Investors) have committed to
partially underwrite the Rights Offer and acquire up $5.06 million of Shortfall Shares at the Issue Price (the
Wholesale Investors Underwrite). The Wholesale Investors include:
§
Simon Bennett, MPG’s Executive Director, who has committed to invest up to $1 million; and
§
Pramod Khatri, a Director of MPG, who has committed to invest up to $0.2 million.
As part of the Rights Offer MPG has also entered into a binding agreement with Amari under which Amari
agrees to:
§
subscribe for any remaining Shortfall Shares not taken up under the Wholesale Investors Underwrite;
and
5
§
after completion of the Rights Offer, subscribe for new shares under the Top Up Placement at a price
of three cents per share such that Amari holds 51% of all MPG shares on issue post the Proposed
Recapitalisation.
Collectively, the total amount of equity raised by MPG under the Rights Offer and Top Up Placement will be
between $16.1 million and $23.9 million under all scenarios. Amari will own 51% of all the MPG ordinary
shares on issue post the Proposed Recapitalisation. The amount of capital raised by MPG and the amount
invested by Amari is dependent on the level of participation by MPG shareholders in the Rights Offer. One of
three possible outcomes will occur if the Proposed Recapitalisation takes place:
§
if MPG shareholders do not subscribe for any shares under the Rights Offer, the Company will raise a
total of $16.1 million;
§
if MPG shareholders subscribe for less than approximately $3.8 million of new MPG shares under the
Rights Offer, the Company will raise an amount between $16.1 million and $23.9 million; or
§
if either MPG shareholders or a combination of MPG shareholders and the Wholesale Investors take up
all the shares offered under the Rights Offer, the Company will raise $23.9 million.
As part of the Proposed Recapitalisation MPG’s existing banking syndicate (the Banking Syndicate) has
agreed to forgive $10 million of borrowings (the Debt Forgiveness) and an extension of the current facilities
to 30 September 2025 to allow MPG the time needed to complete the capital raising.
1.3 Timing of the Proposed Recapitalisation
The timetable of the Proposed Recapitalisation is summarised below:
PROPOSED RECAPITALISATION TIMELINE
DATES
Offer document / notice of meeting release date 11 August
Shareholder meeting and vote 26 August
Rights trading 1 September to 5 September
Offer closes 12 September
Shortfall applications / underwriting commitments announced 16 September
Settlement of the Proposed Recapitalisation 16 September
MPG
To proceed, the Proposed Recapitalisation requires the prior approval of MPG’s shareholders. There will be
three ordinary resolutions to be voted on and all resolutions must be passed in order for any of them to be
effective:
§
Resolution 1 - approval under the Takeovers Code for Amari to acquire greater than 20% of the Shares.
§
Resolution 2 - approval under NZX Listing Rule 4.2.1 for the issue of new MPG shares, which is greater
than 15% of MPG’s shares on issue (i.e. the 15% placement capacity); and
§
Resolution 3 - approval under NZX Listing Rule 5.2.1 for the issue of new MPG shares to Simon Bennett
and Pramod Khatri as a related party of MPG under the Wholesale Investors Underwrite.
The Shareholder Meeting to consider the Proposed Recapitalisation is scheduled for 26 August 2025.
The Proposed Recapitalisation is also conditional upon MPG and Westpac entering into the Refinancing
Terms Sheet in the form agreed in writing by Amari (acting reasonably).
6
2 Scope of the Report
2.1 Purpose of the Report
The Directors of MPG have engaged Grant Samuel & Associates Limited (Grant Samuel) to prepare an
Independent Adviser’s Report (under the Takeovers Code) and an Independent Appraisal Report (under the
NZX Listing Rule 7.8.8) to assist MPG shareholders in appraising the implications of the Proposed
Recapitalisation.
A copy of this report will accompany the Notice of Meeting in relation to the Proposed Recapitalisation to be
sent to all MPG shareholders. In addition to the Grant Samuel report, the Notice of Meeting will contain
other information that the MPG Board considers will assist shareholders in evaluating the Proposed
Recapitalisation.
For the purposes of the notice of meeting to consider the Proposed Recapitalisation Grant Samuel has
incorporated the specific reporting requirements of the Takeovers Code and NZX Listing Rules into a single
report. The basis of assessment is discussed in more detail in Section 2.1.1 and 2.1.2 below.
Grant Samuel is independent of MPG, Amari, Simon Bennett and Pramod Khatri and has had no involvement
with, or interest in, the outcome of the Proposed Recapitalisation.
Grant Samuel issues this Independent Adviser’s Report and Independent Appraisal Report to the non-
associated Directors for the benefit of the non-associated Shareholders to assist them in forming their own
opinion on whether to vote for or against ordinary Resolution 1 and 3.
The report should not be used for any purpose other than as an expression of Grant Samuel’s opinion
regarding the Proposed Recapitalisation. This report should be read in conjunction with the Qualifications,
Declarations and Consents outlined at Appendix D.
2.1.1 Requirements of the Takeovers Code
The Takeovers Code came into effect in 2001, replacing the New Zealand Stock Exchange Listing Rules and
the Companies Amendment Act 1963 requirements governing the conduct of company takeover activity in
New Zealand. The Takeovers Code seeks to ensure that all shareholders are treated equally and on the basis
of proper disclosure are able to make informed decisions on shareholding transactions that may impact on
their own holdings.
MPG is a Code Company for the purposes of the Takeovers Code. Rule 6 of the Takeovers Code, the
fundamental rule, states that a person (along with its associates) who holds or controls:
a) less than 20% of the voting rights in a code company may not become the holder or controller of an
increased percentage of the voting rights in the code company unless, after that event, that person
and that person's associates hold or control in total not more than 20% of the voting rights in the code
company;
b) 20% or more of the voting rights in a code company may not become the holder or controller of an
increased percentage of the voting rights in the code company.
Rule 7 of the Takeovers Code sets out the exceptions to the fundamental rule. Rule 7 states that a person
may become the holder or controller of an increased percentage of the voting rights in a code company under
the following circumstances:
a) by an acquisition under a full offer;
b) by an acquisition under a partial offer;
7
c) by an acquisition by the person of voting securities in the code company or in any other body
corporate from one or more other persons if the acquisition has been approved by an ordinary
resolution of the code company in accordance with the code;
d) by an allotment to the person of voting securities in the code company or in any other body
corporate if the allotment has been approved by an ordinary resolution of the code company in
accordance with the code;
e) if:
(i). the person holds or controls more than 50%, but less than 90%, of the voting rights in the code
company; and
(ii). the resulting percentage held by the person does not exceed by more than 5 the lowest
percentage of the total voting rights in the code company held or controlled by the person in the 12-
month period ending on, and inclusive of, the date of the increase;
f) if the person already holds or controls 90% or more of the voting rights in the code company.
The allotment of shares to Amari would result in Amari owning more than 20% of the issued shares in MPG
and accordingly requires an ordinary resolution of MPG shareholders to proceed on which Amari and
associates may not vote.
The Takeovers Code requires that the notice of meeting provided to MPG shareholders to consider the Share
Issue resolution captured by Rule 7(d) must be accompanied by an Independent Adviser's Report (that
complies with Rule 18) on the merits of the Proposed Recapitalisation, having regard to the interests of the
persons who may vote to approve it.
2.1.2 Requirements of the NZX Listing Rules
MPG Directors Simon Bennett and Pramod Khatri have committed to invest in the capital raising via the
Wholesale Investors Underwrite. They are each defined as a related party of MPG under NZX Listing Rule
5.2.1 and accordingly an NZX Appraisal Report is required under NZX Listing Rule 7.8.8.
Pursuant to Listing Rule 7.10.2 the Appraisal Report is required to:
§
be addressed to the Directors of MPG who are not, and are not associated with, a relevant Associated
Person (which is Simon Bennett and Pramod Khatri);
§
be expressed to be for the benefit of the shareholders of MPG not associated with Simon Bennett and
Pramod Khatri;
§
state whether or not in the opinion of Grant Samuel the consideration and the terms and conditions of
the Share Issue to Simon Bennett and Pramod Khatri are “fair” to MPG’ shareholders (other than those
associated with Simon Bennett and Pramod Khatri);
§
state whether or not in Grant Samuel’s opinion the information to be provided by MPG to its
shareholders is sufficient to enable holders of those shares to understand all the relevant factors, and
make an informed decision in regard to the fairness opinion;
§
state whether Grant Samuel has obtained all information which it believes desirable for the purposes
of preparing the report, including all relevant information which is or should have been known by any
director of MPG and made available to the directors;
§
state any material assumptions on which Grant Samuel’s opinion is based; and
§
state any term of reference which may have materially restricted the scope of the report.
8
2.2 Basis of the Evaluation
The term “merits” as used in Rule 18 of the Takeovers Code has no legal definition in New Zealand either in
the Takeovers Code itself or in any statute dealing with securities or commercial law.
Similarly, the term “fair” as used in Listing Rule 7.8.8 has no legal definition in New Zealand either in the NZX
Listing Rules themselves or in any statute dealing with securities or commercial law, although over time a
commonly accepted meaning has evolved.
NZX Listing Rules 7.10.2 requires that the Appraisal Report evaluates whether the issue price and other terms
of the Share Issue are fair. The terms and conditions of the proposed issue of shares are considered to be fair
if they are not onerous and do not adversely affect MPG’ existing shareholders.
Grant Samuel has considered that an assessment of the merits of the Proposed Recapitalisation is a broader
test than “fair”.
Grant Samuel has evaluated the Proposed Recapitalisation by reviewing the following factors:
§
reviewing the current trading conditions for MPG and the timing and circumstances surrounding the
Proposed Recapitalisation;
§
assessing the potential impact of the Proposed Recapitalisation on MPG’ financial position;
§
assessing the potential impact of the Proposed Recapitalisation on the strategic direction of MPG;
§
assessing the solvency risk and liquidity for MPG if the Proposed Recapitalisation is not approved by the
shareholders;
§
the effect on control of the MPG;
§
evaluating the dilutionary impact on MPG’s share price;
§
evaluating the value of the Top Up Placement and Rights Issue with comparison to the market price of
MPG’ shares;
§
evaluating the estimated value range of MPG and the price of the Proposed Recapitalisation when
compared to that estimated value range;
§
assessing the impact of the Proposed Recapitalisation on the liquidity of MPG’ shares;
§
assessing the impact of the Proposed Recapitalisation on the existing shareholder’s holdings including
the impact of participating in the Rights Issue; and
§
assessing the likelihood of an alternative offer and alternative transactions.
2.3 Approach to Valuation
Grant Samuel has estimated the value range of MPG with reference to its full underlying value. In Grant
Samuel’s opinion the price to be paid under a full takeover should reflect the full underlying value of the
company. The support for this opinion is twofold:
§
the Takeovers Code’s compulsory acquisition provisions apply when the threshold of 90% of voting
rights has been reached. In this instance, the Takeovers Code seeks to avoid issues of premiums or
discounts for minority holdings by providing that a class of shares is to be valued as a whole, with each
share then being valued on a pro rata basis. In other words, a minority shareholder is to receive its
share of the full underlying value. Grant Samuel believes that the appropriate test for fairness under a
full or partial takeover offer where the offeror will gain control is the full underlying value, prorated
across all shares. The rationale for this opinion is that it would be inconsistent for one group of minority
shareholders, those selling under compulsory acquisition, to receive a different price under the same
offer from those who accepted the offer earlier; and
9
§
under the Takeovers Code the acquisition of more than 20% of voting rights in a “code” company can
only be made under an offer to all shareholders unless the shareholders otherwise give approval. As a
result, a controlling shareholding (generally accepted to be no less than 40% of the voting rights) cannot
be transferred without the acquirer making an offer on the same terms and conditions to all
shareholders (unless shareholders consent). Prior to the introduction of the Takeovers Code some
market commentators held the view that where a major shareholder had a controlling shareholding,
any control premium attached only to that shareholding. One of the core foundations of the Takeovers
Code is that all shareholders be treated equally. In this context, any control premium is now available
to all shareholders under a takeover offer (in a scenario where an offeror will gain control), regardless
of the size of their shareholding or the size of the offeror’s shareholding at the time the offer is made.
Accordingly, Grant Samuel is of the opinion that not only because shares acquired under a compulsory
acquisition scenario will receive a price equivalent to full underlying value, but because the control premium
is now available to all shareholders, the share price under either a full or partial takeover offer where the
offeror will gain control should be within or exceed the prorated full underlying valuation range of the
company.
MPG has been valued at fair market value, which is defined as the estimated price that could be realised in
an open market over a reasonable period of time assuming that potential buyers have full information.
Grant Samuel’s opinion is to be considered as a whole. Selecting portions of the analyses or factors
considered by it, without considering all the factors and analyses together, could create a misleading view of
the process underlying the opinion. The preparation of an opinion is a complex process and is not necessarily
susceptible to partial analysis or summary. For the avoidance of doubt, appendices A to D form part of this
report.
2.4 Profile of Amari
Amari is private company which owns and operates a network of specialised metals distribution businesses
across Australia. Amari also has common ownership with three businesses serving similar industries in New
Zealand.
In Australia Amari owns Atlas Steels - Australasia’s largest supplier of stainless and specialty steel products,
which includes stainless steel sheets, coils and plates, stainless steel tubes pipes, fittings and aluminium
sheets and plates. Atlas Steels operates in five states in Australia across eight locations with a focus on
products for the building and infrastructure sectors.
The three New Zealand related businesses are:
§
McKechnie Aluminium (which includes the Omega Window Systems Division) - a provider of extruded
aluminium products to the building industry and an aluminium window and door supplier throughout
New Zealand in the residential and commercial sectors;
§
Wakefield Metals - New Zealand’s leading importer and distributor of various metals including
aluminium, brass, copper, stainless steel, steel, zinc and other speciality products. Major market sectors
include building and construction, white goods, marine, transport, electrical, dairy and wine. Wakefield
Metals uses the Amari global network to source and provide logistics services for manufacturers, and
§
New Zealand Tube Mills - the leading manufacturer of stainless and carbon steel tubes.
10
3 Industry Overview
3.1 Overview of the Industry Structure
MPG operates in the flat glass processing industry in New Zealand and Australia which includes
manufacturing, cutting, grinding, polishing, heat treatment and laminating of glass materials. Processed glass
is sold to downstream manufacturers and retailers of construction products such as windows, doors,
tabletops and kitchens.
The industry structure in New Zealand and Australia is summarised below. MPG’s position in the market is
as a domestic glass processor but it also provides glazing services in New Zealand.
INDUSTRY STRUCTURE
Grant Samuel analysis
The following comments are relevant when reviewing the table above:
§
Float glass (a sheet of glass made by floating molten glass on a bed of molten metal) is no longer
manufactured in New Zealand or Australia. The last float glass manufacturing plant in Australia
operated by Oceania Glass (Oceania) was closed in March 2025 following approximately 50 years of
operation. In New Zealand, the last domestic float glass line was closed in 1991 following 18 years of
operation. There are approximately 450 float glass lines globally with the largest manufacturers being
based in China, Europe and North America.
4
§
Float glass is converted by domestic processors into:
• insulating glass units (IGUs) - a multi-pane glass assembly designed to reduce heat transfer and
improve energy efficiency. IGUs typically consist of two or more panes of glass separated by a
spacer and sealed around the edges. Double Glazing Units (DGUs) is a specific type of IGU that
contains two panes of glass and is the most common form of IGU.
• single glazed units (SGU) - refers to window or glass systems made of just one pane of glass without
any insulating layers.
§
Processed glass is primarily sold by glass processors to:
• glass window and door fabricators (Fabricators), who integrate glass with joinery to sell assembled
products to builders and homeowners. Fabricators are the largest customer segment for DGUs.
• glass merchants (Merchants), who resupply processed glass direct to end users providing SGUs
and glazing and installation services.
________________________________________________________________________________________________________________________________________________________
4
National Glass Association.
Offshore Float
Glass
Manufacturers
Domestic Glass
Processors
Offshore Glass
Processors
Glass Window and
Door Fabricators
Glass Merchants
and Glaziers
Residential
Builders and
Commercial
Construction Firms
Homeowners,
Builders and major
projects
11
• commercial construction firms (Contractors), who purchase glass for building facades and single
glass products. For large projects with long lead times, the Contractor will typically source product
from an overseas glass processor where this is more cost competitive.
The flat glass processing market in New Zealand and Australia is considered a just-in-time manufacturing
market that benefits from investment in automation and efficient systems and processes. Window
manufacturers and glaziers generally expect a three-day turnaround from submitting an order to delivery.
The geographical spread of the market in New Zealand and Australia means that having a strong distribution
network is necessary to meet the short lead time expectations. Currently there are limited processed glass
imports into New Zealand.
Glass is generally installed in the later stages of construction. MPG’s experience is that demand for residential
glass typically lags the issuance of new dwelling building consents by between 6-12 months.
A typical new house has more than 20 windows and may also have a glass splashback, shower screens,
mirrors and a balustrade. The construction industry in New Zealand and Australia does not have broadly
accepted standardised window sizes and specifications.
3.2 Overview of Key Market Participants
The following table provides an overview of the key participants in the glass processing markets in New
Zealand and Australia:
OVERVIEW OF KEY MARKET PARTICIPANTS
COMPANY NEW ZEALAND AUSTRALIA DESCRIPTION
MPG Yes Yes § Refer section 4
Viridian Yes Yes § Largest glass processor in Australasia.
§ Reported revenues of A$220m for the year ended June 2024.
§ Majority owned by private equity firm Crescent Capital Partners
(Cresent).
AGP/APL Yes - § AGP operates a double-glazing manufacturing business in
Cambridge, New Zealand.
§ AGP is part of Profile Group, which provides window and door
systems throughout New Zealand. Profile Group businesses
include First, Altherm and Vantage which have more than 80
fabricators.
FMI Yes Yes § Fairview Metal Industries (FMI) Building Solutions owns two glass
processing plants in Australia (Melbourne and Sydney) and two in
New Zealand (Auckland and Christchurch).
§ FMI operates two Fabricators - Fairview and Next. Fairview and
Next have approximately 50 aligned fabricators.
G James - Yes § One of Australia’s biggest glass, aluminium and window systems
manufacturers.
§ Exports to New Zealand.
Grant Samuel analysis
The following comments are relevant when reviewing the table above:
§
In New Zealand, the emergence of AGP as a major player in the glass processing market has been
disruptive to both MPG and Viridian. Since AGP launched in 2020 MPG’s market share and revenue
have declined. Over this period AGP has also taken market share off smaller competitors. MPG and
AGP now represent approximately 60% of the total market.
12
MPG NEW ZEALAND MARKET SHARE (ESTIMATE)
MPG Estimates
§
The majority of MPG’s market share was lost due to AGP providing products to APL fabricators, which
used to be a major customer of MPG.
§
The other main fabricators in New Zealand are FMI and Altus which represent a large proportion of New
Zealand’s window sales (behind APL). Recently, FMI has two glass processing plants in New Zealand
and it recently purchased two glass processing plants in Australia.
§
In Australia AGG primarily provides products to window fabricators and it is the second largest
manufacturer of processed glass with approximately 17% market share in the states that it operates in
- Victoria, NSW and Tasmania. The largest operator in these states is Viridian which has a market share
of approximately 33%. The Australian industry is fragmented with a small number of operators of scale
and a significant number of small-scale IGU manufacturers, most of which are regionally based and
produce primarily for their local markets.
AGG MARKET SHARE IN SOUTH-EAST AUSTRALIA (IGUS MANUFACTURED) (ESTIMATE)
MPG based on its own internal research.
30%
29%
22%
9%
6%
14%
MPG market share 50% + prior
to AGP entry in 2020
0.0%
10.0%
20.0%
30.0%
40.0%
50.0%
60.0%
MPGAGPViridianFMIGlass TeamOther
Market Share (%)
33%
17%
7%
9%
8%
6%
20%
0.0%
5.0%
10.0%
15.0%
20.0%
25.0%
30.0%
35.0%
ViridianAGGSouthern StarGlassworksG JamesJeldwenOther
Market Share (%)
13
3.3 Overview of Key Industry Dynamics
Demand for performance glass is driven by a range of factors including the level of residential and non-
residential building activity as well as changing building and insulation standards.
3.3.1 Building Activity
New Zealand Residential Activity
The following chart shows the number of new homes consented in New Zealand for the years ended May
2016 to 2025. Consents for the year to May 2025 of 33,530 homes was 34% down from the peak in the year
to May 2022 of 51,015 homes.
NUMBER OF NEW DWELLINGS CONSENTED IN NEW ZEALAND OVER THE LAST 10 YEARS (000) (YEAR TO MAY 2025)
Source: Statistics NZ
The proportion of consents that were multi-unit has increased from 28% in the year to May 2016 to 53% in
the year to May 2025, highlighting the trend towards the development of multi-unit homes.
Residential building activity in New Zealand remains subdued with weak economic activity, the impact of
higher interest rates and building costs impacting on activity levels. Market commentators note that a floor
may have been reached in residential construction activity and that a gradual recovery can be expected from
late 2025 helped by declining interest rates and improving market sentiment. Demand for performance glass
generally lags consents by six to twelve months. Based on consent data in 2025 this suggests that demand
for performance glass in New Zealand will remain subdued in FY26.
New Zealand Building and Construction Outlook
The National Construction Pipeline Report 2024 provides a six year forward view of national building and
construction activity to 2029. Highlights from the report include:
§
total construction activity forecast to decrease to $55.1 billion in 2025 down from $60.8 billion in 2023
and $55.6 billion in 2024;
§
non-residential activity is forecast to fall in 2024 to $11.8 billion, following a peak in 2023 of $13.7 billion.
Intentions data suggest there remains a significant pipeline and non-residential activity will return to
$13.3 billion by the end of 2029; and
§
nationally, new dwelling consents will fall to a low of 30,000 in 2025 and is then forecast to increase
through to 2029.
28.4
30.6
32.6
34.7
37.0
43.5
51.0
45.2
34.9
33.5
0
10
20
30
40
50
60
2016201720182019202020212022202320242025
Thousands of Units Consented (000s)
Multi-unit homesStand-alone houses
14
The following chart shows the forecast value of residential and non-residential construction activity in New
Zealand for the years ended December 2022 and 2023, together with the forecast for the years ending
December 2024 to 2029:
HISTTORICAL AND FORECAST VALUE OF RESIDENTIAL AND NON-RESIDENTIAL BUILDING ACTIVITY IN NEW ZEALAND
TO 2029 ($ BILLIONS)
Source: MBIE National Construction Pipeline Report December 2024
Australia Residential Activity
The following chart shows the number of residential dwelling units approved in Australia for the years ended
May 2016 to May 2025. Approvals for the year to May 2025 of approximately 180 units was 24% down from
the peak in the year to May 2016 and 15% down from the recent peak in May 2021.
NUMBER OF DWELLING UNITS APPROVED IN AUSTRALIA (000S)
Source: Australian Bureau of Statistics
34.4
32.9
30.4
28.9
30.9
34.4
33.9
35.4
12.5
13.7
11.8
12.6
12.4
12.8
13.0
13.3
46.9
46.6
42.2
41.5
43.3
47.2
46.9
48.7
0
10
20
30
40
50
60
2022A2023A2024F2025F2026F2027F2028F2029F
Vlaue of NZ Construction Activity (NZ$billions)
ResidentialNon-residential
238
223
231
192
172
212
207
179
164
180
0
50
100
150
200
250
300
2016201720182019202020212022202320242025
Thousands of Dwelling Units Approved
(000s)
15
Australia Building and Construction Outlook
The following chart shows the forecast value of residential and non-residential construction activity in
Australia for the years ended March 2019 to 2025, together with the forecast for the years ending March
2026 and 2027:
HISTORICAL AND FORECAST VALUE OF RESIDENTIAL AND NON-RESIDENTIAL BUILDING ACTIVITY IN AUSTRALIA TO
2027 ($ BILLIONS)
Source: Australian Bureau of Statistics. Building Activity (Residential and Non-residential) Value of work done. Australian Construction
Industry Forum (ACIF) Construction Market Report used for forecasts.
ACIF noted that residential building has turned around with the recovery gathering momentum. Most of this
has been in stand-alone houses which historically have responded quickly to cyclical changes. The forecasts
for residential building indicate a slow recovery phase with 1% growth in 2025, increasing to 3% in 2026 and
2027.
Non-residential building activity is forecast to contract by 5% in 2025 reflecting poor leading indicators
regarding business investment and building approvals. Interest rate reductions and improved business
demand are expected to lift activity in 2026 and 2027.
3.3.2 Changing Insulation Standards
Changing insulation standards are supporting growth in DGUs.
The Australian Government issued changes to its National Construction Code (NCC) which, in certain areas,
now require windows with certain thermal properties, requiring double glazing to meet them. MPG has
observed the following impacts:
§
New South Wales (NSW) - the change in the NCC was implemented in October 2023. Despite declining
building activity, demand for double glazing increased approximately 9-12 months after the NCC
changes came into effect. NSW penetration for double glazing in FY24 was 18%. Following the impact
of the NCC penetration lifted to 28% and this is expected to increase to 44% in FY26, then further to
approximately 60% over the following two years
5
; and
§
Victoria - the change in the building code was implemented in May 2024. This could result in a ~50%
increase in demand based on NSW experience, although further investment in manufacturing capacity
by AGG would be required to fully capture this increased level of demand.
New Zealand changed its building code in 2007 and since then IGU has become the standard for residential
construction in New Zealand.
________________________________________________________________________________________________________________________________________________________
5
Source: MetroGlass Potential Investor Presentation dated May 2025.
104
94
90
94
90
92
94
97
100
53
56
55
56
58
62
60
61
61
157
150
146
149
148
153
155
158
162
0
20
40
60
80
100
120
140
160
180
20192020202120222023202420252026F2027F
ResidentialNon-residential
16
4 Profile of MPG
4.1 Overview
MPG manufactures high-performance glass, primarily selling to window manufacturers for use in new
residential construction and renovations. MPG also provides related services including glazing to the New
Zealand residential and commercial construction markets.
MPG has a network of five manufacturing facilities in New Zealand and Australia and twelve distribution or
retail sites across New Zealand.
In the financial year ending 31 March 2025 (FY25), New Zealand and Australia accounted for approximately
63% and 37% of MPG’s total revenue respectively. The proportion of total revenue generated from Australia
has increased over the five years due to revenue growth and a decline in New Zealand’s revenue. MPG’s
revenue by country from FY21 to FY25 is summarised below:
HISTORICAL REVENUE SEGMENTATION BY REGION (NZ$ MILLIONS)
Source: MPG Annual Reports
4.2 New Zealand Overview
In New Zealand MPG primarily services three customer segments:
§
Residential - providing product sales and installation services to glaziers that service the residential
market in New Zealand;
§
Commercial Glazing - providing product sales and installation services to glazing operations that service
the commercial market in New Zealand; and
§
Retrofit – providing product sales and installation services direct to the end user through MPG’s
branches throughout New Zealand and four large retrofit commercial operators.
MPG is focused on fabrication customers in New Zealand but also sells direct to residential and light
commercial customers through its branch network. MPG also has a low level of customer concentration in
New Zealand with the top 10 customers representing approximately 21% of revenue in FY25.
The allocation of sales between residential and commercial can be difficult as MPG does not always know
the end-use application. In FY25, MPG estimates that sales to the residential sector represented
approximately 82% of its revenue in New Zealand.
$180m
$178m
$187m
$160m
$134m
$52m
$58m
$77m
$80m
$80m
0
50
100
150
200
250
300
FY21FY22FY23FY24FY25
Revenue (NZ$m)
New ZealandAGG
17
MPG’s New Zealand revenue by segment from FY21 to FY25 is summarised below:
MPG NEW ZEALAND SEGMENT REVENUE GROWTH (NZ $MILLIONS)
Source: MPG Annual Reports
MPG is the largest glass processor in New Zealand with an approximate 30% market share. MPG’s market
position has been established through:
§
a national distribution network which focuses on customer service and Delivery In Full On Time (DIFOT);
§
a strong logistics capability with more than 215 service vehicles;
§
over 120 glazing (installation) staff to assist with customer service (approximately 600 employees in
total);
§
automation and processing capability to allow MPG to efficiently deliver customised products within
short lead times; and
§
a comprehensive range of value-added glass products.
The historical financial performance of New Zealand for the years ended 31 March 2023 (FY23), 2024 (FY24)
and 2025 (FY25) is summarised below:
MPG NEW ZEALAND- FINANCIAL PERFORMANCE ($ MILLIONS)
YEAR END 31 MARCH 2023 2024 2025
Revenue 186.7 159.6 133.9
Cost of sales (108.0) (89.7) (75.9)
Gross profit 78.8 69.8 58.0
Operating expenses (exc Group costs) (58.6) (55.4) (48.2)
Depreciation and amortisation (13.7) (13.2) (12.7)
Normalised EBIT 6.4 1.3 (2.9)
Change in revenue % 4.9% (14.6%) (16.1%)
Gross profit margin % 42.2% 43.8% 43.3%
Normalised EBIT margin % 3.4% 0.8% (2.2%)
Source: MPG Annual Reports and Grant Samuel analysis
$118m
$116m
$122m
$100m
$85m
$37m
$33m
$37m
$35m
$25m
$25m
$29m
$28m
$25m
$24m
0
20
40
60
80
100
120
140
160
180
200
FY21FY22FY23FY24FY25
Revenue (NZ$m)
Residen tialCom merical Glaz in gRetrofit
18
The following comments are relevant when reviewing the table above:
§
In New Zealand MPG achieved revenue growth in FY23 as the market recovered from the COVID-19
pandemic which over the prior two-year period resulted in:
• manufacturing operations being closed intermittently throughout New Zealand during the various
lockdowns;
• supply chain disruptions, including shipping delays;
• staff shortages and tight border controls;
• a rapid increase in inflation and rising input costs flowing on from the issues highlighted above.
§
Due to the entry of AGP in FY20, the impact of COVID-19 and a challenging economic environment,
MPG’s New Zealand revenue and EBITDA has declined significantly since FY20:
NEW ZEALAND HISTORICAL REVENUE ($ MILLIONS)
NEW ZEALAND HISTORICAL EBIT ($ MILLIONS)
6
Source: MPG Annual Reports and Grant Samuel analysis
________________________________________________________________________________________________________________________________________________________
6
MPG adopted IFRS16 for its financial reporting in FY18. The impact of IFRS16 on FY17 EBIT is minimal and would not have a material impact
on this trend analysis.
214
213
217
203
180
178
187
160
134
0
50
100
150
200
250
FY17FY18FY19FY20FY21FY22FY23FY24FY25
Revenue (NZ$m)
AGPenters
the industry
32
29
31
26
19
7
6
1
-3
-5
0
5
10
15
20
25
30
35
FY17FY18FY19FY20FY21FY22FY23FY24FY25
EBIT (NZ$m)
19
§
In 2024 MPG implemented a revised strategy to address the declining financial performance in New
Zealand. This included a focus on:
• organisational change, including reducing the number of board members;
• cost out initiatives; and
• business simplification and a focus on quality and service.
§
In FY25 MPG’s New Zealand revenue continued to decline due to a significant reduction in residential
construction activity. MPG’s $7.2 million reduction in operating costs was not sufficient to offset the
decline in revenue which led to an EBIT loss of $2.9 million. Despite this loss, the strategic initiatives
did result in the gross margin % remaining at a similar level to FY24, despite pricing pressure from
competitors. DIFOT service levels, which are critical to customer satisfaction also increased significantly
to average 97% (up from 75% in FY24).
NEW ZEALAND – DIFOT IN FY24 AND FY25
Source: MPG Management Reporting
§
The North Island and South Island represented approximately 60% and 40% of MPG’s New Zealand
revenue respectively in FY25. MPG’s revenue decline in FY25 can largely be attributed to the
performance of the North Island operations, with a revenue decline of 27% (approximately $30 million).
The South Island performed well in a subdued construction market with a revenue decline of only 3%.
§
MPG expects the market in New Zealand market to stay flat through FY26. MPG believes its operations
are now efficient and cost effective and are well positioned for growth when the market improves.
63%
72%
63%
69%
71%
76%
77%
68%
64%
62%
59%
61%
63%
60%60%
69%
87%
91%
86%
92%
92%
87%
99%
95%
97%
38%
53%
62%
77%
85%
86%
90%
89%
88%
76%
69%
62%
92%
94%
90%90%
92%
99%99%98%99%
97%
95%
95%
98%
100%
0.0%
20.0%
40.0%
60.0%
80.0%
100.0%
120.0%
Feb 23
Mar 23
Apr 23
May 23
Jun 23
Jul 23
Aug 23
Sep 23
Oct 23
Nov 23
Dec 23
Jan 24
Feb 24
Mar 24
Apr 24
May 24
Jun 24
Jul 24
Aug 24
Sep 24
Oct 24
Nov 24
Dec 24
Jan 25
Feb 25
Mar 25
DIFOT (%)
AucklandChristchurch
20
4.3 AGG Overview
AGG is a one of Australia’s leading suppliers of IGUs with operations in Melbourne, Sydney and Hobart. AGG
was acquired by MPG in 2016 and has operated as a wholly owned independent subsidiary of MPG since it
was acquired in 2016. In early 2018, AGG invested approximately NZ$8.0 million in the establishment of the
processing facility in Tasmania.
AGG services more than 400 customers in Australia - the majority of which are window fabricators.
Australia’s window fabrication industry is made up of a large number of small to medium sized competitors.
Due to the fragmented nature of the industry in Australia AGG has a low level of customer concentration
with the top 10 customers representing approximately 19% of FY25 revenue.
The historical financial performance of AGG from FY23 to FY25 is summarised below:
AGG- FINANCIAL PERFORMANCE ($ MILLIONS)
YEAR END 31 MARCH 2023 2024 2025
Revenue 76.8 79.7 80.1
Cost of sales (50.5) (50.9) (54.8)
Gross profit 26.3 28.8 25.3
Operating expenses (exc Group costs) (14.7) (17.3) (17.8)
Depreciation and amortisation (5.2) (4.7) (4.9)
Normalised EBIT 6.4 6.8 2.6
Change in revenue % 32.2% 3.8% 0.5%
Gross profit margin % 34.2% 36.1% 31.6%
Normalised EBIT margin % 8.3% 8.5% 3.2%
Source: MPG Annual Reports and Grant Samuel analysis
The following comments are relevant when reviewing the table above:
§
AGG’s manufacturing facilities are operating near full capacity (approximately 80 – 85%) based on the
current configuration and warehouse space. AGG does not have a branch network and installation
services.
§
AGG primarily sells its products on a consignment basis and prices its products based on a fixed price
list which is updated periodically to capture inflation related cost increases and increasing wage costs.
§
In FY22 and FY23 revenue growth was primarily driven by the demand for IGUs. Due to regulatory
changes in Australia, the demand for IGUs is expected to continue once the market recovers.
§
In FY25 Australia experienced a significant decline in construction activity and this resulted in a
reduction in gross margin and EBIT for AGG. AGG did not materially adjust its cost structure to match
the change in market conditions which reduced EBIT but has left AGG well positioned to deliver on an
expected increase in demand as the Australian market recovers.
§
Victoria, New South Wales (NSW) and Tasmania represented approximately 62%, 24% and 10% of AGG’s
revenue respectively in FY25. The earlier adoption of insulation standards in NSW drove expected
growth in this market. However, in Victoria and Tasmania a challenging economic environment resulted
in a decline in demand, which offset any benefits from the insulation standards change.
§
The decline in gross margin % in FY25 was primarily due to the closure of Oceania in Victoria (a local
float glass manufacturer and supplier to AGG). As a result of its closure, AGG had to make alternative
short-term arrangements to maintain stock for operations, including the acquisition of stock from
competitors, which reduced AGG’s margin. To replace the clear glass stock acquired from Oceania, AGG
21
is now sourcing directly from overseas and has adapted its warehousing to hold this inventory. The long-
term impact may result in an increase in gross margin %.
§
Under MPG’s ownership AGG’s revenue remained relatively flat from FY18 through FY22. During these
years MPG invested a significant amount of capital to strategically reset the business and drive revenue
growth and profitability. The actions to improve AGG business have included:
• focusing on the manufacturing of IGUs which has included capital investment in new production
lines;
• changing the revenue mix and customer base;
• effectively closing Sydney’s toughened glass production;
• adapting the supply chain to source glass domestically; and
• development of new products including fire-rated glass.
These actions led to AGG being able to negate, to some degree, the impacts of COVID-19 in FY22 and
achieve revenue growth since FY23.
AGG HISTORICAL REVENUE ($ MILLIONS)
AGG HISTORICAL EBIT ($ MILLIONS)
7
Source: MPG Annual Reports and Grant Samuel analysis
________________________________________________________________________________________________________________________________________________________
7
MPG adopted IFRS16 for its financial reporting in FY18. The impact of IFRS16 on FY17 EBIT is minimal and would not have a material impact
on this trend analysis.
55.4
50.4
51.9
52.5
58.1
76.8
79.7
80.1
0.0
10.0
20.0
30.0
40.0
50.0
60.0
70.0
80.0
90.0
FY18FY19FY20FY21FY22FY23FY24FY25
Revenue (NZ$m)
3.2
-4.8
-3.6
-0.7
-0.3
6.4
6.8
2.6
-6 .0
-4 .0
-2 .0
0.0
2.0
4.0
6.0
8.0
FY18FY19FY20FY21FY22FY23FY24FY25
EBIT (NZ$m)
22
§
Over the last two years AGG’s DIFOT % has consistently been above 95%. These high standards were
also maintained during the disruption caused by the closure of Oceania.
4.4 MPG Financial Performance
The historical financial performance of MPG from FY23 to FY25 is summarised below:
MPG – HISTORICAL FINANCIAL PERFORMANCE ($ MILLIONS)
YEAR END 31 MARCH 2023 2024 2025
Revenue 263.5 239.3 213.9
Cost of sales (158.5) (140.6) (130.6)
Gross profit 105.1 98.6 83.3
Distribution and glazing-related expenses (47.3) (45.7) (41.5)
Selling and marketing expenses (12.8) (12.6) (11.7)
Administration expenses (33.9) (33.8) (30.9)
Total Operating costs (94.0) (92.1) (84.1)
Share of 5R and other income and gains 0.7 0.6 0.2
Normalised EBIT 11.8 7.2 (0.6)
Normalisations (see table below) (12.0) (25.4) (4.7)
EBIT (0.2) (18.3) (5.4)
Interest expense (5.7) (6.2) (6.1)
IFRS 16 and other finance expense (5.2) (5.0) (5.3)
Finance income 0.5 0.1 0.1
Loss before income taxation (10.6) (29.4) (16.7)
Income tax benefit/(expense) - 1.9 3.2
Loss for the year (10.5) (27.5) (13.5)
Change in revenue % 11.6% (9.2%) (10.6%)
Gross profit margin % 39.9% 41.2% 38.9%
EBIT margin % 4.5% 3.0% (0.3%)
Average interest expense
8
8.6% 9.8% 9.6%
Source: MPG Annual Reports and Grant Samuel analysis
The following comments are relevant when reviewing the table above:
§
MPG’s declining Normalised EBIT over the last three years is primarily due to the financial performance
of its New Zealand business. The decline of the performance in New Zealand over the last three years
has been partially offset by improvements in AGG’s performance.
§
MPG has a high fixed cost base. Consequently, the decline in revenue in recent years has significantly
impacted its profitability.
§
In FY18 MPG adopted NZ IFRS 16 where operating lease assets and liabilities are recognised on the
balance sheet (both the leased asset and the liability associated with the future lease payment
obligations). EBITDA (Pre NZ IFRS 16) is key metric used by MPG and its Banking Syndicate and is used
to measure financial covenants (see section 4.6 below). The following table summarises bridges
between reported EBIT and EBITDA (Pre NZ IFRS 16):
________________________________________________________________________________________________________________________________________________________
8
Interest expense / opening and closing debt borrowings
23
MPG – EBITDA (PRE NZ IFRS 16) ($ MILLIONS)
YEAR END 31 MARCH 2023 2024 2025
Normalised EBIT 11.8 7.2 (0.6)
Depreciation and amortisation 19.0 17.9 17.5
Lease payments (12.1) (12.8) (12.9)
EBITDA (Pre IFRS 16) 18.6 12.3 4.0
§
MPG’s financial performance has been normalised to remove the impact of extraordinary, one-off
income or expenses to enable comparison of underlying operational performance over time. The
material normalisations are summarised below:
MPG - NORMALISATIONS ($ MILLIONS)
YEAR END 31 MARCH 2023 2024 2025
Impairment of New Zealand intangible assets (10.0) (20.9) -
Restructure of the New Zealand operations (1.9) (3.0) (2.6)
Divestment of 5R - - (1.1)
Australian divestment related costs (0.2) (1.6) (0.5)
Capital raise and takeover related expenses - - (0.6)
Total normalisations (12.0) (25.4) (4.7)
• Due to the recent performance of MPG’s New Zealand operations and its long-term forecasts, MPG
impaired its New Zealand intangible assets in FY23 and FY24.
• MPG incurred significant one-off expenses over the past three financial years associated with its
organisational restructure and cost-out programme, including the closure of the Wellington
manufacturing facility in February 2024, redundancy payments, loss on disposal of inventory and
assets and costs incurred re-commissioning assets to other locations.
• During FY25, MPG divested its 50% shareholding in glass recovery business 5R Solutions Limited
(5R) for $2.5 million, resulting in a loss on disposal of $1.1 million.
• On 23 February 2023 MPG announced plans to explore the divestment of AGG. The expenses
primarily relate to professional services associated with this process.
• In FY25 MPG has incurred expenses associated with its capital raising process and takeover related
expenses (see section 4.8 and 4.9 for a summary of these events).
24
4.5 MPG Forecast Financial Performance
The forecast financial performance of MPG for the years ending 31 March 2026 (FY26) and 31 March 2027
(FY27), including a comparison to FY25 actuals, is summarised below:
MPG - FORECAST FINANCIAL PERFORMANCE ($ MILLIONS)
YEAR END 31 MARCH 2025A 2026F 2027F
Revenue 213.9 226.0 243.5
Cost of sales (130.6) (136.6) (145.2)
Gross profit 83.3 89.4 98.3
Distribution and glazing-related expenses (41.5) (39.5) (41.7)
Selling and marketing expenses (11.7) (12.7) (13.1)
Administration expenses (30.9) (26.6) (27.2)
Operating costs (84.1) (78.7) (81.9)
Other income and gains 0.2 - -
Normalised EBIT (0.6) 10.7 16.3
Depreciation and amortisation 17.5 18.2 18.6
Lease payments (12.9) (13.5) (13.5)
EBITDA (Pre IFRS 16) 4.0 15.4 21.4
Revenue growth % (10.6%) 5.7% 7.7%
Gross profit % 38.9% 39.6% 40.4%
Normalised EBIT % (0.3%) 4.8% 6.7%
MPG Management Forecast, FY25 Actual Results.
The key assumptions supporting the FY26 forecast are summarised below:
§
The FY26 forecast incorporates actual results for the three months ending 30 June 2025 and the forecast
for the remaining nine months as prepared by MPG management and approved by MPG’s Board of
Directors.
§
MPG management has assumed no significant changes in building market activity, pricing or market
share in New Zealand in FY26 reflecting the current subdued trading conditions in New Zealand, with
revenue growth of approximately 3% driven largely by product mix and some new customers. In FY27
New Zealand revenue growth of 5% is forecast based on 2% market growth and prices increasing in line
with inflation. The FY27 forecast reflects an expected increase in construction activity as the industry
moves out of its cyclical low.
§
MPG management has assumed sales in Australia increase primarily as a result of increased penetration
of DGUs in Victoria based on the previous experience in NSW (where the building code changes were
implemented 10 months earlier (see section 3.3.2)). A price increase announced in July is also
incorporated into the forecasts over FY26 and for a full year in FY27. Revenue in Australia is expected
to increase by 10% in FY26 and 11% in FY27.
§
MPG has assumed there is no change to the building code regulations with regards to thermal efficiency
of windows implemented in New Zealand in 2022, New South Wales in 2023 and Victoria in 2024.
§
The increase in gross margin percentage and decrease in operating costs in New Zealand and Australia
reflect the annualised impact of the cost reduction initiatives undertaken in FY25 and further cost
reductions planned for FY26. The cost reductions include a further reduction in employment expenses,
subletting of space and improvement in procurement.
§
Foreign exchange rates are assumed at a spot rate of AUD$0.901, which is what was assumed when
MPG set the budget in February 2025 and is close to the current spot rate as at 15 July 2025.
25
§
MPG acquires float glass mainly in US dollars. MPG hedges 75% of its expected purchases for six months
and therefore movements in USD foreign exchange rates in the short term do not materially impact
revenue and gross margin.
The following graph provides a bridge between the EBITDA (pre IFRS 16) in FY25A and FY26F:
MPG - EBITDA BRIDGE BETWEEN FY25A AND FY26F ($ MILLIONS)
4.0
15.5
1.9
2.5
1.8
2.0
3.3
0.0
2.0
4.0
6.0
8.0
10.0
12.0
14.0
16.0
18.0
FY25 EBITDA
(pre IFRS16)
NZ sales increase
AU sales increase
GM% increase
Distribution and
glazing-related
expenses
Administration
expenses and
other
FY26 EBITDA
(pre IFRS16)
EBITDA (NZ$m)
$6.2 millionof the forecast increase in
EBITDA is dependent on an increase in
sales and gross margin %
26
4.6 MPG Financial Position
The following note was included in MPG’s audited Financial Statements for the year ended 31 March 2025:
The Directors are focused on debt reduction and growing and improving both the Australian and
New Zealand businesses. The Directors have approved a budget for the year ending 31 March
2026 which includes actions to improve the profitability of MPG.
The Directors remain engaged with potential investor groups and have been working closely with
equity capital market advisors. The Directors intend to undertake an equity raise and to
renegotiate the MPG’s debt facilities as part of the equity raise. The Directors intend to have this
completed prior to 31 July 2025.
The Banking Syndicate has continued to work with MPG to renew the loan facilities, subject to
debt reduction through an equity raise. MPG and the Banking Syndicate have a history of working
together constructively and the Directors expect that to continue.
Based on these factors, the Directors concluded the MPG’s financial statements should be
prepared on a going concern basis, though there are uncertainties about the successful execution
of a sufficient equity raise, and the ability to reach an agreement with the Banking Syndicate for
renewed loan facilities on mutually acceptable terms including setting and meeting financial
covenants.
The Directors consider that these uncertainties regarding future financing and funding, which
are future events that are not fully within their control, represent a material uncertainty that
may cast significant doubt on MPG’s ability to continue as a going concern and therefore, that
it may be unable to realise its assets and discharge its liabilities in the normal course of
business.”
A similar statement was also included in the Independent Auditor’s Report in MPG’s FY24 annual report.
27
The financial position of MPG as at 31 March 2022, 2023 and 2025 is summarised below:
MPG - FINANCIAL POSITION ($ MILLIONS)
AS AT 31 MARCH 2023 2024 2025
Trade receivables
38.1 33.3 28.4
Inventory
31.8 25.6 25.5
Deferred income
(2.1) (1.7) (1.2)
Trade and other payables
(27.2) (25.5) (20.1)
Provisions
(4.5) (4.7) (3.3)
Other assets (liabilities)
3.9 4.3 3.5
Net working capital
40.0 31.4 32.6
Property, plant and equipment
50.7 46.1 39.9
Intangible assets
44.3 23.8 23.9
Investment in 5R
2.5 2.0 -
Other
(12.4) (13.8) (16.3)
Tax assets and liabilities
10.4 12.4 15.9
Net operating assets
135.5 102.0 96.1
Cash and cash equivalents
7.3 6.6 6.5
Borrowings
(67.4) (59.7) (67.0)
Net debt
(60.1) (53.0) (60.5)
Net assets
75.5 49.0 35.6
Shares on issue (m)
185.4 185.4 185.4
NTA per share (cents)
9
16.8 13.6 6.3
Debt ratios:
Leverage ratio
10
3.2 4.3 10.8
Interest cover ratio
11
3.3 2.0 0.9
Source: MPG Annual Reports and Grant Samuel analysis
The following comments are relevant when reviewing the table above:
§
MPG recognises deferred income when a deposit is received before the product or service is transferred
to the customer. Deposits are required from Retrofit and Retail customers in advance. Deposits are
typically held for approximately three to four months.
§
MPG fixed assets primarily comprise plant and equipment and motor vehicles.
§
Intangible assets primarily relate to goodwill that was generated when MPG was listed on the NZX and
ASX in July 2014 and the acquisition of AGG in August 2016.
§
Prior to 31 March 2025 MPG owned shares in 5R. In FY23 MPG exercised an option to increase its
shareholding to 50%, which resulted in it being treated as an investment in associate for accounting
purposes. MPG divested its shareholding in 5R in FY25.
§
In FY25 MPG’s net debt increased to $60.5 million from $53.0 million in FY24. A significant portion of
this increase related to advance payments for inventory in Australia due to the closure of Oceania. This
additional investment required is expected to largely reverse over the first half of FY26 as AGG moves
to a full import model.
________________________________________________________________________________________________________________________________________________________
9
Net tangible assets (NTA) / number of shares on issue.
10
Adjusted net debt/ Normalised EBITDA (before IFRS 16)
11
Normalised EBITDA (before IFRS 16) / Interest expense
28
§
The Banking Syndicate has made a series of amendments to existing loan agreements over the last five
years to provide MPG with the ability to operate without breaching financial covenants. This has
included temporary covenant amendments to ease financial covenants and facility extensions. MPG
has agreed an extension to its current facilities to 30 September 2025 in order to complete the Proposed
Recapitalisation.
§
MPG’s loan agreements restrict MPG from making a distribution to shareholders unless the leverage
ratio before and after the distribution is below 2.0 times. Due to MPG’s financial performance over the
last four years, the leverage ratio has been well above 2.0 times.
4.7 MPG Cash Flow
The cash flow of MPG from FY23 to FY25 is summarised below:
MPG – CASHFLOW ($ MILLIONS)
AS AT 31 MARCH 2023 2024 2025
Normalised EBIT
11.8 7.2 (0.6)
Depreciation and amortisation
19.0 17.9 17.5
Normalised EBITDA (post IFRS16)
30.7 25.1 16.9
Cash lease payments
(11.7) (12.3) (12.5)
Normalisations (excluding non-cash items)
(2.0) (4.6) (2.9)
Movement in working capital
(13.0) 8.6 (1.2)
Net interest paid on financing
(5.4) (5.8) (6.0)
Income taxes paid
(0.1) - (0.2)
Other operating cash flows
(0.2) 0.2 0.4
Operating cash flow (with lease payments)
(1.7) 11.4 (5.5)
Capital investment
(6.3) (3.9) (1.9)
Net cash flow before financing
(8.0) 7.5 (7.4)
Net movement in borrowings and financing
2.2 (8.5) 7.1
Net cash flow
(5.8) (1.0) (0.3)
Source: MPG Annual Reports and Grant Samuel analysis
The following comments are relevant when reviewing the table above:
§
Operating cash flow declined in FY22 and FY23 primarily due to increased investment in inventory to
compensate for the ongoing disruption to the supply chain and increased debtors due to growth from
AGG. This working capital was released in FY24 as supply chain reliability improved.
§
As at 31 March 2025 MPG had $6.8m of tax losses available (net) and due to MPG’s net losses over the
last three years there has been minimal tax to pay.
§
Capital investment was relatively high in FY23 due to a $3.5 million investment in a new furnace in
Auckland and $1.0 million in a new sealing robot in Christchurch.
§
In FY24 MPG’s capital investment included a range of significant upgrades in New Zealand and Australia
including the transportation of equipment from the Bay of Plenty facility to NSW and Victoria.
§
Despite financial pressures MPG has continued to maintain its assets to high standards (both through
regular repairs and maintenance (R&M) and capital expenditure). There is no backlog of deferred capital
expenditure and there is no known major capital expenditure required over the next two to three years.
With the closure of Bay of Plenty and Wellington facilities MPG has been able to use assets from these
sites to upgrade other facilities.
29
4.8 MPG Capital Structure and Ownership
As at 30 June 2025 there were approximately 2,400 registered shareholders in MPG. The substantial
shareholders accounted for approximately 36.5% of the ordinary shares on issue:
MPG - MAJOR SHAREHOLDERS AS AT 30 JUNE 2025
NUMBER OF SHARES (M) PERCENTAGE (%)
Masfen Securities Limited (Masfen) 25.4 13.7%
BCC SSA I, LLC and other Bain funds (Bain) 22.0 11.9%
Takutai Limited (Takutai) 20.3 10.9%
Subtotal – Substantial shareholders 67.7 36.5%
Other shareholders 117.7 63.5%
Total 185.4 100.0%
NZX Company Research
The following comments are relevant when reviewing the table above:
§
Masfen became a substantial shareholder in February 2020 and Takutai became a substantial
shareholder in February 2022. On 17 July 2023, Takutai and Masfen advised that they have entered
into a co-operation agreement with the intention to enter into a Scheme of Arrangement to acquire
100% of MPG. Takutai and Masfen submitted a non-binding indicative offer (NBIO) seeking to acquire
all of the MPG shares at a proposed price of $0.18 per share in cash via a scheme of arrangement. After
carefully considering the NBIO (including receiving external advice), the Board of Directors of MPG
concluded that the NBIO significantly undervalued MPG at the time and accordingly that it was not in
the best interests of the company and its shareholders to progress the NBIO.
§
Bain was a shareholder prior to the IPO in 2014 and became a substantial shareholder in 2018 when it
invested approximately $8.6 million, increasing its shareholding to 11.0%. This investment was made
after MPG shares declined to a then low of 37 cents after MPG suspended dividends and downgraded
its annual earnings outlook. At the time MPG’s shares had already been impacted by the news of the
potential launch of AGP.
4.9 MPG Share Price Performance
4.9.1 Liquidity
The following table shows the volume of MPG shares traded and the price range over the past 12 months to
30 June 2025 (the last day of trading prior to the announcement of the Proposed Recapitalisation):
MPG - SHARE PRICE HISTORY
TIME PERIOD LOW ($) HIGH ($) VWAP ($)
VOLUME
(000)
30 days 0.05 0.06 0.05 1,313
60 days 0.04 0.06 0.05 2,694
90 days 0.04 0.07 0.05 4,473
12 months 0.04 0.10 0.06 15,258
NZX Company Research
The value of MPG’s shares traded over the last 12 months is less than $1.0 million (or approximately 8% of
the shares on issue).
30
4.9.2 Share Price Performance
The share price history of MPG shares over the last 10 years is depicted below:
MPG - SHARE PRICE OVER THE LAST 10 YEARS
Capital IQ
Over the last ten years MPG’s share price has declined from its peak of $2.23 in 2016 to a low of
approximately $0.04. A large proportion of this decline can be attributed to AGG’s financial performance
from FY19 to FY22 and the financial performance in New Zealand which has been in decline since the launch
of AGP and more recently challenging market conditions.
Over the last 12 months MPG’s share price has traded between $0.04 and $0.10. The share price and volume
history of MPG shares over the year
12
is depicted below:
MPG - SHARE PRICE AND VOLUME OVER THE LAST 12 MONTHS
Source: Capital IQ
________________________________________________________________________________________________________________________________________________________
12
Up to 30 June the day before the announcement of the Proposed Recapitalisation
$0.00
$0.20
$0.40
$0.60
$0.80
$1.00
$1.20
$1.40
$1.60
$1.80
$2.00
$2.20
$2.40
Jul 15
Feb 16Sep 16
Apr 17
Nov 17
Jun 18
Jan 19
Aug 19
Mar 20
Oct 20
May 21
Dec 21
Jul 22
Feb 23Sep 23
Apr 24
Nov 24
Jun 25
Share Price ($)
Profileannouncesit
willenter
the industry
Profilelaunches AGP
Trading guidance
forFY17
Trading guidance
forFY18
Bay of Plenty
Plant Closed
Wellington
Plant Closed
Annouces the
potential sale of AGG
NBIO from Masfen
and Takutai
0
500
1,000
1,500
2,000
2,500
3,000
3,500
4,000
4,500
$0.00
$0.02
$0.04
$0.06
$0.08
$0.10
$0.12
Jul 24
Aug 24
Sep 24
Oct 24
Nov 24
Dec 24
Jan 25
Feb 25
Mar 25
Apr 25
May 25
Jun 25
Volumes (000)
Share Price ($)
VolumeShare Price
Capital Raise with
Cowes Bay Annouced
CPP Offer
annonced
Capital Raise
with Cowes
Bay cancelled
31
In September 2024 MPG announced that it had reached a conditional agreement for extended and revised
funding facilities and significant equity investment from Cowes Bay (a large Australian-based family office),
and a pro rata rights issue. MPG planned to raise $10 to $15 million from this capital raise. In December 2024
MPG announced that it and the Banking Syndicate had been unable to reach agreement on key final terms
of documentation with Cowes Bay.
There was a spike in the volume of shares traded in December 2024, largely due to the receipt of the
acquisition proposal from CCP VI Bidco (NZ) Limited (CCP), a company managed by Crescent the owner of
competitor Viridian NZ.
CCP proposed an offer to acquire all of the MPG shares for $0.08 per share (the CPP Offer). Successful
completion of the CPP Offer was to be conditional on the following:
§
due diligence and approval of the Board of CPP and Crescent’s Investment Committee;
§
Commerce Commission approval;
§
Overseas Investment Office (OIO) approval, if required;
§
reaching agreement with MPG’s banks related to a roll-over of the company’s facilities; and
§
acceptance of at least 90% under a takeover offer or at least 75% shareholder approval under a scheme
of arrangement.
MPG’s directors responded to the approach with the following:
§
notwithstanding that due diligence would be undertaken on a strictly controlled basis, such due
diligence completed by a competitor is inherently higher risk;
§
MPG had previously determined that a combination of Metro and Viridian was unlikely to be approved
by the Commerce Commission; and
§
the timelines associated with a Commerce Commission approval process can be long and the outcomes
uncertain. During this time, MPG’s business and financing arrangements would have continue as they
currently are. This may or may not be acceptable to the Banking Syndicate and also has potentially
serious implications for MPG’s operating plans.
On 28 February 2025 MPG announced that Directors did not believe it is in the best interests of the MPG or
shareholders to further consider or engage with CCP on its proposal.
32
5 Merits of the Proposed Recapitalisation
5.1 Rationale for the Proposed Recapitalisation
MPG is undercapitalised as a result of its debt funded expansion into Australia and the material operating
losses that it incurred as a result of the deterioration in AGG’s financial performance after its acquisition and
the revenue decline for MPG in New Zealand following the entry by AGP into the market. The Proposed
Recapitalisation seeks to address MPG’s capital structure and stabilise the business. If implemented the
Proposed Recapitalisation will substantially reduce debt and improve MPG’s ability to conduct its business
effectively.
5.1.1 The Proposed Recapitalisation will improve the financial position of MPG
MPG's sustained underperformance over several years has led to a decline in its earnings and reduced its
capacity to meet its financial obligations. Consequently, MPG's leverage ratio has progressively escalated to
levels that have breached the financial covenant thresholds embedded in its banking facility.
A summary of MPG’s historical leverage ratio since FY20 is shown below:
MPG - HISTORICAL LEVERAGE RATIOS VS FINANCIAL COVENANT
13
Since FY22 MPG’s Banking Syndicate has made a series of amendments to the loan agreements over the last
five years, including temporary covenant amendments. Despite these accommodations MPG remains under
sustained pressure to reduce bank debt.
In December 2024 the Banking Syndicate agreed to extend MPG’s bank facilities for six months on the proviso
that MPG implemented an alternative plan to raise capital and reduce bank borrowings. As a consequence,
the Board of MPG has focussed on raising capital to reduce debt and has engaged with several potential
investors and acquirers – a process that has led to the Proposed Recapitalisation. The Bank Refinancing that
forms part of the Proposed Recapitalisation includes favourable terms such as flexible covenants for the first
18 months and is conditional on a minimum $15 million of new capital being raised.
The binding commitments from Amari and the Wholesale Investors mean that if MPG proceeds with the
Proposed Recapitalisation, then as a minimum MPG will raise $16.1 million of capital regardless of whether
MPG shareholders participate in the Rights Offer. If MPG raises more capital, it will repay more bank debt,
and its leverage ratios will improve further.
________________________________________________________________________________________________________________________________________________________
13
This is the long-term financial covenant. Under the Refinancing Agreement there is a step down to give MPG some additional headroom
and time to improve its EBITDA (pre IFRS 16).
0.0
2.0
4.0
6.0
8.0
10.0
12.0
FY20FY21FY22FY23FY24FY25
Leverage Ratio
Leverage ratioLeverage ratio - Financial Covenant
33
Under the terms of the Bank Refinancing the Total Commitment limit will reduce on a dollar-for-dollar basis
with the amount of capital raised up to a threshold of $18.0 million and thereafter at a rate of 50 cents for
every dollar raised. If $16.1 million of capital is raised the Total Commitment will reduce from $48.0 million
to $46.9 million. If $23.9 million of capital is raised the Total Commitment limit will reduce to $42.0 million
and MPG will have additional headroom to operate within its financial covenants.
The following table provides a high-level, pro forma view of the impact of the Proposed Recapitalisation on
MPG’s financial position had it taken place on 31 March 2025:
MPG – PRO FORMA CAPITAL STRUCTURE POST THE PROPOSED RECAPITALSATION
AS AT 31 MARCH 2025
AUDITED
FINANCIAL
POSITION
CAPITAL RAISED
14
DEBT
FORGIVENESS
PRO FORMA FINANCIAL
POSITION
MINIMUM MAXIMUM MINIMUM MAXIMUM
Net operating assets 96.1
- -
96.1 96.1
Cash and cash equivalents 6.5
- -
6.5 6.5
Borrowings (67.0)
14.8
22.6 10.0 (42.2) (34.4)
Net debt (60.5) 14.8 22.6 10.0 (35.7) (27.9)
Net assets 35.6 14.8 22.6 10.0 60.4 68.2
Intangible assets (23.9)
(23.9) (23.9)
Net tangible assets 11.7 36.7 44.3
Shares on issue (m) 185.4 722.5 983.6
NTA cents per share 6.3 5.1 4.5
Leverage ratio (FY25 EBITDA)
15
10.8 6.4 5.0
Leverage ratio (FY26 EBITDA) 3.9 2.3 1.8
Interest rate (%) 9.6% 9.6% 9.6%
Interest expense
16
5.8 3.4 2.7
Interest Cover (FY25 EBITDA) 1.0 1.6 2.1
Interest Cover (FY26 EBITDA) 2.7 4.5 5.8
The Proposed Recapitalisation will:
§
reduce the leverage ratio from 3.9 times to between 1.8 and 2.3 times FY26 Normalised EBITDA (pre
IFRS 16). The terms of the Bank Refinancing allow time for MPG’s financial performance to improve
with the leverage ratio reducing to 2.75 times by 30 June 2026.
17
A leverage ratio of 2.3 times is below
the financial covenant proposed for the Bank Refinancing of 2.75 times. However, MPG will remain
short of its internal target ratio of 1.5 times even if it raises the maximum amount of capital of $23.9
million. Based on MPG’s current forecasts it will take MPG approximately two to three years to achieve
its internal target ratio if the minimum amount of capital is raised. MPG’s Directors are unlikely to
resume dividends until MPG is comfortably trading within its target leverage ratio.
§
reduce MPG’s interest expense by $2.4 to $3.1 million p.a. Allowing for the reduction in interest expense
interest cover will increase from 1.6 to 2.1 times FY25 EBITDA and from 4.5 to 5.8 times FY26 EBITDA.
________________________________________________________________________________________________________________________________________________________
14
The amount of capital raised is net of $1.3 million of transaction costs.
15
As reported by MPG at $5.6 million.
16
This is only an estimate of the interest expense to enable comparison for the purposes of the pro forma analysis. The actual interest
expensive for the year was $6.1 million
17
Bank covenant ratios are tested quarterly based on MPG’s financial performance for the trailing twelve months. The FY26 ratios shown
in the above table are for the twelve months ending 31 March 2026. MPG’s leverage ratio for the quarters ending prior to 31 March 2026
are expected to be higher because MPG’s financial performance is improving and it will take time for projected higher monthly earnings
to replace lower historical earnings in the trailing twelve month period.
34
The terms of the Bank Refinancing allow time for MPG’s results to improve with the interest cover ratio
increasing to 3.0 times by 30 June 2026.
§
decrease the NTA per share from 6.3 cents to 4.5 to 5.0 cents. This is due to the dilutionary impact of
the capital raising at the Issue Price. MPG’s NTA at 31 March 2025 included a deferred tax asset of
$15.7 million, which is the equivalent to 8.5 cents a share.
A key benefit of the Proposed Recapitalisation is the Debt Forgiveness. In New Zealand, Debt Forgiveness is
deemed to be assessable income for tax purposes. However, MPG has sufficient tax losses to offset this
additional assessable income.
5.1.2 The Proposed Recapitalisation should improve MPG’s ability to conduct its
business efficiently
The Proposed Recapitalisation will improve MPG’s ability to conduct its business efficiently:
§
The uncertainty as to MPG’s ability to continue as a going concern will abate, making MPG more stable
for customers and employees.
§
The management and Board of MPG will be able to spend more time and effort on the trading business.
The Proposed Recapitalisation (including prolonged negotiations with investors and the Banking
Syndicate), the potential sale of AGG and the potential takeover offers have consumed a considerable
amount of MPG Board and senior management resources.
§
Debt levels will be significantly reduced resulting in a material decline in borrowing costs and cashflows
should improve.
§
Addressing MPG’s capital structure and over-gearing will provide MPG with the flexibility to invest in
strategic initiatives to drive growth and performance improvements.
5.1.3 The Prospects for MPG if the Proposed Recapitalisation does not proceed
Material uncertainty exists in relation to the Company’s ability to continue as a going concern in the absence
of raising capital. The Banking Syndicate has extended the existing debt facilities until 30 September 2025 to
give MPG time to complete the Proposed Recapitalisation.
If the Proposed Recapitalisation is not approved by MPG shareholders, the Banking Syndicate may elect to
extend the existing facilities beyond 30 September 2025. However, there is no assurance that this will occur
and, if it does it is highly likely to be conditional on MPG undertaking another capital raising process. MPG
shareholders need to be aware that continuing to pursue capital raising solutions will come at a cost, not
only in terms of the meaningful distraction for senior management, but also as time passes the confidence
in MPG as an investment proposition will continue to be compromised, which creates uncertainty with
existing customers, suppliers and employees. There is no guarantee that MPG would be able to raise equity
on better terms than the Proposed Recapitalisation. At some point, there is the possibility of a receiver being
appointed if no other capital raising solutions can be secured. Under a potential receivership scenario there
would be limited prospect of any capital being returned to shareholders.
Before embarking on the current capital raising process, MPG explored selling AGG. MPG received a credible
offer that it rejected because at the time:
§
the remaining debt, if AGG was sold, could not be serviced by the New Zealand business; and
§
there would be a loss of management resource which was viewed as integral to assisting in the
restructuring of New Zealand’s operations.
The Proposed Recapitalisation gives MPG more time to turn around its performance in New Zealand and
Australia before exploring the option to sell AGG again.
35
5.2 Ownership and Control
5.2.1 Possible outcomes of the Proposed Recapitalisation
The following table summarises the possible outcomes of the Proposed Recapitalisation at different
percentages of participation levels based on the Rights Offer take up.
CHANGE OF OWNERSHIP AND CONTROL (MILLIONS)
% OF NEW SHARES OFFERED UNDER THE RIGHTS OFFER THAT ARE
SUBSCRIBED FOR BY EXISTING MPG SHAREHOLDERS
0% 43.1% 100%
Existing shares on issue before the Proposed Recapitalisation 185.4
185.4
185.4
New shares issued to Rights Offer Participants -
128.0
296.6
New Shortfall Shares issued to Wholesale investors 168.6
168.6
-
New Shortfall Shares issued to Amari 128.0 - -
Total New shares issued under the Rights Offer 296.6 296.6 296.6
New shares issued to Amari under the Top Up Placement 240.5 501.7 501.7
Total shares issued 537.1 798.3 798.3
Total shares on issue after the Proposed Recapitalisation 722.5 983.7 983.7
CAPITAL RAISED
Capital raised from Rights Offer Participants - 3.8 8.9
Capital raised from Wholesale investors 5.1 5.1 -
Capital raised from Amari 3.8 - -
Capital raised under the Rights Offer $8.9 $8.9 $8.9
Capital raised from Amari 7.2 15.0 15.0
Capital raised from shares issued at 3 cents per share ($m) $16.1 $23.9 $23.9
Other shareholders’ shareholding after the Proposed Recapitalisation % 25.7% 31.8% 49.0%
Wholesale Investors shareholding after the Proposed Recapitalisation % 23.3% 17.2% -
Amari shareholding after the Proposed Recapitalisation % 51.0% 51.0% 51.0%
MPG and Grant Samuel analysis
The table above also shows that:
§
The total number of new MPG shares that MPG shareholders can subscribe for under the Rights Offer
is fixed at 296.6 million shares. Wholesale Investors and Amari can acquire Shortfall Shares
18
up to
168.6 million and 128.0 million respectively but this does not change the number of new MPG shares
that are to be issued under the Rights Offer.
§
If MPG shareholders acquire no new MPG shares under the Rights Offer, Amari will be issued with a
minimum of 128.0 million shares by acquiring the Shortfall Shares and 240.5 million shares under the
Top Up Placement, such that its total shareholding post the Proposed Recapitalisation will be 368.5
million shares or 51% of all the MPG shares on issue.
§
If existing MPG shareholders subscribe for less than 43% of the new MPG shares offered to them under
the Rights Offer, Amari will acquire the Shortfall Shares that are left over after the maximum number
of shares have been allocated to Wholesale Investors. This will lower the amount of capital raised.
§
If existing MPG shareholders subscribe for more than 43% of the shares offered under the Rights Offer,
there will no Shortfall Shares available for Amari to acquire and Amari will invest $15.0 million via the
Top Up Placement.
________________________________________________________________________________________________________________________________________________________
18
Shortfall Shares are defined as any shares offered but not subscribed for by eligible, existing MPG shareholders under the Rights Offer.
36
§
The Top Up Placement is a mechanism for Amari to be issued with additional new shares in MPG to take
its shareholding in MPG at the completion of the Proposed Recapitalisation to 51%. If Amari acquires
no Shortfall Shares, it will be issued 501.7 million new MPG shares under the Top Up Placement, which
equates to 51% of all MPG shares on issue post the Proposed Recapitalisation.
§
The composition of shareholders that will own the remaining 49% of MPG’s shares on issue at the
completion of the Proposed Recapitalisation is dependent on the level of participation in the Rights
Offer.
5.2.2 Amari will acquire a 51% controlling interest in MPG
Under all outcomes of the Proposed Recapitalisation Amari will be issued with new MPG shares such that it
holds 51% of the MPG shares on issue post the Proposed Recapitalisation. Owning 51% of MPG’s shares on
issue enables Amari to:
§
have effective control over the day-to-day operations of MPG;
§
appoint new directors to the Board of MPG. On completion of the Proposed Recapitalisation, MPG’s
Directors have agreed to appoint a person nominated by Amari to the MPG board and at any time after
the completion of the Proposed Recapitalisation, if requested by Amari
19
, appoint a second Director
nominated by Amari (subject to MPG’s approval of the individual, not to be unreasonably withheld).
Amari’s nominated directors are subject to re-election requirements. Assuming Amari continues to
hold a 51% shareholding the re-election of the nominated Amari Directors will be guaranteed (subject
to NZX Listing Rules, statutory and fiduciary duties). Under the NZX Listing Rules, a director of an NZX
listed company must not hold office without re-election past the third annual meeting (AGM). MPG has
four Directors, three of which were appointed in late 2023. If Amari continues to hold a 51%
shareholding at the end of 2026 it will be able to control the composition of MPG’s Board; and
§
control the Board and the outcome of any ordinary resolution put to shareholders. Ordinary resolutions
often relate to governance matters such as dividend policy, the issue of Shares, election of directors
and the consideration of material transactions. Amari will also be able to block any special resolution
(requiring a 75% vote), although it will not be able to pass special resolutions without the support of
MPG’s other shareholders.
The interests of Amari and minority shareholders should generally be aligned. MPG directors are also
required to act in the best interests of all stakeholders and there are various provisions of the Companies Act,
NZX Listing Rules and Takeovers Code that afford minority shareholders further protection (e.g. provisions
requiring that related party transactions to be approved by a Special Resolution of shareholders eligible to
vote on the proposed transaction
20
). However, it should be recognised that Amari will have, at least in a
management and strategic sense, close to full control of the MPG.
Masfen and Takutai are two substantial MPG shareholders which collectively held 24.6% of the MPG shares
on issue on 30 June 2025. Under most scenarios this combined shareholding would be sufficient to block
transactions that require approval by a Special Resolution of shareholders. However, the level of their
influence will change when Amari becomes the controlling shareholder of MPG post the Proposed
Recapitalisation because all existing shareholders will be diluted.
As outlined in section 4.8 Masfen and Takutai have acted together in the past to try to obtain control of MPG.
If Masfen and Takutai end up acquiring the maximum number of new MPG shares available to them under
the Rights Offer, their collective shareholding will reduce from 24.6% to 19.5%. To do so, Masfen and Takutai
________________________________________________________________________________________________________________________________________________________
19
This is conditional on Amari holding an equity interest in MPG of not less than 40%.
20
Special Resolutions require approval by the shareholders that hold 75% or more of the eligible voting rights held by all the shareholders
attending either in person or by proxy and voting on the resolution at the Special meeting.
37
would need to acquire 49.3% of all the new MPG shares offered to all existing MPG shareholders under the
Rights Offer.
It is more likely that Masfen and Takutai will end up with less than 19.5% of all MPG shares on issue post the
Proposed Recapitalisation unless they can acquire more Rights from other MPG shareholders or get their full
allocation under the Oversubscription Facility.
5.2.3 Existing MPG Shareholders will be diluted
Existing shareholders can subscribe for additional new MPG shares under the Oversubscription Facility in
additional to the 1.6 new shares for every one share held entitlement. The Rights are also renounceable,
which means the holder can sell the Rights to another investor.
21
Consequently, there are many permutations
for percentage ownership that existing shareholders may end up with as a result of the Proposed
Recapitalisation.
For an existing MPG shareholder to subscribe for the maximum number of new MPG shares available under
the Rights Offer:
§
they would have to subscribe for all the new MPG shares that they are entitled to under the
Oversubscription Facility when they exercised their Rights to acquire new MPG shares; and
§
other MPG shareholders would have to elect not to participate in the Rights Offer, such that there are
a sufficient number of shares available on a pro rata basis under the Oversubscription Facility.
5.2.4 Wholesale Investors ownership to be determined by existing MPG shareholders
The level of ownership in MPG by the Wholesale Investors at the completion of the Proposed Recapitalisation
is a function of the level of participation by existing MPG shareholders in the Rights Offer. If existing MGP
shareholder participation results in:
§
subscriptions for more than 43% of all the new MPG shares offered under the Rights Offer, then the
Wholesale Investors will collectively own 17.2% or less of all the MPG shares on issue post the Proposed
Recapitalisation.
§
subscriptions for less than 43% of all the new MPG shares offered under the Rights Offer, then the
Wholesale Investors will acquire the maximum number of new MPG shares available to them under the
Wholesale Investor Underwrite. In this circumstance, their collective ownership will fall within the
range of 17.2% to 23.3% of all the MPG shares on issue post the Proposed Recapitalisation.
The maximum shareholding Wholesale investors can acquire is 23.3% of all the MPG shares on issue post the
Proposed Recapitalisation. This extreme scenario will only occur if no existing MPG shareholder participates
in the Rights Offer.
________________________________________________________________________________________________________________________________________________________
21
The Rights can be traded via the NZX platform (see section 5.5)
38
5.3 Evaluation of the Issue Price
5.3.1 Dilutionary impact on MPG’s share price
The extent of the dilutionary impact on MPG’s share price depends on the number of new MPG shares that
are issued under the Proposed Recapitalisation. The table below calculates a theoretical share price for MPG
on 30 June 2025 assuming that the Proposed Recapitalisation had taken place on this date at different levels
of participation in the Rights Offer:
DILUTIONARY IMPACT ON MPG’S SHARE PRICE ON 30 JUNE 2025
CAPITAL RAISED
$MILLIONS EXCEPT WHERE STATED MINIMUM MAXIMUM
Closing price on 30 June 2025 (cents) 5.4 5.1
Total shares on issue before the Proposed Recapitalisation) (m) 185.4 185.4
Actual Market Capitalisation on 30 June 2025 9.5 9.5
Capital to be raised as part of the Proposed Recapitalisation 16.1 23.9
Debt Forgiveness 10.0 10.0
Theoretical Market Capitalisation on 30 June 2025 post the Proposed Recapitalisation 35.6 43.4
Total shares on issue after the Proposed Recapitalisation) (m) 722.5 983.6
Theoretical Closing Share Price on 30 June 2025 (cents) 4.9 4.4
Implied dilutionary impact on MPG’s share price at 30 June 2025 (3.5%) (13.5%)
The implied dilutionary impact of the terms of the Proposed Recapitalisation on MPG’s share price on 30
June 2025 falls within the range of 3.5% to 13.5%. The Debt Forgiveness equates to 1 to 1.5 cents value uplift
per MPG share on a fully diluted basis (i.e. post the issuance of new MPG shares under the Proposed
Recapitalisation), which largely offsets the dilutionary impact of issuing new MPG shares at the Issue Price.
5.3.2 Discount to closing share price
The Issue Price under the Proposed Recapitalisation represents a discount of 41% to MPG’s closing price on
30 June 2025 of 5.1 cents per share and a discount in the range of 32% to 39% compared to MPG’s theoretical
closing share price of 4.4 to 4.9 cents on the same day after allowing for the dilutionary impact of the
Proposed Recapitalisation. The chart below compares the discount implied by Issue Price with other capital
raisings undertaken over the last five years by NZSX listed companies that were under financial pressure. A
number of these capital raises were in response to the impact of COVID-19:
39
COMPARISON OF DISCOUNTS FROM RECENT CAPITAL RAISES
22
Source: NZX Company Announcements and Investor Presentations
5.3.3 No premium for control implied in the Issue Price
The Issue Price is below MPG’s current share price and does not include any premium for control. While it
is commonplace for companies to raise capital by way of a renounceable rights issue at a discount to the
current share price, the issuance is not usually accompanied by a placement that results in a single
shareholder obtaining 51% ownership post the transaction. Transactions involving a partial takeover of a
company and delivering control to an acquirer usually take place at a premium to the target company’s
closing share price prior to the offer being made.
If MPG shareholders approve the Proposed Recapitalisation they will be approving a change of control in the
Company to Amari, and Amari is not paying a control premium for that controlling shareholding. MPG
shareholders may be accepting of that outcome if:
§
not approving the Proposed Recapitalisation had the potential to result in a more unfavourable
outcome that would materially impact shareholder value. This includes eliminating the risks associated
with intervention by the Banking Syndicate or MPG having to pursue an alternative plan to reduce debt
as there is no guarantee that will lead to an alternative transaction on superior terms to the Proposed
Recapitalisation. In Grant Samuel’s opinion MPG shareholders are unlikely to receive any value for their
MPG shares if the Company is placed into receivership.; and/ or
§
the potential benefits of the Proposed Recapitalisation are considered to outweigh the cost of issuing
shares at a discount to MPG’s current share price, including the potential future appreciation in MPG’s
share price as the uncertainty over its ability to continue as a going concern abates.
While the level of participation in the Rights Offer by other MPG shareholders will influence what percentage
ownership all existing MPG shareholders end up with post the Proposed Recapitalisation, a likely outcome is
that a small group of MPG shareholders including Amari, Masfen and Takutai would collectively hold
sufficient MPG shares to pass a Special Resolution (a 75% vote threshold of shares voted).
________________________________________________________________________________________________________________________________________________________
22
Theoretical Ex-Rights Price (TERP), which is the estimated price of a stock after a capital raise. The TERP calculation helps investors
understand the potential value of the stock following the rights issue.
12.9%
17.1%
21.9%
29.4%
30.6%
32.0%
34.7%
39.1%
27% -Average from
selected capital raises
0.0%
5.0%
10.0%
15.0%
20.0%
25.0%
30.0%
35.0%
40.0%
45.0%
Fletcher Building
2024
Ryman Healthcare
2023
Ryman Healthcare
2025
SKY TV
2020
Kathmandu
2020
MPG (min capital
raise)
Air New Zealand
2022
MPG (max capital
raise)
Discount to TERP(%)
40
5.3.4 Assessment of the Issue Price
In Grant Samuel’s opinion the full underlying value of MPG shares is in the range of 5.0 to 9.3 cents per share
as set out in Section 7. Shares in a listed company normally trade at a discount to the underlying value of the
whole company. The discount is typically in the range 20-35%. The extent of the discount (if any) depends on
the specific circumstances of each company.
The following graph provides a comparison of Grant Samuel’s valuation range with the:
§
Issue Price;
§
the closing share price as at 30 June 2025; and
§
the theoretical ex-rights closing share price (TERP) on 30 June 2025 (based on the mid-point).
COMPARISON OF GRANT SAMUEL’S VALUATION RANGE WITH THE ISSUE PIRCE, LAST CLOSE PRICE AND TERP
The Issue Price represents a discount to Grant Samuel’s valuation. Grant Samuel’s valuation is based on the
full underlying value of MPG and includes a premium for control.
5.4 Assessment of participating in the Rights Offer
MPG Directors believe, the outlook for a recapitalised MPG is attractive and investible. This reflects:
§
The improvement of key operational metrics that have been achieved in FY25, including:
• DIFOT and throughput are at record levels;
• Market share in New Zealand has stabilised;
• Gross margin percentage has increased in New Zealand despite lower volume; and
• overheads have reduced significantly.
§
The forecast for FY26 which assumes a significant improvement in earnings, even at subdued
construction activity levels.
§
The strategic work that has increased production efficiency.
§
Insulation standards which support growth, particularly in Australia.
5.0
9.3
3.0
4.7
5.1
0.0
1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0
10.0
Grant Samuel Valuation
Lo w
Grant Samuel Valuation
High
Issue PriceTERP
(m id point)
Share price
as at 30 June 2025
Cents per Share
Valuationassumes capital is raised to operate as a
going concern and includes a premium for control
41
If the Proposed Recapitalisation is approved MPG shareholders will be issued renounceable rights under the
Rights Offer. The number of Rights issued to each MPG shareholder will be determined based on the number
of ordinary MPG shares that they hold on 28 August 2025 (the Record Date). Once they are issued with the
Rights MPG shareholders will have the following options:
§
They can try to sell the Rights via the NZX over the five business days from 1 September 2025 to Friday,
5 September 2025. Whether a shareholder will be able to sell Rights and at what price is uncertain but
the terms of the Proposed Recapitalisation and, in particular the fact that the Rights Offer is
underwritten and there is certainty the Debt Forgiveness by the Banking Syndicate as part of the Bank
Refinancing are likely to positively impact the value of the Rights.
MPG shareholders will then receive the cash from the sale of the Rights and the investor acquiring the
Rights will take their place and subscribe for new MPG shares at the Issue Price before the Rights Offer
closes at 5:00pm on Friday, 12 September 2025.
§
They can subscribe for 1.6 shares new shares per Right held every at the Issue Price; or
§
They can do nothing, and the Rights will lapse when the Rights Offer closes on 12 September 2025. If a
shareholder does nothing with the Rights they are issued, they will not receive any value for the Rights
and their percentage ownership in MPG will be materially diluted.
Existing MPG shareholders on the Record Date who exercise all the Rights they are issued under the Rights
Offer can apply when exercising their Rights for additional new MPG shares under the Oversubscription
Facility. The Oversubscription Facility allows these existing MPG shareholders to subscribe for the new MPG
shares that would otherwise have been issued under the Rights Offer but the Right holder elected to do
nothing, and the Right lapsed.
The maximum number of new MPG shares that an existing MPG shareholder can subscribe for under the
Oversubscription Facility is capped at the greater of:
§
new Shares equal to the greater of 100% of their Rights entitlement;
§
$25,000 of new MPG shares at three cents per share.
Subscriptions for more MPG shares under the Oversubscription Facility will have to comply with regulatory
requirements, including the Takeovers Code and will be scaled down so that no more than $8.9 million of
new MPG shares are issued under the Rights Offer.
The Rights Offer is essentially underwritten by the Wholesale Investors and Amari such that MPG will raise
at a minimum $16.1 million at the Issue Price if the Company proceeds with the Proposed Recapitalisation.
A summary of the shares issued and the capital that is likely to be raised based on the participation in the
Rights Offer is outlined in section 5.2.1.
42
5.5 Liquidity
The Proposed Recapitalisation will result in Amari controlling 51% of MPG’s shares on issue. A controlling
shareholding reduces the free float of shares that are available for trading,
23
which in turn normally lowers
liquidity. The number of shares in the free float after the Proposed Recapitalisation will be a function of the
number of new shares issued. MPG’s current market capitalisation is less than $10 million. Share trading
over the last two years has reflected very low levels of liquidity due to its poor financial performance and
uncertainty over its ability to continue as a going concern. The Proposed Recapitalisation will reduce MPG’s
indebtedness, which in combination with any improvement in MPG’s financial performance, may result in
higher levels of trading in MPG shares despite the lower free float.
Generally, a higher level of participation in the Rights Offer will increase the number of new MPG shares on
issue and amount of capital raised, which in turn may improve liquidity.
5.6 The likelihood of alternative offers or transactions
MPG initiated a sale process for AGG in February 2023 in order to reduce debt. The sale process for AGG was
extensive and led to detailed discussions with a preferred party who made a revised offer for the business in
May 2024. At that point, MPG’s board decided to retain AGG and progress a capital raise to reduce debt.
CPP announced its intention to make a takeover (by way of a takeover offer or scheme of arrangement) in
December 2024. In February 2025 MPG’s Directors responded that the Directors did not believe it was in the
best interests of the Company or its shareholders to further consider or engage with CCP on its conditional,
non-binding proposal. MPG directors have not had any meaningful engagement with CPP since then. CCP
made a clearance application seeking approval to acquire MPG from the Commerce Commission on 5 June
2025. On 25 July the Commerce Commission announced that”
“it had identified potential adverse competitive effects arising from a loss of competition between Viridian
and MPG in glass processing, supply and installation markets, where they were close competitors”.
The Commerce Commission released its Statement of Issues on 7 August and is due to make a final decision
on 20 October 2025.
There is no certainty CCP will be granted clearance to acquire MPG and even if it was granted clearance,
there is no certainty CCP will present a formal, executable offer. MPG Board’s assessment continues to be
that it is unlikely that the Commerce Commission would approve a combination of MPG and Viridian.
MPG employed financial advisers and spent a considerable amount of resource exploring a range of capital
raising initiatives to address its debt levels. MPG and its external advisers have thoroughly examined and
explored the range of options available which has included:
§
capital raising from existing shareholders;
§
capital raising from external shareholders;
§
alternative debt funding;
§
introduction of a strategic shareholder;
§
takeover offers; and
§
initiatives to reduce operating costs.
The Proposed Recapitalisation is the outcome of negotiations with a range of potential investors and the
Banking Syndicate. At the date of this report there were no viable alternatives that will provide MPG with
________________________________________________________________________________________________________________________________________________________
23
Free float refers to the number of shares that are readily available for trading by the general public on the stock market. It excludes shares
held by insiders, controlling shareholders, governments, or other strategic long-term investors who are unlikely to sell their shares in the
near future.
43
the minimum capital required under the Bank Refinancing. Accordingly, MPG’s Directors believe the
Proposed Recapitalisation is the best option for reducing indebtedness in the near term that is currently
available to the Company and its shareholders.
MPG’s shareholders may elect to vote against the Proposed Recapitalisation in the expectation that they
might realise superior value through a full takeover offer in the future. However, if the Proposed
Recapitalisation is not approved, it is likely that (given the short time frames) the Banking Syndicate would
need to extend the existing banking facilities beyond 30 September 2025. Further accommodations from the
Banking Syndicate are not guaranteed. It is also important to consider that MPG has not received any other
unsolicited proposals since the announcement of the Proposed Recapitalisation on 1 July 2025 and, with the
exception of indicative proposals from CPP and from Masfen and Takutai, has not received any full takeover
proposal from any other party since it initiated the sale process for AGG to reduce debt.
If the Proposed Recapitalisation is approved Amari will control 51% of the shares on issue and MPG could
then be less appealing as a takeover target. Any party wishing to make a partial offer for over 20% of MPG
would require the approval of MPG’s shareholders by way of an ordinary resolution which would require
Amari’s support. Any subsequent takeover offer for 100% of MPG would require Amari to sell its
shareholding in MPG to the new offeror for the full takeover offer to be successful.
5.7 Possible outcomes of the Ordinary Resolutions
The ordinary resolutions need the support of more than 50% of the votes cast by MPG shareholders for the
Proposed Recapitalisation to proceed. Realistically, some shareholders may not decide to cast their votes at
a meeting or by proxy. Therefore, the threshold is likely to be less than 50% of all voting securities on issue.
For example, if 80% of voting securities on issue are cast, the threshold will be 50% of the 80% of voting
securities on issue that are cast (representing 40% of the total voting securities on issue). The minimum
capital requirements for the Proposed Recapitalisation to be successful are underwritten by the Wholesale
Investors.
With the exception of the ordinary resolution(s), the Proposed Recapitalisation's only other condition is MPG
and Westpac entering into the Refinancing Terms Sheet. These terms have effectively been agreed, and given
the rationale underpinning the Proposed Recapitalisation, it is highly likely that this condition will be met.
The approval of the Proposed Recapitalisation is therefore primarily conditional on MPG shareholders’
endorsement of the ordinary resolution(s), and the outcome is binary:
§
The voting thresholds to approve the ordinary resolutions are achieved.
If the voting thresholds to approve the ordinary resolutions are achieved, all other conditions are
satisfied or (if capable of waiver) waived, the Rights Offer process will commence and the Proposed
Recapitalisation will be implemented. The merits associated with the approval of the ordinary
resolutions are summarised in section 5. If the Proposed Recapitalisation is implemented MPG’s shares
will remain listed on the NZSX.
§
The voting thresholds to approve the ordinary resolutions are not achieved.
If the voting thresholds to approve the ordinary resolutions are not achieved, the Rights Offer process
will not commence and the status quo will remain. In those circumstances MPG will remain under
pressure from the Banking Syndicate.
44
6 Appraisal of the potential issuance of shares to MPG directors
Two MPG directors - Simon Bennett and Pramod Khatri - are participating as Wholesale Investors in the
Proposed Recapitalisation. Simon Bennett and Pramod Khatri have committed as part of the Wholesale
Investor Underwrite to invest up to $1.0 million and $0.2 million respectively and purchase Shortfall Shares
24
at a price of three cents per share.
Simon Bennett or Pramod Khatri do not currently own any MPG shares. Their willingness to participate in
the Proposed Recapitalisation and acquire new MPG shares should be viewed positively. The meaningful
financial commitment being made by these two directors may encourage other MPG Shareholders to
participate in the Rights Offer. MPG shareholders can acquire new MPG shares via the pro-rata entitlement.
If MPG shareholders do not wish to participate in the Proposed Recapitalisation, they can sell their Rights to
another investor and realise value for this entitlement. If MPG shareholders want to acquire more new
Shares than their pro-rata entitlement they can do so under the Oversubscription Facility.
Shortfall Shares will therefore only arise if there are entitlements not taken up by existing MPG shareholders
under the Rights Offer. It follows that Wholesale Investors can only acquire Shortfall Shares after MPG
shareholders have either:
§
decided that they do not wish to subscribe for these new MPG shares; or
§
they been allocated the maximum number of additional shares available to them under the
Oversubscription Facility.
Shortfall Shares will be allocated to the Wholesale Investors (including the two MPG directors) on a pro-rata
basis based on commitment size. Any Shortfall Shares leftover after the Wholesale Investors have received
their full allocation will be acquired by Amari.
The table below shows the percentage of MPG shares on issue that Amari and the Wholesale Investors will
hold post the Proposed Recapitalisation based on different percentages of entitlements being taken up under
the Rights Offer:
POTENTIAL SHAREHOLDING OUTCOMES FOLLOWING THE PROPOSED RECAPITALISATION
RIGHTS OFFER TAKE UP
0% 43% 100%
Amari 51.0% 51.0% 51.0%
Existing MPG shareholders 25.7% 31.8% 49.0%
Wholesale Investors other than the MPG directors 18.1% 13.1% -
Simon Bennett 4.6% 3.4% -
Pramod Khatri 0.9% 0.7% -
Total Shareholding
100.0% 100.0% 100.0%
The percentage of MPG shares that Simon Bennett and Pramod Khatri hold post the Proposed
Recapitalisation is a function of the level of participation by MPG shareholders in the Rights Offer. If existing
MPG shareholders subscribe for all the Shares offered under the Proposed Recapitalisation (i.e. 100% of
Rights Offer is taken up), then the Wholesale Investors (including the two MPG directors) will not acquire any
MPG shares under the Wholesale Investor Underwrite.
The percentage ownership of MPG that MPG directors end up holding post the Proposed Recapitalisations
increases as the percentage of new MPG shares taken up in the Rights Offer by existing shareholders
decreases. If existing MPG shareholders subscribe for 43% of the new MPG shares offered to them under the
Rights Offer, then Simon Bennett and Pramod Khatri will acquire the maximum number of new MPG shares
that they have committed to acquire under the Wholesale Investor Underwrite and Amari will acquire no
________________________________________________________________________________________________________________________________________________________
24
Shortfall Shares are defined as any shares offered but not subscribed for by eligible, existing MPG shareholders under the Rights Offer.
45
Shortfall Shares. The Company raises the maximum amount of capital under the Proposed Recapitalisation
in these circumstances.
A possible but unlikely outcome is that no existing MPG shareholders participate in the Rights Offer. In this
circumstance the Company will raise the minimum amount of capital under the Proposed Recapitalisation
and Simon Bennett and Pramod Kharti will acquire a shareholding in MPG post the Proposed Recapitalisation
of 4.6% and 0.9% respectively. This is the highest possible percentage ownership of MPG that the two MPG
directors can achieve under the Proposed Recapitalisation.
MPG directors will acquire Shortfall Shares at the same price as the new MPG shares have been offered and
issued to MPG shareholders under the Proposed Recapitalisation.
Unlike the other Wholesale Investors, Simon Bennett and Pramod Khatri will not receive an underwriting fee
and there are no other benefits being offered to the MPG directors under the Wholesale Investor Underwrite.
In Grant Samuel’s opinion, the terms and conditions of the potential of issuance of new MPG shares to
Simon Bennett and Pramod Khatri are fair to MPG shareholders. The MPG directors are not being offered
any preferential terms, and they will only end up acquiring MPG shares that MPG shareholders have not
subscribed for under the Rights Offer.
Simon Bennett may end up acquiring more new MPG shares at the Issue Price than the maximum number
that smaller MPG shareholders can acquire under the Rights Offer due to the quantum of his commitment
($1 million) to the Wholesale Investors Underwrite. Ultimately, the number of new MPG shares that the
MPG directors end up with is beyond their control and depends entirely on the level of participation by
MPG shareholders in the Rights Offer.
46
7 Valuation of MPG
7.1 Preferred Methodology
7.1.1 Overview
The most reliable evidence as to the value of a business is the price at which the business or a comparable
business has been bought and sold in an arm’s length transaction. In the absence of direct market evidence
of value, estimates of value are made using methodologies that infer value from other available evidence.
There are four primary valuation methodologies commonly used for valuing businesses:
§
capitalisation of earnings or cash flows;
§
discounting of projected cash flows;
§
industry rules of thumb; and
§
estimation of the aggregate proceeds from an orderly realisation of assets.
Each of these valuation methodologies has application in different circumstances. The primary criterion for
determining which methodology is appropriate is the actual practice adopted by purchasers of the type of
business involved. A detailed description of each of these methodologies is outlined at Appendix B.
7.1.2 Preferred Approach
The material uncertainty that exists in relation to MPG’s ability to continue as a going concern needs to be
taken into consideration when seeking to value equity interests in the Company. If MPG can raise capital and
turn around its trading performance, it is reasonable to value MPG on the basis of fair market value as a going
concern. Fair market value is defined as the estimated price that could be realised in an open market over a
reasonable period of time assuming that potential buyers have full information.
The corollary is that it is inappropriate to value MPG on the basis of fair market value as a going concern if
MPG does not raise capital and continues to generate operating losses. In the absence of the Proposed
Recapitalisation, an assessment of value for the business based on the estimated aggregate proceeds from
the orderly realisation of assets would arguably be more appropriate. In the worst case, if a subsequent
capital raising could not be successfully completed, the Company could be placed in receivership. Grant
Samuel believes that in a receivership scenario MPG shareholders will not realise any value for their shares.
The most likely outcome is that preferred creditors, including the Banking Syndicate, do not get fully repaid
out of the proceeds of liquidating MPG’s assets.
In the context of the Proposed Recapitalisation Grant Samuel has placed reliance on the capitalisation of
earnings methodology in determining a value range for MPG on a going concern basis. The reasons for this
are:
§
if the Proposed Recapitalisation is implemented, the debt of MPG will be materially reduced and the
business will be substantially reset, in the near term at least, as a robust going concern.
§
a capitalisation of earnings is likely to be the primary methodology that would be adopted by a
purchaser when acquiring businesses like MPG after taking into consideration the size of MPG and its
forecast earnings.
§
the availability of information that can be analysed to determine an applicable multiple range.
A discounted cash flow (DCF) valuation is often used to cross-check against the capitalisation of earnings
methodology. Given MPG’s current financial position it is unlikely a potential acquirer would place a high
degree of reliance on a DCF methodology. DCF analysis relies on a detailed forecast of future earnings and
cash flows. MPG does not prepare a long-term forecast, so this exercise has not been undertaken.
47
7.2 Summary
The following table summarises Grant Samuel’s valuation of MPG on a going concern basis:
MPG - VALUATION SUMMARY
$ MILLION, EXCEPT WHERE STATED
GOING CONCERN BASIS
LOW HIGH
Enterprise value 65.0 95.0
Net borrowings for valuation purposes (34.9) (34.9)
Other assets 3.8 3.8
Equity value 33.9 63.9
Fully diluted shares on issue (millions) 685.4 685.4
Equity value per share 5.0 cents 9.3 cents
The equity value range determined of 5.0 cents to 9.3 cents per MPG share assumes that MPG has raised
what Grant Samuel believes is the capital needed to remove the uncertainty over its ability to continue as a
going concern. While it is not assured that this will be the case, Grant Samuel has assumed that the Banking
Syndicate would proceed with the Debt Forgiveness, as has been agreed to under the Proposed
Recapitalisation. This assumes MPG will raise the minimum amount of $15 million of capital needed to satisfy
the Bank Refinancing condition by issuing new MPG shares at a price of 3 cents per share. The assumed
share issuance would result in MPG having 685.4 million shares on issue post the capital raising.
It should be noted that MPG would have to raise capital at a higher price of 5 cents per share to achieve the
same equity value range per MPG share set out in the table above in the absence of the Debt Forgiveness. A
more likely outcome in the absence of the Debt Forgiveness is that MPG would have to issue more shares at
a price below 5 cents to raise sufficient capital to reduce net borrowings to the level adopted for valuation
purposes. In that circumstance the equity value range per MPG share would be lower.
There are also a range of outcomes under the Proposed Recapitalisation that will result in higher levels of
debt reduction because more capital is being raised. The equity value range per MPG share would be lower
if the assumption was to raise more than $15 million of capital at an issue price of 3 cents.
The valuation represents the estimated full underlying value of MPG assuming 100% of the company was
available to be acquired and includes a premium for control. The value exceeds the price at which, based on
current market conditions, Grant Samuel would expect MPG shares to trade on the NZSX in the absence of a
takeover offer.
An enterprise value range of $65 million to $95 million has been attributed to MPG’s business operations on
a going concern basis. This valuation range is an overall judgement having regard to:
§
earnings multiples implied by transactions involving the building materials industry; and
§
sharemarket ratings of listed building materials companies.
Section 7.3 sets out the multiples implied by Grant Samuel’s valuation and provides a comparison with
transaction evidence and sharemarket ratings for selected listed companies.
The valuation also reflects the strengths and weaknesses of MPG and considers the following factors:
§
MPG is a leading producer of performance glass and is well positioned in the New Zealand and
Australian markets due to its brand strength, scale and reputation.
25
MPG is the largest industry
participant in New Zealand with approximately 30% market share. The Australian market is more
________________________________________________________________________________________________________________________________________________________
25
New Zealand’s recent service issues have been resolved over the last 12 months.
48
fragmented and AGG’s market share is estimated at 17%, making it the second largest industry
participant in the three states that it operates in.
§
It is highly unlikely that a competitor of scale will enter the market given the industry dynamics in both
countries. There are current pricing pressures due to overcapacity and Viridian has also implemented
aggressive pricing strategies in New Zealand in an attempt to gain market share.
§
Due to the nature of construction, the lead times for glass can be relatively short. This minimises the
impact of imports into Australasia. The flat glass processing market in New Zealand and Australia is a
just-in-time manufacturing market that benefits from investment in automation and distribution and
efficient systems and processes. As evidenced by its recent DIFOT statistics, MPG is operating efficiently,
indicating the effectiveness of its investment in its systems and processes.
§
MPG has a diverse customer base in both Australia and New Zealand. MPG has had issues with
customer retention in the recent past but having implemented operational improvements over the last
12 months management now believe that MPG’s market share has stabilised and recent discussions
with some existing and potential new customers suggests that evidence of growth may start to emerge
in the near term.
§
With a stable market share, it is reasonable to expect that MPG’s revenue and margins will improve as
the level of construction activity increases in New Zealand. However, the outlook for the construction
sector in New Zealand remains uncertain. There is a degree of confidence that the industry is at the
bottom of the cycle, but the timing of the economic recovery remains unclear. Continuing lows level of
pre-construction activity and new dwelling consent data suggests demand for performance glass in New
Zealand it is likely to remain subdued for some time.
§
MPG’s management has forecast EBITDA to increase by $11.4 million in FY26. Of the $11.4 million
increase, approximately $6.2 million relates to an increase in revenue and gross margin in New Zealand
and Australia. The balance of the increase comes from cost reduction initiatives, some of which have
already been implemented. While there is risk associated with the delivery of MPG’s FY26 forecast,
there is also confidence that the work undertaken over the last 12 months has already started to deliver
a turnaround in financial performance.
§
In New Zealand, MPG has restructured its operations to reduce costs, increase production efficiency,
and deliver high levels of customer service. Overall, MPG’s management believes that the majority of
the hard work has been completed in right-sizing the business for the current market structure and that
MPG is well-placed to benefit from the increase in construction activity that is expected to occur as
economic conditions improve.
§
Building code changes were introduced in key states of Australia over the past 12 months that require
greater use of, and higher standards for DGUs in new builds. These changes are expected to underpin a
material increase in demand compared to historical levels and give management confidence that AGG
can achieve its forecast FY26 EBITDA.
§
AGG is approaching capacity by the end of FY28. Options to increase capacity further are available
through adjacent leases and other optimisation projects, although the capital expenditure plan has yet
to be scoped. A recapitalised MPG will give it the flexibility it needs to implement growth projects and
deliver more capacity before it becomes a constraint.
§
Valuation practice allows for the recognition of cost savings (and other synergies) that would
theoretically be achievable across multiple acquirers but excludes any synergies that are unique to a
particular buyer. An acquirer of MPG would be able to achieve savings in overheads relating to the costs
of operating as a public listed entity. Grant Samuel has excluded an estimated $0.6 million of costs
associated with MPG’s NZSX listing including a proportion of Directors’ fees, licences and registrations,
NZSX fees, investor communication costs.
49
7.2.1 Net debt for valuation purposes
Grant Samuel has adopted net debt for valuation purposes at as summarised below:
NET DEBT AS AT 30 JUNE 2025 ($ MILLION)
Cash on hand 4.0
Bank borrowings (62.9)
Reduction in bank borrowings required to recapitalise MPG 24.0
Net debt for valuation purposes (34.9)
At this level of debt MPG will satisfy the proposed covenants for the Bank Refinancing if it achieves the
budgeted improvement in EBITDA.
7.2.2 Other assets
MPG has tax losses carried forward, which are expected to be utilised in the foreseeable future.
Consequently, MPG will continue to pay very little income tax over the next two or three years. Grant Samuel
has estimated the present value of the tax losses carried forward by adopting management forecasts for
accounting profit before tax as a proxy for assessable net income for income tax purposes to calculate a value
for the benefit of being able to offset future assessable income against the losses carried forward.
A significant proportion of the tax losses carried forward will be utilised if the Debt Forgiveness occurs.
7.3 Earnings Multiple Analysis
7.3.1 Implied multiples
The enterprise valuation range of $65 million to $95 million implies the following capitalisation multiples:
IMPLIED VALUATION PARAMETERS
VARIABLE
($ MILLION)
VALUE RANGE
LOW HIGH
Value range ($million) 65.0 95.0
Multiple of EBITDA (pre IFRS 16, including synergy costs)
Year ended 31 March 2024 12.9 5.0x 7.4x
Year ending 31 March 2025 4.6 14.1x 20.7x
Year ending 31 March 2026
16.0 4.1x 5.9x
Multiple of EBIT (pre IFRS 16, including synergy costs)
Year ended 31 March 2024
7.6
8.6x 12.5x
Year ending 31 March 2025
-
na na
Year ending 31 March 2026 11.3 5.8x 8.4x
Ungeared Net Tangible Assets
At 31 March 2025 72.2* 0.90 1.32
* Includes a deferred tax assets of $15.9 million.
The capitalisation multiples calculated above can be compared to the EBITDA and EBIT multiples inferred
from prices at which shares in comparable listed companies are trading and the value parameters of
transactions involving other similar businesses operating in the building materials industry. The implied
multiples of Grant Samuel’s valuation are broadly consistent with the comparable evidence as set out below.
50
IMPLIED EBITDA MULTIPLES VS COMPARABLE TRANSACTION EVIDENCE
IMPLIED EBITDA MULTIPLES VS SHARE MARKET RATINGS OF SELECTED LISTED COMPANIES
26
It is important to consider the following when reviewing the graphs above:
§
The multiples implied by the valuation reflect Grant Samuel’s estimate of full underlying value (i.e. a
value incorporating a premium for control). The trading multiples for the comparable companies do not
reflect any premium for control.
§
The number of transactions, where transaction values were disclosed, involving building material
manufacturers in Australia and New Zealand of similar scale to MPG is limited. The most recent relevant
transactions include Steel & Tube’s acquisition of the assets and business of Perry Metal Protection,
Perry Grating and Waikato Sand Blasting (Perry Metal) and MPG’s acquisition of AGG in 2016. The
________________________________________________________________________________________________________________________________________________________
26
Grant Samuel has used historical EBITDA multiples for comparison unless there is an expected recovery in the forecast year. In this instance,
for comparison Grant Samuel has used the forecast multiple as it is a more appropriate benchmark.
4.1
5.4 5.4
5.6
5.9
8.0
9.0
0.0
1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0
10.0
Grant Samuel Lo w
AGG / MPG (2016 and
2024 (N BIO)
Perry Metal
Protection / Steel and
Tube
Private NZ comp an y
evidence
Grant Samuel High
Average EBITDA
mu ltple with
synergies
Average acorss all
transactions
Implied EBITDA Multiple
4.1
5.3
5.4
5.9
6.1
6.3
6.9
7.4
8.5
9.5
10.8
11.1
11.2
11.4
0.0
2.0
4.0
6.0
8.0
10.0
12.0
Grant Samuel - L ow
Vitro, S.A.B . d e C .V
JELD-WEN
Grant Samuel - High
Big River
Apogee
Emb elton
Fletcher Building
GWA
Reliance
Steel & TubeJames Hardie
Tecno glass
Vulcan Steel
Implied EBITDA Multiple
51
implied multiple of the AGG acquisition was similar to recent indications of value that were provided to
MPG in April 2024.
§
Grant Samuel has advised on several transactions involving other businesses operating in New Zealand’s
building materials industry. The average implied historical EBITDA multiples of these transactions is 5.6
times respectively. The enterprise value of each of these companies was below $50 million. Larger
companies tend to trade at higher multiples than smaller companies reflecting greater diversification,
economies of scale, quality of management and operations.
§
Over the last five years the large global manufacturers and suppliers of building materials have been
consolidating markets including Australia and the USA. Due to the size of companies involved (i.e.
enterprise value over US$1 billion) and differences in market concentration these transactions are not
directly comparable. As noted above, Grant Samuel would expect MPG to trade at a discount to these
larger companies.
§
There are considerable differences between the operations and scale of the comparable listed
companies when compared with MPG. In addition, care needs to be exercised when comparing
multiples of New Zealand companies with internationally listed companies. Differences in regulatory
environments, share market and broader economic conditions, taxation systems and accounting
standards hinder comparisons.
An explanation regarding the interpretation of the above multiples is included at Appendix C.
7.3.2 Transaction Evidence
The valuation of MPG has been considered having regard to the earnings multiples implied by the prices for
transactions involving broadly comparable companies with operations in the building materials industry. A
selection of relevant recent transactions is set out below:
RECENT TRANSACTION EVIDENCE
DATE TARGET ACQUIRER
ENTERPRISE
VALUE ($M)
EBITDA MULTIPLE EBIT MULTIPLE
HISTORICAL
WITH
SYNERGIES
HISTORICAL
WITH
SYNERGIES
May 25 Perry Metal Protection Steel & Tube NZ$43.3 5.4 - 6.2
Aug-24 Tradelink Metal
Manufactures
A$160 - - ~7.5 -
Jul-24 CSR Saint-Gobain A$3,046 9.8 7.9 11.7 -
May-24 Masonite Ownes Corning US$3,900 9.3 7.2 13.2 9.2
Jun-23
Building Products
Canada Saint-Gobain CAD$1,325 11.9 8.2 -
-
Jul-22 Cornerstone Building CD&R US$5,834 8.9 - 16.2 -
Jul-22 Ullrich Aluminium Vulcan Steel NZ$145 3.8 - - -
Apr-21 USG Boral Knauf US$2,000 11.3 - - -
Mar-21 Firestone Building Holcim US$3,400 12.6 9.0 14.3 9.8
Feb-20 Continental Building Saint-Gobain US$1,400 10.8 7.9 16.1 10.4
Jun-19 Formica Broadview US$840 10.8 - - -
Nov-18 Glen-Gery Brickworks A$151 8.4 - - -
Sep-16 AGG MPH A$43.1 5.4
Average 9.0 8.0 13.2 9.8
Median 9.5 7.9 13.7 9.8
Note: na = not available, nm = not meaningful.
Source: Capital IQ, Media reports, company announcements, annual reports and presentations and Grant Samuel Analysis
52
The following comments are relevant when reviewing the table above:
§
Each transaction has its own unique set of circumstances. As such it is often very difficult to identify
trends or draw any meaningful conclusions.
§
Where the information was available Grant Samuel has adjusted the Enterprise Value, EBITDA and EBIT
to derive the implied multiples and remove the impact of IFRS16 and other extraordinary items.
§
In May 2025 Steel & Tube acquired the assets and business of Perry Metal. The total acquisition price
was $43.3 million, with a potential additional payment of up to $6 million based on the future financial
performance of the business over a two to three year period. Perry Metal is New Zealand’s largest and
only ISO certified hot dip galvanising business. The acquisition of Perry Metal provides Steel & Tube with
expertise and nationwide galvanizing services and its customers with access to a seamless, end-to-end
steel solution, from sourcing and processing to premium corrosion protection solutions.
§
In August 2024 Metal Manufactures Pty Limited acquired Tradelink from Fletcher Building for A$160
million, with an additional $10 million payable over two years on achieving separation milestones.
Tradelink is an Australian plumbing supplies and distribution business. The implied earnings multiples
were not disclosed. Tradelink made an EBIT loss in FY24. When the transaction was announced, it was
reported that an EBIT multiple between 7 and 8 times was expected.
27
§
Compagnie de Saint-Gobain S.A.’s (Saint-Gobain) acquired CSR Limited (CSR) for A$3.1 billion in July
2024 (or $4.5 billion when the planned short to mid-term realisations of the property developments are
included). CSR is a leading building products company in Australia for residential and non-residential
construction with A$2.0 billion in total revenue from Building Products. The transaction implied an
EBITDA and EBIT multiple of 9.8 and 11.7 times respectively (or 7.9 times EBITDA after $60 million of
expected synergies).
§
In May 2024 Owens Corning completed its acquisition of Masonite International Corporation
(Masonite), a leading global provider of interior and exterior doors and door systems for US$3.9 billion.
The transaction implied historical EBITDA and EBIT multiples of 9.3 and 13.2 times respectively. Owens
Corning was expected to realise US$125 million of synergies from the acquisition. The implied EBITDA
and EBIT multiples after synergies decrease to 7.2 and 9.2 times respectively.
§
In September 2023 Saint-Gobain acquired Building Products of Canada Corp (BPCC) for CAD$1.3 Billion.
BPCC was a privately owned manufacturer of residential roofing shingles and wood fibre insulation
panels. The purchase price implied a multiple (before synergies) of approximately 11.9 times EBITDA
and 8.2 times when including run-rate synergies of approximately C$50 million.
§
In July 2022 Cornerstone Building Brands, Inc (Cornerstone Building) the largest manufacturer of
exterior building products in North America was acquired by private equity firm Clayton, Dubilier & Rice
(CD&R) for US$5.8 billion. The transaction represented a 75% premium to the closing share price of the
share price prior to speculation in the market regarding a potential transaction. CD&R held 49% of the
shares prior to the takeover. The transaction did not include any synergy benefits.
§
In July 2022, Vulcan signed an agreement to acquire Ullrich Aluminium Company Limited (Ullrich) for
NZ$165 million (or $145 million after adjusting for working capital). Ullrich was an integrated distributor
of industrial aluminium products in Australasia with a large sales network, together with extrusion
facilities and fabrication operations. Vulcan noted that the aluminium distribution market was an
opportunity it had been considering for many years, and Ullrich’s platform and network combined with
Vulcan offered potential synergies.
§
In April 2021, Boral sold its 50% share in USG Boral to Gebr Knauf KG (Knauf) for US$1.0 billion. USG
Boral included plasterboard-based businesses in Australia, New Zealand, Asia and the Middle East and
________________________________________________________________________________________________________________________________________________________
27
Capital IQ - Pre-Deal Situation
53
it had attractive positions in mature and emerging markets. The transaction implied a historical EBITDA
multiple of 11.3 times (based on the 2019 financial year to exclude the impact of COVID-19 which
impacted trading in 2020 and 2021).
§
In March 2021, Holcim Limited (Holcim) acquired Firestone Building Products from Bridgestone for
US$3.4 billion. Firestone Building Products included roofing systems including waterproofing
membranes, liquid applied waterproofing and insulation products. The purchase price implied an
EBITDA multiple of 12.6 times and 9.0 times when including the expected synergies of US$110 million.
§
In February 2020 Saint-Gobain acquired Continental Building Products for US$1.4 billion. Continental
Building Products was primarily a wallboard and joint compound material manufacturer. The
transaction implied a historical EBITDA multiple of 10.8 times and 7.9 times after the expected $50
million of synergies.
§
In June 2019, Fletcher Building sold Formica Group (Formica) to Broadview Holding BV (Broadview) for
a sale price of US$840 million. Formica is a provider of branded, designed surfacing solutions for
commercial and residential customers worldwide. The purchase price implied an EBITDA multiple of
10.8 times. Fletcher Building acquired Formica in 2007 for US$750 million which implied a historical
EBITDA multiple of 10.0 times.
§
In November 2018 Brickworks Limited (Brickworks) acquired Glen-Gery Corporation (Glen-Gery) for
US$110 million. Glen-Gery is a US brick manufacturer of architectural products to the non-residential,
multi-residential and paving segments. The purchase price implied an EBITDA multiple of 8.4 times.
§
In September 2016, MPG completed the acquisition of AGG for A$43.1 million. At the time of the
acquisition, AGG was generating annual sales of approximately A$45 million and EBITDA of A$8 million.
The purchase price implied an EBITDA multiple of 5.3 times.
54
7.3.3 Sharemarket Evidence
The valuation of MPG has been considered in the context of the share market ratings of listed Australasian
and international companies with operations in the building materials industry. While none of these
companies are precisely comparable to MPG, the share market data provides some framework within which
to assess the valuation of MPG.
SHARE MARKET RATINGS OF SELECTED LISTED COMPANIES
COMPANY
MARKET
CAPITALISATON
(NZ$M)
HISTORICAL
EBITDA
28
FORECAST
EBITDA
HISTORICAL
EBIT
29
FORECAST
EBIT
Embelton 19 6.9 n.a 9.0 n.a
Big River 128 8.2 6.1 13.4 8.1
Steel & Tube 132 n.a 10.8 n.a 28.9
Vitro 225 5.3 n.a 11.0 n.a
GWA 680 9.0 8.5 9.6 9.1
JELD-WEN 725 5.4 10.2 10.0 n.a
Vulcan Steel 930 18.6 11.4 26.4 14.2
Apogee 1,520 6.3 6.8 8.1 9.1
Fletcher Building 3,170 8.6 7.4 13.6 10.9
Reliance 3,534 9.4 9.5 12.2 12.4
Tecnoglass 5,982 14.1 11.2 15.8 12.9
James Hardie 25,641 10.8 11.1 14.3 14.9
Median 9.3 9.3 13.0 13.4
Average 8.6 9.9 12.2 12.4
Source: Capital IQ, Grant Samuel Analysis n.a – not available or not meaningful for the purposes of the analysis.
The following comments are relevant when reviewing the table above:
§
The multiples shown below are based on share market prices as at 25 July 2025. The multiples do not
reflect a premium for control and, as such, are not directly comparable to the multiples implied by the
valuation of MPG.
§
The companies selected have varying financial year ends. The historical data presented above is based
on the latest annual result or where companies have a June year-end the latest available broker
research and the forecast for the next 12-month period.
§
Where the information was available, Grant Samuel has adjusted the Enterprise Value, EBITDA and EBIT
to derive the implied multiples and remove the impact of IFRS16 and other extraordinary items.
§
Over the last 12 months, Embelton’s share price has been impacted by a decline in revenue and earnings
due to a slowdown in residential and commercial construction in Australia. For the 12-month period
ending December 2024, revenue had declined by approximately 20%.
§
Challenging market conditions have impacted Steel & Tube’s financial performance over the last 12
months. For the 12-month period ending 30 June 2025, Steel & Tube's revenue is forecast to decline for
the third consecutive year, with an approximate 18% reduction due to steel demand at levels not seen
since the 1990s. As summarised in section 7.3.4, Steel & Tube acquired Perry Group in May 2025, and
the implied multiples have been adjusted to account for this acquisition.
________________________________________________________________________________________________________________________________________________________
28
Represents gross capitalisation (that is, the sum of the market capitalisation adjusted for minorities, plus borrowings less cash as at the
latest balance date) divided by adjusted EBITDA. Adjusted EBITDA includes depreciation and interest expense relating to ROU assets.
29
Represents gross capitalisation divided by adjusted EBIT.
55
§
Big River’s share price has been impacted over the last two years due to its trading performance,
stemming primarily from its exposure to Australasian residential construction activity. The forecast
implied EBITDA multiple reflects the expectation of improved trading over the next 12 months due to
an improving residential market and the impact of recent cost management programmes.
§
Vitro's share price has declined by approximately 40% over the last 12 months due to a material decline
in sales and EBITDA. This performance was recently impacted by a fire at one of its facilities, alongside
economic uncertainty stemming from US tariffs which has affected investment decisions and market
stability.
§
Jeld-Wen’s share price has declined by approximately 70% over the last 12 months. Jeld-Wen’s revenue
has declined over the last three years due to the global economic climate and brokers consider the
business to be overgeared. The high forecast EBITDA multiple reflects the expected decline in EBITDA
in the 12-month period ending 31 December 2025.
§
Despite a suppressed construction market in Australia, the UK and New Zealand, GWA is forecast to
achieve revenue growth in the 12-months ending 30 June 2025. The growth outlook for GWA is neutral
as analysts are expecting a slower recovery from the New Zealand market and a mixed outlook in
Australia’s commercial segment.
§
Vulcan’s share price has only declined by approximately 3.6% over the last 12 months despite an
expected 20% decline in EBITDA (post IFRS16) for the 12-months ended 30 June 2025. Market analysts
expect Vulcan’s earnings to grow over the next 12-months, which explains the lower implied forecast
EBITDA multiple.
§
Apogee’s share price has declined by approximately 36% over the last 12 months, primarily due to a
combination of factors related to its financial performance and market conditions which resulted in a
material decline in earnings. Apogee also announced that earnings will continue to decline due to the
impacts of moderating operating margins in Metals and Glass, increased interest expenses, and tariff-
related expenses concentrated in the six months of trading ending August 2025.
§
Fletcher Building’s share price has been materially impacted over the last three years due to a number
of significant events including major losses on construction projects such as Sky City Convention centre,
leaky pipe issues in Western Australia, issues with Gib board supply, and a downturn in the level of
construction activity. In an attempt to reduce costs and improve performance, Fletcher Building has
announced a major restructure which will disestablish the Australian division. Fletcher Building has also
suspended dividends until its debt reduction targets are achieved.
§
Reliance’s share price has declined slightly over the last 12 months, primarily due to the impact of the
US tariff policy. Analysts believe Reliance is well-placed for continued growth in key markets such as
the US due to its expansion into new residential and higher value commercial markets. In response to
US tariff policy, Reliance has reduced its exposure to imported products from China and is sourcing
more goods from Vietnam, Taiwan, Korea and Thailand.
§
Tecnoglass's share price increased by approximately 40% over the past 12 months due to consistently
reporting record revenue growth, expanding profit margins, and frequently beating analyst estimates.
In May 2025, Tecnoglass achieved record first quarter revenue of US$222.3 million, up 15.4% over the
prior period, primarily due to 20%+ organic growth in both Residential and Multi-Family/Commercial
Projects.
§
James Hardie’s share price has declined by approximately 23% over the past 12 months, primarily due
to the announcement of the US$14.0 billion Azek Acquisition. Azek engages in the design,
manufacturing, and selling of building products for residential, commercial, and industrial markets in
the United States and Canada. Investors reacted negatively to the acquisition price (which included a
37% premium). This was viewed as excessive, especially amid economic uncertainty.
§
A description of each of the companies above is set out in Appendix A.
56
8 Investment Decision
Grant Samuel has not been engaged to provide a recommendation to shareholders in relation to the
Proposed Recapitalisation. In any event, the decision whether to vote for or against the Proposed
Recapitalisation is a matter for individual shareholders, based on their own views as to value, their
expectations about future market conditions and their particular circumstances including risk profile,
liquidity preference, investment strategy, portfolio structure and tax position. Shareholders who are in
doubt as to the action they should take in relation to the Proposed Recapitalisation should consult their own
professional adviser.
Similarly, it is a matter for individual shareholders as to whether to buy, hold or sell securities in MPG. These
are investment decisions upon which Grant Samuel does not offer an opinion and are independent of a
decision on whether to vote for the Proposed Recapitalisation. Shareholders should consult their own
professional adviser in this regard.
GRANT SAMUEL & ASSOCIATES LIMITED
8 August 2025
57
APPENDIX A – COMPARABLE LISTED COMPANIES
A brief description of each of the companies listed in Section 7.3.3 is outlined below:
Embelton Limited
Embelton Limited primarily engages in the manufacture, distribution, and installation of flooring products in
Australia. It also provides along with additional Metal Bending & Fabrication services. Internationally its
Engineering division delivers noise and vibration isolation systems in primarily in New Zealand, China, Singapore
and Vietnam.
Steel & Tube Holdings Limited
Steel & Tube is One of New Zealand’s leading providers of steel solutions with over 70 years of trading history.
Steel & Tube operates through Distribution and Infrastructure segments. Their extensive product range covers
everything from basic components like nuts, bolts, and fencing, to large-scale structural steel products such as
beams, purlins, and seismic mesh, alongside specialised offerings like stainless steel, engineering steel, and
irrigation solutions.
Big River Industries Limited
Big River is a major Australian building materials manufacturer and distributor, supplying an extensive range of
high-quality timber, builders’ hardware, building supplies and services for the residential, commercial, industrial,
building and construction industries.
Vitro, S.A.B. de C.V
Vitro is one of the world's largest glass manufacturers. Headquartered in Monterrey, Mexico, Vitro produces and
distributes a wide range of glass products, including architectural glass, automotive glass, and glass containers for
various industries like cosmetics, pharmaceuticals, and food and beverage. The company also supplies raw
materials and machinery for industrial use, operating across the Americas, Europe, and Asia.
JELD-WEN Holding, Inc.
Jeld-Wen is one of the world’s largest door and window manufacturers, operating ~80 manufacturing facilities in
14 countries, primarily in North America and Europe. Headquartered in Charlotte, North Carolina, Jeld-Wen
designs, produces, and distributes an extensive range of interior and exterior doors, wood, vinyl and aluminium
windows, and related products for use in the new construction and repair and remodelling of residential homes
and non-residential buildings.
GWA Group Limited
GWA is a Australian supplier of building fixtures and fittings to households and commercial premises. GWA
operates through its Bathrooms & Kitchens business with its strategic focus on superior solutions for water. The
Group is the owner and distributor of an extensive range of market leading brands including Caroma, Methven,
Dorf and Clark.
Vulcan Steel Limited
Vulcan is an Australasian-wide, value-add steel distributor and processor. Founded in NZ (1995), Vulcan has grown
through geographic and product expansion via organic initiatives and acquisitions. Vulcan has national footprints
in Australia and NZ across steel distribution, plate processing, coil processing, stainless steel and engineering steel.
Apogee Enterprises, Inc.
Apogee is a provider of glass products, services, and systems. It specialises in the designing and developing of
metal and glass products and services for enclosing commercial buildings, displays, and framing art. Apogee also
provides design, engineering, fabrication and field installation Apogee has a presence in the US, Canada and Brazil.
58
Fletcher Building Limited
Fletcher Building is a New Zealand-based building materials company with operations also extending to Australia.
Fletcher Building’s operating divisions include concrete, building products, steel, retail distribution, construction,
and property development. Its largest segments are building products and distribution. These businesses
manufacture plasterboard, insulation, laminate benchtops and materials, pipes, steel, and frame and truss.
Reliance Worldwide Corporation Limited
Reliance is a market leader and manufacturer of water delivery, control and optimisation systems for the modern
built environment and offers an expanded range of solutions in piping systems, backflow and water meters. Its
unique end-to-end meter to fixture and floor to ceiling plumbing solutions target the new construction,
renovation, service, repair and re-model markets.
Tecnoglass Inc.
Tecnoglass is a leading producer of architectural glass, windows, and associated aluminium products serving the
multi-family, single-family and commercial end markets. Tecnoglass is the second largest glass fabricator serving
the U.S. and the number 1 architectural glass transformation company in Latin America. Located in Colombia, the
Tecnoglass’s 4.1 million square foot, vertically integrated manufacturing complex provides efficient access to over
1,000 global customers, with the U.S. accounting for more than 90% of revenues.
James Hardie Industries plc
James Hardie is a global building materials company and the largest global manufacturer of fibre cement products.
James Hardie is headquartered in Ireland with significant operations across North America, Australia, New
Zealand, and Europe. James Hardie manufactures a wide range of high-performance products for interior and
exterior construction, including siding, weatherboards, panels, and flooring.
59
APPENDIX B – VALUATION METHODOLOGY DESCRIPTIONS
Capitalisation of Earnings
Capitalisation of earnings or cash flows is most appropriate for businesses with a substantial operating history and
a consistent earnings trend that is sufficiently stable to be indicative of ongoing earnings potential. This
methodology is not particularly suitable for start-up businesses, businesses with an erratic earnings pattern or
businesses that have unusual expenditure requirements. This methodology involves capitalising the earnings or
cash flows of a business at a multiple that reflects the risks of the business and the stream of income that it
generates. These multiples can be applied to a number of different earnings or cash flow measures including
EBITDA, EBITA, EBIT or net profit after tax. These are referred to respectively as EBITDA multiples, EBITA multiples,
EBIT multiples and price earnings multiples. Price earnings multiples are commonly used in the context of the
share market. EBITDA, EBITA and EBIT multiples are more commonly used in valuing whole businesses for
acquisition purposes where gearing is in the control of the acquirer.
Where an ongoing business with relatively stable and predictable earnings is being valued Grant Samuel uses
capitalised earnings or operating cash flows as a primary reference point. Application of this valuation
methodology involves:
§
estimation of earnings or cash flow levels that a purchaser would utilise for valuation purposes having regard
to historical and forecast operating results, non-recurring items of income and expenditure and known
factors likely to impact on operating performance; and
§
consideration of an appropriate capitalisation multiple having regard to the market rating of comparable
businesses, the extent and nature of competition, the time period of earnings used, the quality of earnings,
growth prospects and relative business risk.
The choice between the parameters is usually not critical and should give a similar result. All are commonly used
in the valuation of industrial businesses. EBITDA can be preferable if depreciation or non-cash charges distort
earnings or make comparisons between companies difficult, but care needs to be exercised to ensure that proper
account is taken of factors such as the level of capital expenditure needed for the business and whether or not
any amortisation costs also relate to ongoing cash costs. EBITA avoids the distortions of goodwill amortisation.
EBIT can better adjust for differences in relative capital intensity.
Determination of the appropriate earnings multiple is usually the most judgemental element of a valuation.
Definitive or even indicative offers for a particular asset or business can provide the most reliable support for
selection of an appropriate multiple of earnings. In the absence of meaningful offers, it is necessary to infer the
appropriate multiple from other evidence.
The primary approach used by valuers is to determine the multiple that other buyers have been prepared to pay
for similar businesses in the recent past. However, each transaction will be the product of a unique combination
of factors, including:
§
economic factors (e.g. economic growth, inflation, interest rates) affecting the markets in which the
company operates;
§
strategic attractions of the business - its particular strengths and weaknesses, market position of the business,
strength of competition and barriers to entry;
§
rationalisation or synergy benefits available to the acquirer;
§
the structural and regulatory framework;
§
investment and sharemarket conditions at the time; and
§
the number of competing buyers for a business.
60
A pattern may emerge from transactions involving similar businesses with sales typically taking place at prices
corresponding to earnings multiples within a particular range. While averages or medians can be determined it is
not appropriate to simply apply such measures to the business being valued. The range will generally reflect the
growth prospects and risks of those businesses. Mature, low growth businesses will, in the absence of other
factors, attract lower multiples than those businesses with potential for significant growth in earnings. The most
important part of valuation is to evaluate the attributes of the specific business being valued and to distinguish it
from its peers so as to form a judgement as to where on the spectrum it appropriately belongs.
An alternative approach in valuing businesses is to review the multiples at which shares in listed companies in the
same industry sector trade on the sharemarket. This gives an indication of the price levels at which portfolio
investors are prepared to invest in these businesses. Share prices reflect trades in small parcels of shares (portfolio
interests) rather than whole companies and it is necessary to adjust for this factor. .
The analysis of comparable transactions and sharemarket prices for comparable companies will not always lead
to an obvious conclusion as to which multiple or range of multiples will apply. The multiples will often be
widespread of multiples and the application of judgement becomes critical. Moreover, it is necessary to consider
the particular attributes of the business being valued and decide whether it warrants a higher or lower multiple
than the comparable companies. This assessment is essentially a judgement.
Discounted Cash Flow
Discounting of projected cash flows has a strong theoretical basis. It is the most commonly used method for
valuation in a number of industries, and for the valuation of start-up projects where earnings during the first few
years can be negative. DCF valuations involve calculating the net present value of projected cash flows. This
methodology is able to explicitly capture the effect of a turnaround in the business, the ramp up to maturity or
significant changes expected in capital expenditure patterns. The cash flows are discounted using a discount rate,
which reflects the risk associated with the cash flow stream. Considerable judgement is required in estimating
future cash flows and it is generally necessary to place great reliance on medium to long-term projections prepared
by management. The discount rate is also not an observable number and must be inferred from other data (usually
only historical). None of this data is particularly reliable so estimates of the discount rate necessity involve a
substantial element of judgment. In addition, even where cash flow forecasts are available the terminal or
continuing value is usually a high proportion of value. Accordingly, the multiple used in assessing this terminal
value becomes the critical determinant in the valuation (i.e. it is a “de facto” cash flow capitalisation valuation).
The net present value is typically extremely sensitive to relatively small changes in underlying assumptions, few of
which are capable of being predicted with accuracy, particularly beyond the first two or three years. The arbitrary
assumptions that need to be made and the width of any value range mean the results are often not meaningful
or reliable. Notwithstanding these limitations, DCF valuations are commonly used and can at least play a role in
providing a check on alternative methodologies, not least because explicit and relatively detailed assumptions
need to be made as to the expected future performance of the business operations.
Industry Rules of Thumb
Industry rules of thumb are commonly used in some industries. These are generally used by a valuer as a “cross
check” of the result determined by a capitalised earnings valuation or by discounting cash flows, but in some
industries rules of thumb can be the primary basis on which buyers determine prices. Grant Samuel is not aware
of any commonly used rules of thumb that would be appropriate to value MPG. In any event, it should be
recognised that rules of thumb are usually relatively crude and prone to misinterpretation.
Realisation of Assets
Valuations based on an estimate of the aggregate proceeds from an orderly realisation of assets are commonly
applied to businesses that are not going concerns. They effectively reflect liquidation values and typically attribute
no value to any goodwill associated with ongoing trading.
61
APPENDIX C – INTERPRETATION OF MULTIPLES
Earnings multiples are normally benchmarked against two primary sets of reference points:
§
the multiples implied by the share prices of listed peer group companies; and
§
the multiples implied by the prices paid in acquisitions of other companies in the same industry.
In interpreting and evaluating such data it is necessary to recognise that:
§
multiples based on listed company share prices do not include a premium for control and are therefore often
(but not always) less than multiples that would apply to acquisitions of controlling interests in similar
companies. However, while the premium paid to obtain control in takeovers is observable (typically in the
range 20-35%) it is inappropriate to simply add a premium to listed multiples. The premium for control is an
outcome of the valuation process, not a determinant of value. Premiums are paid for reasons that vary from
case to case and may be substantial due to synergy or other benefits available to the acquirer. In some
situations the premium may be minimal or even zero. There are transactions where no corporate buyer is
prepared to pay a price in excess of the prices paid by share market investors;
§
acquisition multiples from comparable transactions are therefore usually seen as a better guide when valuing
100% of a business but the data tends to be less transparent and information on forecast earnings is often
unavailable;
§
the analysis will give a range of outcomes from which averages or medians can be determined but it is not
appropriate to simply apply such measures to the company being valued. The most important part of
valuation is to evaluate the attributes of the specific company being valued and to distinguish it from its
peers so as to form a judgement as to where on the spectrum it belongs;
§
acquisition multiples are a product of the economic and other circumstances at the time of the transaction.
However, each transaction will be the product of a unique combination of factors, including:
• economic factors (e.g. economic growth, inflation, interest rates) affecting the markets in which the
company operates;
• strategic attractions of the business – its particular strengths and weaknesses, market position of the
business, strength of competition and barriers to entry;
• the company’s own performance and growth trajectory;
• rationalisation or synergy benefits available to the acquirer;
• the structural and regulatory framework;
• investment and share market conditions at the time, and
• the number of competing buyers for a business;
§
acquisitions and listed companies in different countries can be analysed for comparative purposes, but it is
necessary to consider to differences in overall share market levels and rating between countries, economic
factors (economic growth, inflation, interest rates), market structure (competition etc) and the regulatory
framework. It is not appropriate to adjust multiples in a mechanistic way for differences in interest rates or
share market levels;
§
acquisition multiples are based on the target’s earnings, but the price paid normally reflects the fact that
there were cost reduction opportunities or synergies available to the acquirer (at least if the acquirer is a
“trade buyer” with existing businesses in the same or a related industry). If the target’s earnings were
adjusted for these cost reductions and/or synergies the effective multiple paid by the acquirer would be
lower than that calculated on the target’s earnings;
62
§
while EBITDA multiples are commonly used benchmark they are an incomplete measure of cash flow. The
appropriate multiple is affected by, among other things, the level of capital expenditure (and working capital
investment) relative to EBITDA. In this respect:
• EBIT multiples can in some circumstances be a better guide because (assuming depreciation is a
reasonable proxy for capital expenditure) they effectively adjust for relative capital intensity and present
a better approximation of free cash flow. However, capital expenditure can be lumpy and depreciation
expense may not be a reliable guide. In addition, there can be differences between companies in the
basis of calculation of depreciation; and
• businesses that generate higher EBITDA margins than their peer group companies will, all other things
being equal, warrant higher EBITDA multiples because free cash flow will, in relative terms, be higher
(as capital expenditure is a smaller proportion of earnings).
63
APPENDIX D – QUALIFICATIONS, DECLARATIONS AND CONSENTS
1. Qualifications
The Grant Samuel group of companies provides corporate advisory services in relation to mergers and acquisitions,
capital raisings, corporate restructuring and financial matters generally. One of the primary activities of Grant
Samuel is the preparation of corporate and business valuations and the provision of independent advice and
expert’s reports in connection with mergers and acquisitions, takeovers and capital reconstructions. Since
inception in 1988, Grant Samuel and its related companies have prepared more than 400 public expert and
appraisal reports.
The persons responsible for preparing this report on behalf of Grant Samuel are Christopher Smith, BCom,
PGDipFin, MAppFin, Peter Jackson, BCom, CA and Simon Cotter, BCom, MAppFin, F Fin and Jake Sheehan, BCom
(Hons). Each has a significant number of years of experience in relevant corporate advisory matters.
2. Limitations and Reliance on Information
Grant Samuel’s opinion is based on economic, market and other conditions prevailing at the date of this report.
Such conditions can change significantly over relatively short periods of time. The report is based upon financial
and other information provided by the directors, management and advisers of MPG. Grant Samuel has considered
and relied upon this information. Grant Samuel believes that the information provided was reliable, complete and
not misleading and has no reason to believe that any material facts have been withheld.
The information provided has been evaluated through analysis, enquiry, and review for the purposes of forming
an opinion as to the underlying value of MPG. However, in such assignments time is limited and Grant Samuel
does not warrant that these inquiries have identified or verified all of the matters which an audit, extensive
examination or “due diligence” investigation might disclose.
The time constraints imposed by the Takeovers Code are tight. This timeframe restricts the ability to undertake a
detailed investigation of MPG. In any event, an analysis of the merits of the offer is in the nature of an overall
opinion rather than an audit or detailed investigation. Grant Samuel has not undertaken a due diligence
investigation of MPG. In addition, preparation of this report does not imply that Grant Samuel has audited in any
way the management accounts or other records of MPG. It is understood that, where appropriate, the accounting
information provided to Grant Samuel was prepared in accordance with generally accepted accounting practice
and in a manner consistent with methods of accounting used in previous years.
An important part of the information base used in forming an opinion of the kind expressed in this report is the
opinions and judgement of the management of the relevant enterprise. That information was also evaluated
through analysis, enquiry and review to the extent practicable. However, it must be recognised that such
information is not always capable of external verification or validation.
The information provided to Grant Samuel included projections of future revenues, expenditures, profits and cash
flows of MPG prepared by the management of MPG. Grant Samuel has used these projections for the purpose of
its analysis. Grant Samuel has assumed that these projections were prepared accurately, fairly and honestly based
on information available to management at the time and within the practical constraints and limitations of such
projections. It is assumed that the projections do not reflect any material bias, either positive or negative. Grant
Samuel has no reason to believe otherwise.
However, Grant Samuel in no way guarantees or otherwise warrants the achievability of the projections of future
profits and cash flows for MPG. Projections are inherently uncertain. Projections are predictions of future events
that cannot be assured and are necessarily based on assumptions, many of which are beyond the control of
management. The actual future results may be significantly more or less favourable.
64
To the extent that there are legal issues relating to assets, properties, or business interests or issues relating to
compliance with applicable laws, regulations, and policies, Grant Samuel assumes no responsibility and offers no
legal opinion or interpretation on any issue. In forming its opinion, Grant Samuel has assumed, except as
specifically advised to it, that:
§
the title to all such assets, properties, or business interests purportedly owned by MPG is good and
marketable in all material respects, and there are no material adverse interests, encumbrances, engineering,
environmental, zoning, planning or related issues associated with these interests, and that the subject assets,
properties, or business interests are free and clear of any and all material liens, encumbrances or
encroachments;
§
there is compliance in all material respects with all applicable national and local regulations and laws, as well
as the policies of all applicable regulators other than as publicly disclosed, and that all required licences,
rights, consents, or legislative or administrative authorities from any government, private entity, regulatory
agency or organisation have been or can be obtained or renewed for the operation of the business of MPG,
other than as publicly disclosed;
§
various contracts in place and their respective contractual terms will continue and will not be materially and
adversely influenced by potential changes in control; and
§
there are no material legal proceedings regarding the business, assets or affairs of MPG, other than as
publicly disclosed.
3. Disclaimers
It is not intended that this report should be used or relied upon for any purpose other than as an expression of
Grant Samuel’s opinion as to the merits of the Proposed Recapitalisation. Grant Samuel expressly disclaims any
liability to any MPG security holder who relies or purports to rely on the report for any other purpose and to any
other party who relies or purports to rely on the report for any purpose whatsoever.
This report has been prepared by Grant Samuel with care and diligence and the statements and opinions in this
report are given by Grant Samuel in good faith and in the belief on reasonable grounds that such statements and
opinions are correct and not misleading. However, no responsibility is accepted by Grant Samuel or any of its
officers or employees for errors or omissions however arising in the preparation of this report, provided that this
shall not absolve Grant Samuel from liability arising from an opinion expressed recklessly or in bad faith.
Grant Samuel was not involved in the preparation of the Notice of Meeting issued by MPG and has not verified or
approved any of the contents of the Notice of Meeting. Grant Samuel does not accept any responsibility for the
contents of the Notice of Meeting (except for this report).
4. Independence
Grant Samuel and its related entities do not have any shareholding in or other relationship or conflict of interest
with MPG or Amari that could affect its ability to provide an unbiased opinion in relation to the Proposed
Recapitalisation. Grant Samuel had no part in the formulation of the Proposed Recapitalisation. Its only role has
been the preparation of this report. Grant Samuel will receive a fixed fee for the preparation of this report. This
fee is not contingent on the outcome of the Proposed Recapitalisation. Grant Samuel will receive no other benefit
for the preparation of this report. Grant Samuel considers itself to be independent for the purposes of the
Takeovers Code.
5. Information
Grant Samuel has obtained all the information that it believes is desirable for the purposes of preparing this report,
including all relevant information which is or should have been known to any Director of MPG and made available
to the Directors. Grant Samuel confirms that in its opinion the information provided by MPG and contained within
65
this report is sufficient to enable MPG security holders to understand all relevant factors and make an informed
decision in respect of the Proposed Recapitalisation. The following information was used and relied upon in
preparing this report:
Publicly Available Information
§
MPG’s Annual Reports for the financial years ended 31 March 2020 to 2025.
§
MPG’s investor presentations.
§
MPG’s NZX announcements.
§
MBIE National Construction Pipeline Report December 2024.
§
Statistics NZ.
§
Australian Bureau of Statistics.
§
Australian Construction Industry Forum Construction Market Report.
§
Broker research, industry reports and press articles.
§
NZX Company Research for share trading data.
§
Capital IQ for share trading data and comparable analysis.
Non-Public Information
§
MPG management reporting.
§
MPG’s management forecasts to 31 March 2026 and 2027.
§
MPG’s management banking forecast to 31 March 2026 and 2028.
§
MPG’s management accounts for FY24 and FY25.
§
MPG’s FY26 Budget.
§
Westpac Refinancing Terms.
§
Wholesale Investors Underwrite Agreement.
§
Capital Rasing Agreement with Amari.
§
MPG’s market share analysis in Australia and New Zealand.
§
CFO and Board Reports over the last 12 months.
6. Declarations
MPG has agreed that it will indemnify Grant Samuel and its employees and officers in respect of any liability
suffered or incurred as a result of or in connection with the preparation of the report. This indemnity will not
apply in respect of the proportion of any liability found by a Court to be primarily caused by any conduct involving
gross negligence or wilful misconduct by Grant Samuel. MPG has also agreed to indemnify Grant Samuel and its
employees and officers for time spent and reasonable legal costs and expenses incurred in relation to any inquiry
or proceeding initiated by any person. Where Grant Samuel or its employees and officers are found to have been
grossly negligent or engaged in wilful misconduct Grant Samuel shall bear the proportion of such costs caused by
its action. Any claims by MPG are limited to an amount equal to the fees paid to Grant Samuel.
Advance drafts of this report were provided to the directors and executive management of MPG. Certain changes
were made to the drafting of the report as a result of the circulation of the draft report. There was no alteration
to the methodology, evaluation or conclusions as a result of issuing the drafts.
66
7. Consents
Grant Samuel consents to the issuing of this report in the form and context in which it is to be included in the
Notice of Meeting to be sent to security holders of MPG. Neither the whole nor any part of this report nor any
reference thereto may be included in any other document without the prior written consent of Grant Samuel as
to the form and context in which it appears.
---
PROXY FORM/ADMISSION CARD
FOR METRO PERFORMANCE GLASS
LIMITED 2025 SPECIAL MEETING
The Special Shareholders’ Meeting of Metro Performance Glass
Limited (the Metro) will be held at MUFG Pension & Market Services,
Level 30, PwC Tower, 15 Customs Street West, Auckland and online via
the MUFG Pension & Market Services Meeting portal at www.
virtualmeeting.co.nz/mpgsm25, on Tuesday, 26 August 2025,
commencing at 3.00pm (NZST). If you attend online, you will require
your Holder number for verification purposes.
If you propose to attend the Special Shareholders’ Meeting, please
bring this form to assist with your registration. If you propose NOT to
attend the Special Shareholders’ Meeting, physically or online, but wish
to vote by postal vote or appoint a proxy, please complete and return
this form to MUFG Pension & Market Services no later than 3.00pm
on Sunday, 24 August 2025. Alternatively, proxy appointment or postal
voting can be completed online by going to vote.cm.mpms.mufg.com/
MPG or by scanning the QR code above with your smartphone.
Any proxy form or postal vote received after 3.00pm, on Sunday,
24 August 2025 will not be valid for the Special Shareholders’ Meeting.
POSTAL VOTE
As a shareholder entitled to vote at the Special Shareholders’ Meeting,
you are entitled to vote by postal vote. You can cast your postal vote
online or by one of the other methods listed above. If you return your
postal vote without indicating how you wish to vote, or your indication
on how to vote is unclear, on any resolution, you will be deemed to have
abstained from voting on that resolution. If you complete the postal
vote section and also appoint a proxy, then your postal vote will be cast
and your proxy appointment will not be counted, but your proxy may
still attend the meeting on your behalf. If this form is returned duly
signed by a shareholder with voting instructions completed but
without indicating that it is a postal vote or proxy has been appointed,
it will be deemed to be a postal vote.
APPOINTMENT OF PROXY
Any shareholder of Metro entitled to attend and vote at the Special
Shareholders’ Meeting may appoint a proxy to attend and vote in the
place of that shareholder. A proxy need not be a shareholder of Metro.
The Chair of the meeting is willing to act as proxy. If you appoint the
Chair of the meeting as proxy, but do not direct the Chair how to vote
on a resolution, then the Chair of the meeting will vote your shares in
favour of that resolution. To appoint the Chair as your proxy, please
write “Chair of the Meeting” in the space marked “Full Name” on the
Postal Vote/Proxy Form.
LODGE YOUR PROXY
Online:
vote.cm.mpms.mufg.com/MPG
Scan & email:
meetings.nz@cm.mpms.mufg.com
Deliver:
MUFG Pension &
Market Services
Level 30, PwC Tower
15 Customs Street West
Auckland 1010
Mail:
Use the enclosed reply paid
envelope or address to:
MUFG Pension &
Market Services
PO Box 91976
Auckland 1142
Scan this QR code with your
smartphone and vote online
General Enquiries
+64 9 375 5998 | enquiries.nz@cm.mpms.mufg.com
Voting of your holding
If you appoint a proxy you must either direct the proxy how to vote
by ticking the “For”, “Against” or “Abstain” box in respect of each
resolution OR by ticking the “Proxy Discretion” box in respect of each
resolution. A shareholder can direct the proxy holder in respect of one
or more resolutions and give the proxy holder discretion in respect of
other resolutions. If you tick the “Proxy Discretion” box for a particular
resolution, or if you do not tick any box for a particular resolution, then
the proxy may vote as he/she thinks fit or abstain from voting.
VOTING RESTRICTIONS
Any “Associated Person” of Simon Bennett or Pramod Khatri (as that
term is defined in the NZX Listing Rules) is not entitled to vote on
Resolution 3. Votes need not be disregarded on Resolution 3 if the
vote is cast by a person who is not entitled to vote as proxy for a
person who is entitled to vote in accordance with the directions on
the proxy form.
ATTENDING THE MEETING
If you propose to attend the Special Shareholders’ Meeting, please
bring this proxy form intact to the meeting, the barcode is required
for registration at the meeting. If you propose to attend the Special
Shareholders’ Meeting online via www.virtualmeeting.co.nz/mpgsm25,
you will require your shareholder number for verification purposes.
SIGNING INSTRUCTIONS FOR PROXY FORMS
Individual
Where the holding is in one name, the shareholder must sign this
proxy form.
Joint Holding
If you are joint holders of shares, either joint shareholder (or their duly
authorised attorney) may sign this Proxy Form.
Power of Attorney
If this proxy form has been signed under a power of attorney, a copy of
the power of attorney (unless already deposited with MUFG Pension &
Market Services) and a signed certificate of non-revocation of the power
of attorney must be returned to MUFG Pension & Market Services.
Corporate Shareholder
If the shareholder is a company, this proxy form must be signed on
behalf of the company by a duly authorised person acting under the
company’s express or implied authority.
Go online to vote.cm.mpms.mufg.com/MPG to vote or turn over to
complete the Postal Vote/Proxy Form
STEP 1: CHOOSE TO VOTE BY POSTAL VOTE OR APPOINT A PROXY TO VOTE ON YOUR BEHALF
POSTAL VOTING
I wish to vote by postal vote (please tick the box).
My voting intention is indicated in the resolution section below.
APPOINT A PROXY TO VOTE ON YOUR BEHALF
I/We named above, being a shareholder of Metro Performance Glass Limited:
hereby appointof
(Full name)(Full address)
orof
(Full name)(Full address)
as my/our proxy to vote for my/our behalf at the Special Meeting of Shareholders of Metro Performance Glass Limited to be held at
MUFG Pension & Market Services, Level 30, PwC Tower, 15 Customs Street West, Auckland and online at www.virtualmeeting.co.nz/mpgsm25,
on Tuesday, 26 August 2025, commencing at 3.00pm.
STEP 2: ITEMS OF BUSINESS – VOTING INSTRUCTIONS
Please note: For each resolution you must tick one box. If you mark the abstain box for an item, you are directing your proxy not to vote on
your behalf during a poll and your votes will not be counted in computing the required majority for that item. Proxy discretion is not
applicable when voting by postal vote.
RESOLUTIONS
To consider and, if thought fit pass, the following resolutions: Please indicate with a
ORDINARY RESOLUTIONS:FORAGAINSTABSTAINPROXY
DISCRETION
1. That, subject to Ordinary Resolutions 2 and 3 being passed, the issuance of
up to 501,655,800 Shares to Amari Metals Australia Pty Ltd for $0.03 per
Share pursuant to the Proposed Recapitalisation where such issue will cause
Amari to become the holder and controller of more than 20% of the voting
rights in Metro, as described in the Notice of Meeting dated 11 August 2025,
be approved under Rule 7(d) of the Takeovers Code.
2. That, subject to Ordinary Resolutions 1 and 3 being passed, the issuance of up
to 798,260,738 Shares to subscribers under the Proposed Recapitalisation for
$0.03 per Share, as described in the Notice of Meeting dated 11 August 2025,
be approved for all purposes, including under NZX Listing Rule 4.2.1.
3. That, subject to Ordinary Resolutions 1 and 2 being passed, the issuance of up
to 33,333,333 Shares to Simon Bennett and 6,666,667 Shares to Pramod Khatri
under the Proposed Recapitalisation for $0.03 per Share, as described in the
Notice of Meeting dated 11 August 2025, be approved for all purposes, including
under NZX Listing Rule 5.2.1.
STEP 3: SHAREHOLDER QUESTIONS
Shareholders present at the Special Shareholders’ Meeting, physically or virtually, will have the opportunity to ask questions during the
meeting. If you cannot attend but would like to ask a question, you can submit a question online by going to vote.cm.mpms.mufg.com/MPG
and completing the online validation process or complete the question section below and return to MUFG Pension & Market Services.
Questions will need to be submitted by 3.00pm on Sunday, 24 August 2025. The Board will address and answer questions during the meeting.
Question:
STEP 4: SIGN: SIGNATURE OF SHAREHOLDER(S) This section must be completed
Shareholder 1Shareholder 2Shareholder 3
or duly authorised officer or attorneyor duly authorised officer or attorneyor duly authorised officer or attorney
Contact Name Contact Daytime Telephone Date
Electronic Investor Communications: If you received the Notice of Meeting and Proxy Form by mail and wish to receive your future investor
communications by email please provide your email address below.
POSTAL VOTE / PROXY FORM
---
1
E q u i t y R a i s e I n v e s t o r P r e s e n t a t i o n
1 1 A u g u s t 2 0 2 5
Metro Performance Glass
2
Summary3
1Metro Overview & Strategy Update7
2FY25 Performance & Outlook18
3Recapitalisation Overview22
4New Debt Facility31
5Key Risks33
6Disclaimer & Glossary38
Agenda
S e c t i o nI t e m
P a g e
3
Summary
Metro Performance Glass (Metro) is seeking
to raise $15 - 24 million via a combination of a
rights issue and a placement to a majority
investor
•The equity raise will recapitalise Metro, significantly enhancing its financial position, and provide
increased confidence and commitment from customers and employees while also freeing up
management and the Board to focus on the business
•New majority shareholder will own 51% of Metro if the raise is successful
•Shareholder vote required to approve new majority shareholder’s 51% stake and for directors’
participation in equity raise
Reset of balance sheet gives confidence in
our future outlook
•Existing bank syndicate has agreed $10 million debt forgiveness subject to successful equity raise
•Net debt forecast to fall to $27 – 37 million by 31 March 2026 depending on equity raised
New committed banking facility agreed,
subject to successful equity raise
•Three-year term, on same pricing and similar terms as existing facility
•Covenants set at a level that provide Metro with a platform to achieve its plans
We have taken the time to understand and
improve the business before coming to
market
•Significant changes made to Board and management team, product offering, service levels, cost base
and employee objectives, expectations and culture
•We have confidence in our revised strategy
Rights issue and placement to a new
majority shareholder represents the only
transaction that has been able to be agreed
•Metro’s debt levels are unsustainably high, and the Board has been actively seeking a capital solution for
15 months
•Several other options pursued, but none have resulted in a firm proposal that can be brought to
shareholders
•Conditional proposal by Viridian to acquire Metro at $0.08 per share in December 2024 has not resulted
in an offer and Commerce Commission clearance has not been received
4
Size•Approximately $8.9 million
Structure
•Eligible shareholders will have the right to subscribe for 1.6 New Shares for every 1 existing share held at $0.03 per share
•Eligible shareholders who take up all their rights in full can apply for additional shares via an oversubscription facility, up to the
greater of:
–100% of their entitlement amount; or
–$25,000
Underwrite
Commitments
•Metro has binding commitments from approximately 10 wholesale investors to subscribe for shortfall shares not taken up by eligible
shareholders. Two directors of Metro have provided commitments and their participation requires shareholder approval
•Along with the underwrite by Amari Metals Australia Pty Ltd (Amari) described below, the commitments are sufficient to ensure
that the full $8.9 million will be raised through the Rights Offer
Amari Underwrite
•Amari has agreed to subscribe for all shortfall shares not taken up by eligible shareholders or the binding commitments from
wholesale investors
Timing
•The Rights Offer is expected to open on 1 September 2025, subject to shareholders approving the resolutions required to facilitate
the Rights Offer
The Recapitalisation
Metro is raising up to $8.9 million in a renounceable rights issue, and at least $6.1 million via a
placement of New Shares to a new majority shareholder. Together, these are referred to as
the “Recapitalisation”
R e n o u n c e a b l e R i g h t s I s s u e
Size•Between $6.1 and $15.0 million
Structure
•On completion of the rights issue, Metro will place sufficient shares to Amari at $0.03 per share such that it will own a 51%
shareholding
Shareholder approval
•Shareholder approval is required to implement the Recapitalisation under the Takeovers Code (for Amari to reach 51%) and NZX
Listing Rules (to place more than 15% of Metro’s shares on issue)
T o p-u p P l a c e m e n t
5
Why support Metro now?
We are addressing
long standing
company issues
•Metro’s performance has been poor and disappointed shareholders and customers over a number of years
•Significant changes made to:
–Board and management
–Production approach and service levels in New Zealand
–Head office costs
–New Zealand branch network
–Employee objectives, expectations and culture
Metro has a positive
outlook
•Metro is forecasting pre IFRS-16 EBITDA of $15.4m in FY26 and $21.4m in FY27
–Budgeted to generate positive operating cash flow in FY26, even at subdued activity levels
–Insulation standards support growth, particularly in Australia
–Production efficiency now in place to benefit from any future upturn in activity
•Executive Director Simon Bennett and Independent Director Pramod Khatri have committed to subscribe for $1 million and $200,000
respectively of any shares not taken up by shareholders
New debt facility
gives time to
complete turnaround
•Metro has entered a new 3-year facility with an existing lender, subject to completion of the Recapitalisation
•Same pricing and similar terms as current facility
•Terms provide Metro with a platform to achieve its plans over the period
1
4
3
Our initiatives are
starting to bear fruit
•Markets remain subdued, but our changes have had a material impact on profitability:
–DIFOT and throughput are at record levels
–Market share stabilised
–Gross margins increased despite lower volume
–Overheads significantly reduced
–Greater overall efficiency
2
6
What will a recapitalisation achieve?
Raise will significantly
strengthen balance
sheet
•The Recapitalisation will raise proceeds of between $15 and $24 million, depending on take up
•Existing bank syndicate has agreed to forgive $10 million of debt provided the Recapitalisation is successful
•Net debt is forecast to reduce to $27 – $37 million by 31 March 2026
•Based on FY26 forecast EBITDA, this represents a pro-forma leverage of 2.4x - 1.8x (depending on amount of equity raised) as at 31
March 2026
Allows shareholders
to capitalise on
improved business
performance, with
significant upside if
market improves
•The outlook for high quality double-glazed glass remains strong in both New Zealand and Australia
•Regulatory environment around insulation standards will continue to be additive to demand
•Production efficiency now in place to benefit from any future upturn in activity
•Now operationally profitable - significant upside when market improves
•Metro will be supported by a majority shareholder that understands the business and is a long term investor
1
3
Enable Metro to win
more business
•Metro’s uncertain financial position has seen customers diversify supply and employees targeted by competitors
•Greater stability for employees and greater certainty for customers will allow Metro to be a stronger competitor
•The Recapitalisation will free up capital to invest in profit growth, the level depending on the amount raised in the Recapitalisation
•Free up management resource and allow focus on profitably growing and improving the business
2
7
1. Metro Overview & Strategy Update
8
•We operate five glass manufacturing facilities throughout Australasia
•Revenue of $214 million and 858 employees
•Growing market with building code changes requiring more, and higher standard, double-glazed glass in new builds, but low building activity for a sustained period
has created industry overcapacity and price competition
•Industry in New Zealand underwent significant change when a window manufacturing customer commenced glass manufacturing
•Metro has undertaken a significant change in leadership over the last 15 months, with a focus on improving performance, particularly in New Zealand:
―Majority of the Board changed
―New Executive Director and CFO
―New country head for New Zealand recently appointed and other executive appointments made
―Changes made to branch network, more to come
―Expert in successful Australian business turnaround employed to assist in New Zealand turnaround
•Simplified business model, focus on production efficiency, and improved customer service is generating good market feedback and improved margins despite pricing
pressure in market
Group summary
Metro is a leading producer of double-glazed glass units in both New Zealand and Australia,
primarily selling to window manufacturers for use in new residential construction and
renovations
M e t r o s u m m a r y
9
•Two glass manufacturing facilities – Auckland and Christchurch
•Branch network of 12 sites, employing 123 people
•Focus on window manufacturer customers throughout New Zealand, but
also sell direct to residential and light commercial customers through the
branch network
•~30% share of residential double-glazed units to window manufacturers
•Building code changes introduced in 2022 mandated higher quality
double-glazed units for new builds and increased the proportion of higher
priced, higher margin low-e glass sales
•FY25 revenue: $134m
•Three glass manufacturing facilities – Melbourne, Sydney and Hobart
•Focus on a large number of window manufacturer customers throughout
Victoria, NSW, ACT and Tasmania (60% of Australia’s population)
•Significant restructure and turnaround successfully implemented in FY21
by current management team
•~17% share of double-glazed unit production in Eastern states
•Building code changes implemented in FY24 required more homes to use
double glazing and resulted in a significant uplift recently seen in NSW
with uplift in Victoria expected soon
•FY25 revenue: $80m
FY25 is forecast to be our trough earnings period for the NZ business, as market volumes
continue to be depressed and cost-out initiatives reach completion
Overview of operations
M e t r o P e r f o r m a n c e G l a s s N e w Z e a l a n d ( M e t r o N Z )A u s t r a l i a n G l a s s G r o u p ( A G G )
Sydney
Melbourne
Hobart
Whangarei
Auckland (incl manufacturing)
Bay of Plenty
Hamilton
New Plymouth
Napier
Palmerston
North
Wellington
Christchurch (incl
manufacturing)
Nelson
Dunedin
Queenstown
Invercargill
Window manufacturers / merchants
Retrofit
Commercial
VICNSWTAS
L o c a t i o n s a n d R e v e n u e S p l i t :
L o c a t i o n s a n d R e v e n u e S p l i t :
10
M a n a g e m e n t t e a mB o a r d o f D i r e c t o r s
Metro has undergone a significant refresh of both Board and management over the last 15
months, establishing a lean and responsive reporting structure
Board and management team
Simon Bennett
Executive Director
•Experienced CEO, entrepreneur, and company director
•Previously the CEO of Accordant Group which encompassed numerous recruitment businesses
•Previous experience in retail and manufacturing
Sarah Hipkiss
Group Chief Financial Officer
•Previous CFO roles in manufacturing at Cavalier Corporation and The Comfort Group
•Former audit partner at KPMG in New Zealand and London
Nick Hardy-Jones
Country Manager – New Zealand
•Joined Metro in 2016, initially in the commercial glazing business after various roles in the roofing and
cladding industries
•Appointed to South Island manager in 2021 and has overseen excellent performance of that part of the
business prior to recent appointment and country head
Steve Hamer
CEO - AGG
•An experienced senior executive with 40 years in manufacturing and building products and the last 7 years
in the glass industry
•Managed the turnaround in AGG from 2019 – 2022 and will join the Metro Board in late 2025
Shawn Beck
Chairman
•Director/chair with 15+ previous directorships in public and private companies in a range of industries
including building products, as well as companies in financial stress
•Founding director of Pencarrow Private Equity (20 years), previous investment banking and ECM
experience, having executed or managed circa 50 transactions as advisor or principal
•Has driven “private company” approach at Metro, simplifying decision making, improving the team and re-
setting the stakeholder relationships
Simon Bennett
Executive Director
•As on the LHS
Julia Mayne
Non Executive Director
•Currently the Group Executive, Client Relations at Scottish Pacific Business Finance (Australia)
•Numerous consulting and acting CEO roles focused on business improvement
•15 years in senior finance roles at Fletcher Building, including building products, Crane and Stramit divisions
Pramod Khatri
Non Executive Director
•Previously Managing Director and majority shareholder of McKechnie Aluminium for over 20 years, a
manufacturer and supplier of aluminium products supplying both NZ and Australian markets
•Prior to this held senior management roles in the New Zealand dairy, roading & construction, and
manufacturing sectors
Appointed Executive: May 2024
Appointed: Nov 2023
Appointed: Jan 2025
Joined: 2016
Appointed to current role: Apr 2025
Appointed: Aug 2018
Appointed Director: Dec 2023
Appointed: Sept 2021
Appointed: Dec 2023
11
$0.00
$0.50
$1.00
$1.50
$2.00
$2.50
Jun-17Jun-19Jun-21Jun-23Jun-25
•Metro was slow to adjust to this structural change, and both
New Zealand and Australia have since been impacted by
market downturns
•Metro’s new strategy commenced in May 24:
―NZ organisational change
―Business simplification and focus on quality and service
―Significant cost out opportunities identified and
implementation began
•The Recapitalisation will improve market perception and
positively impact market positioning. Volume stabilisation,
focused cost management and operational improvement
are expected to see return to profit and deliver cash surplus
to further reduce debt
•Leaner and faster governance and management style
combined with strong capability will position Metro well
when market activity returns
•FY27 will be the first year that includes the full run-rate of
the implemented and identified financial performance
improvements
K e y e v e n t sM e t r o s h a r e p r i c e
Metro’s profitability was significantly impacted by AGP’s entry into New Zealand glass
manufacturing, which significantly reduced the available market and created significant
overcapacity
Addressing Metro’s financial performance
G r o u p E B I T D A (N Z $ m –p r e I F R S 1 6 )
AGP entrance
announced
AGP plant
operational
Metro Bay of
Plenty plant
closure
Metro
Wellington plant
closure
New Board and
management
44.6
43.3
39.7
35.3
28.7
14.4
18.7
12.3
5.6
15.4
21.4
FY17FY18FY19FY20FY21FY22FY23FY24FY25FY26BFY27B
12
•Metro’s publicised capital issues have impacted employee and customer
retention in NZ
•Takeover proposal by competitor has also had an impact
•Notwithstanding, Metro has fought for customers and improved DIFOT,
reduced rework, improved quality and strengthened margins in NZ
M e t r o N Z E B I T D A (N Z $ m – p r e I F R S 1 6 )A G G E B I T D A (N Z $ m – p r e I F R S 1 6 )
Rebuilding NZ’s profitability remains the priority, while adjusting Australia’s cost base to
match the lower activity in FY25 is expected to return AGG to previous profitability levels
Addressing Metro’s financial performance (cont’d)
•Significant business turnaround executed from FY19 – 21
•Focus on product simplification, quality and manufacturing efficiency -
much like what is being implemented in NZ
•Fast decline in activity in FY25 with lag in corresponding cost action
•We believe the Australian market has bottomed and growth is beginning
again
•Building code changes offer greater market opportunity, with NSW early
adoption demonstrating the future opportunity in Victoria
4.4
5.9
(1.2)
(0.2)
2.3
2.2
9.0
8.5
5.3
6.9
9.8
14.4%
10.6%
(2.4%)
(0.4%)
4.4%
3.8%
11.7%
10.7%
6.6%
7.8%
10.0%
( 50.0%)
( 40.0%)
( 30.0%)
( 20.0%)
( 10.0%)
-
10. 0%
20. 0%
( 3.0)
2.0
7.0
12. 0
17. 0
FY17FY18FY19FY20FY21FY22FY23FY24FY25FY26FFY27F
EBITDA (pre-IFRS)AU EBITDA margin (pre-IFRS 16)
41.2
38.9
42.0
36.5
27.1
13.4
11.1
5.2
0.3
8.5
11.6
19.3%
18.3%
19.3%
18.0%
15.1%
7.5%
5.9%
3.3%
0.2%
6.2%
8.0%
( 50.0%)
( 40.0%)
( 30.0%)
( 20.0%)
( 10.0%)
-
10. 0%
20. 0%
-
10. 0
20. 0
30. 0
40. 0
50. 0
60. 0
FY17FY18FY19FY20FY21FY22FY23FY24FY25FY26FFY27F
EBITDA (pre-IFRS 16)NZ EBITDA margin (pre-IFRS 16)
Source: MPG disclosures, MPG forecasts
13
N Z r e s i d e n t i a l s q u a r e m e t e r a g e c o n s e n t s ( 0 0 0 S )
1
A u s t r a l i a n d w e l l i n g s c o m m e n c e d ( 0 0 0 S )
1
While Australasian housing markets remain subdued, changing insultation standards are
supporting double-glazed unit growth and provide further upside when markets recover
Market backdrop remains challenging
Source: ABS and Statistics NZ
Notes: (1) Rolling 12-month average
39% down from peak
24% down from peak
Australian regulatory changes
•Similar to the code changes in NZ, several new
provisions in the National Construction Code were
mandated, including increased glazing requirements
•Implemented in NSW in Oct 2023 and Victoria in
May 2024 (see following slide for more detail)
NZ regulatory changes
•Increased requirements for window and door
insulation under H1 of the Building Code (fully
implemented by November 2023), increasing
demand for higher quality double glazing
•Metro has benefitted from this change, with a
greater proportion of higher margin low-e sales, but
this has not offset the broader market decline and
reduction in available market
4,000
5,000
6,000
7,000
8,000
Feb-19Aug-19Feb-20Aug-20Feb-21Aug-21Feb-22Aug-22Feb-23Aug-23Feb-24Aug-24Feb-25
140
165
190
215
240
Dec-18Jun-19Dec-19Jun-20Dec-20Jun-21Dec-21Jun-22Dec-22Jun-23Dec-23Jun-24Dec-24
14
N S W i m p l e m e n t a t i o n i n O c t o b e r 2 0 2 3 h a s d r i v e n d e m a n d i n F Y 2 5
V i c t o r i a i m p l e m e n t a t i o n i n M a y 2 0 2 4 e x p e c t e d t o d r i v e u p t i c k s o o n
The Australian government issued changes to the National Construction Code (NCC) which
mean windows with certain thermal properties, which double glazing is needed to meet, are
now required in certain areas
Construction Code changes drive Australian growth
•Victoria implemented the NCC change in May 2024
•While AGG has maintained volumes despite falling consents, no uptick from
the NCC change has yet been seen
•Based on the NSW experience, the uptick was expected to be seen from May
2025
•NCC change could result in a ~50% increase in demand in Victoria, based on the
NSW experience, although further capacity investment would be required to be
able to fully capture this level of demand
•Despite building activity remaining subdued, demand for double glazing in
NSW significantly increased approximately 9 – 12 months after the NCC
change came into effect
•Red line is implementation of NCC change (October 2023)
•Green line is when the NCC change impacted the market (9-12 months post
implementation)
•NSW penetration in FY24 was 18%. Post the impact of NCC change in late FY24,
penetration lifted to 28% and is expect to lift to 44% in FY26 increasing to 61%
over the following two years
25,000
30,000
35,000
40,000
45,000
900
1,000
1,100
1,200
1,300
Mar-23Sep-23Mar-24Sep-24Mar-25
VIC : Detached approvals v AGG DGU Per day
VIC DGU per day 12 mth rolling VIC Detached approvals rolling 12 mths (RHS)
-
10,000
20,000
30,000
40,000
300
400
500
Mar-23Sep-23Mar-24Sep-24Mar-25
NSW : Detached approvals v AGG DGU Per day
NSW DGU per day 12 mth rolling NSW Detached approvals rolling 12 mths (RHS)
15
Growth
FY 27 onwards
Turn Business
May 24
Consolidate
August 25
Reposition
FY 26
Repurpose
•Drive profit and cash
•Entrench market positioning
•Deposition competitors
•High quality, controlled cost
Future state
•Grow capacity
•Fill capacity
•Maximise margin
•6-9% EBIT on revenue
NZ
•High quality and service
•Simplify
•Protect cost position
•Branch reset
Recapitalise
•$15 - $24m million raise
•Remove business distraction
•Win in market
•Embed org structure and leverage
group
•Debt concessions
•Renew bank facilities
AGG
•Reset cost to lower volumes
•Maintain quality and service
Group turnaround strategy
16
I m p r o v e d s e r v i c e – D I F O T i m p r o v e m e n t
I n c r e a s e d q u a l i t y – i n t e r n a l & e x t e r n a l r e w o r k s
Sustained improvements in both service and quality have been delivered, which has allowed
Metro to stabilise volumes and retain and win customers
Why do we think it is working?
•Simplification of business processes and focus on
“manufacturing first” has allowed Metro to
significantly improve service levels
•Customer feedback has been very positive
•Metro has a strong basis to retain and win
customers
•Improvement in the manufacturing process has also
led to falling internal and external reworks
•Significant rework costs saved – a key driver in
improved gross margins
•Falling external reworks also demonstrates that
DIFOT improvements have not come at the expense
of quality
•High quality product
50%
60%
70%
80%
90%
100%
Mar 24May 24Jul 24Sep 24Nov 24Jan 25Mar 25May 25
AKL
CHC
NZ
-
1.0%
2.0%
3.0%
Apr 24Jul 24Oct 24Jan 25Apr 25Jul 25
NZ External reworks 12 month rolling
average
AKL - ExtChc - Ext
-
2.0%
4.0%
6.0%
Apr 24Jul 24Oct 24Jan 25Apr 25Jul 25
NZ Internal reworks 12 month rolling
average
AKL - IntChc - Int
17
I m p r o v e d p r o d u c t i o n e f f i c i e n c y
Production efficiency and cost control has flowed through to increased margins
Why do we think it is working? (cont’d)
•DGU production per hour has also increased over
the last year
•This has been achieved despite lower volumes in
recent months
•Again, this has assisted in improving margins
•Customer feedback on improved service has been very positive, and has assisted in stabilising volumes and market share
•Production efficiency improvements contributing to significantly improved financial performance in NZ from August 24 – January 25, compared to the same period the
previous year, but very low activity levels in February 25 – March 25 meant this did not translate to FY25 results
•Overhead and other cost reductions of ~$6m relative to FY24 have already been implemented
•Based on current run rate levels, we expect significant improvement in FY26 in both NZ and Australia, even without any improvement in overall activity levels
M a r k e t f e e d b a c k i s p o s i t i v e
Apr-24May-24Jun-24Jul-24Aug-24Sep-24Oct-24Nov-24Dec-24Jan-25Feb-25Mar-25
DGU per hour
Tot Qty / hrTot M2 / hrLinear (Tot Qty / hr)Linear (Tot M2 / hr)
18
2. FY25 Performance and Outlook
19
•Market conditions in FY25 remained
challenging, with momentum seen in
Aug-24 to Jan-25 offset by significant
declines in Feb-25 and Mar-25
•Market conditions in Australia remained
difficult as well, with activity in the
second half of the financial year 5%
below the first half
•Increased demand for double-glazed
units visible from Oct-24, following
Construction Code changes in NSW
enacted in Oct-23
•Code changes in Victoria were delayed
until May-24, and we expect to see this
impact demand in late 2025
•Oceania Glass in Australia went into
administration, forcing AGG to import
glass – may result in lower costs in the
long term, but has seen increased costs
to establish the import model and
increased working capital
FY25 results and FY26 outlook
FY25 results reflected continued difficult conditions, but Metro is budgeting to be profitable at
these activity levels in FY26 with initiatives now put in place
M a r k e t c o n t e x t
FY25 trading
•New Zealand revenue was $134 million – down 16% on FY24
•Australian revenue was $80 million – up 0.5% on FY24
•Group revenue was $214 million
•Group EBITDA pre IFRS-16 was $5.6 million ($16.9 million post IFRS-16)
•Net debt as at 31 March 2025 was $60.5m
FY26 outlook
•Volatile market conditions expected to continue, therefore no general recovery is
assumed in the FY26 budget
•We believe we can improve profitability as our initiatives streamline the business
and we build back confidence of our customer base
•FY26 forecast revenue of $226 million – up 6% on FY25
•FY26 forecast EBITDA pre IFRS-16 of $15.4 million
•FY26 forecast cash generation of ~$1.3m
20
Metro’s FY26 & FY27 forecasts assume a continuation of subdued activity levels, but business
improvements made return the business to an increasing level of profitability
FY26 & FY27 forecasts & key assumptions
Key assumptions
Key Budget Items2025A2026F2027F
Revenue
NZ133.9138.1145.6
Australia80.187.997.7
Total revenue213.0226.0243.5
EBITDA (pre IFRS 16)
NZ0.38.511.6
Australia5.36.99.8
Total EBITDA (pre IFRS 16)5.615.421.4
Total EBIT (pre IFRS 16)(3.2)6.111.8
Significant items(4.7)(1.5)-
Total EBIT after insignificant items(7.9)4.611.8
Capital expenditure2.64.24.7
Cash flows from operations
2
(4.7)1.312.5
Net debt
2
60.636.724.0
Notes: (1) Assuming no corresponding management intervention i.e. change to cost structures or employee levels
(2) Assumes $15m is raised. See slide 28 for net debt forecasts if $23.9m is raised. Cash flows from operations is defined as trading cash flows less capital expenditure and interest costs, but excludes one-off costs
•No significant changes in building market activity, pricing or market share in New
Zealand in FY26 reflecting the current subdued trading conditions in New Zealand
with revenue growth of approximately 3% driven largely by product mix and some
new customers
•In FY27 New Zealand revenue growth of 5% is forecast based on market growth
and prices increasing in line with inflation
•Sales in Australia forecast to increase primarily as a result of increased penetration
of double glazed units in Victoria based on the previous experience in New South
Wales. A price increase announced in July is also incorporated into the forecasts
over FY26 and for a full year of FY27
•Operating costs are expected to benefit from a full year of the production
efficiency and overhead cost reductions already implemented, and further factory
cost savings which were fully implemented by the end of July 2025 are expected
to benefit from a full year of implementation in FY27. Further cost saving
initiatives across the network have also been identified and assumed implemented
in FY26
•Capital expenditure is expected to remain at recent historical levels
•It is assumed there is no change to the building code regulations with regards to
thermal efficiency of windows implemented in New Zealand in 2022, New South
Wales in 2023 and Victoria in 2024
•Net proceeds from the Recapitalisation are assumed to repay existing debt
facilities or be held as cash
•Metro has a significant fixed cost base (factory overheads, employee costs) and therefore small changes in revenue can have a much larger impact on EBITDA and EBIT.
Metro estimates approximately 70% of any revenue change through volume movements is reflected in EBITDA and EBIT
1
21
FY25 – F Y 2 6 E B I T D A b r i d g e ( p r e-I F R S 1 6 )
1
The recovery of the NZ business is at the forefront of Metro’s forecast turnaround of financial
performance, driven by operating cost control and margin expansion through efficiency
Path to profitability – FY25 to FY26
H1H2H1H2
2026
ActualOutlook
Actual
2024
Outlook
2025
2017
1
20212022202320242025
Source: MPG forecasts
Notes: FY26 EBITDA improvement includes a full year of the cost-out programmes implemented mid-FY25
5.6
1.9
2.5
1.8
2.0
1.7
15.4
FY25 EBITDA (pre-IFRS
16)
NZ salesAU salesGM% increaseDistribution and
glazing-related
expenses
Administration and
other expenses
FY26F EBITDA (pre-
IFRS 16)
22
3. Recapitalisation Overview
23
Size•Approximately $8.9 million
Structure
•Eligible shareholders will have the right to subscribe for 1.6 New Shares for every 1 existing share held at $0.03 per share
•Eligible shareholders may take up all, some or none of their rights
•Rights will also be quoted on the NZX Main Board, so eligible shareholders can sell some or all of their rights if they choose
Oversubscriptions
•Eligible shareholders who take their rights in full can apply for additional shares via an oversubscription facility, up to the greater
of:
–100% of their entitlement amount; or
–$25,000
Offer Price
•$0.03 per new share, representing:
–41% discount to the last closing price prior to the equity raise announcement on 1 July 2025 of $0.051
–16% discount to TERP
1
of $0.0357
Committed Participation
•Metro received binding commitments from approximately 10 wholesale investors to subscribe for shortfall shares not taken up
by eligible shareholders. Two of these investors are Metro directors, and their participation requires shareholder approval
•Along with the Amari underwrite described below, the commitments ensure the full $8.9 million will be raised through the Rights
Offer
Amari Underwrite
•Amari has agreed to subscribe for all shortfall shares not taken up by eligible shareholders or the wholesale commitments,
subject to Amari not obtaining more than a 51% shareholding
Existing Shares on Issue•185,378,086
Approximate New Shares
Offered
•296,604,938 New Shares under the Rights Offer (subject to rounding)
Renounceable Rights Offer
The Recapitalisation includes a renounceable Rights Offer, which will raise up to $8.9 million
1. TERP is the Theoretical Ex-Rights Price at which Metro ordinary shares would trade immediately after the ex-rights date for the Recapitalisation. TERP is calculated with reference to Metro’s closing share price of $0.051 on 30 June 2025 and includes all new shares issued under the Rights Issue and Top-up
Placement assuming the minimum $15 million is raised. TERP is a theoretical calculation only and the actual price at which Metro ordinary shares will trade immediately after the ex-rights date for the Rights Offer will depend on many factors and may not be equal to TERP.
24
Top-up Placement
The Recapitalisation also includes a Top-up Placement to Amari following completion of the
Rights Offer, so Amari will become a 51% shareholder in Metro
Structure
•After completion of the Rights Offer, Metro will place sufficient New Shares to Amari at $0.03 per share such that it will own a 51%
shareholding
Size
•Between $6.1 and $15.0 million
•The size will depend on how many shortfall shares are allocated to Amari through its underwrite of the Rights Offer (and therefore
how many additional New Shares are needed to reach 51%)
Placement Price•$0.03 per new share (the same price as the issue price under the Rights Offer)
New Shares under the
Top-up Placement
•Between 203,395,062 – 501,655,800 New Shares (subject to rounding)
•203,395,062 if Amari is required to underwrite $4.4 million shortfall shares in the Rights Offer
•501,655,800 if Amari is not required to underwrite any shortfall shares in the Rights Offer
Timing and Settlement
•Metro will advise of subscription amounts in the Rights Offer by 16 September 2025 which will determine the size of the Top-up
Placement
•Top-up Placement will settle on 19 September 2025, the same date as the Rights Offer
25
Amari are a strategic investor and will appoint a representative to the MPG board
About Amari
•Amari are a privately-owned company operating a network of specialised metals distribution brands across Australia. Amari supplies high-quality semi-
finished metal materials, including stainless steel, aluminium, and copper, to diverse industries such as construction, infrastructure, mining, manufacturing,
and agriculture
•Amari also shares common ownership with three related businesses serving similar industries in the New Zealand market: Wakefield Metals, NZ Tube Mills,
and McKechnie Aluminium (which includes the Omega Window Systems division)
•Amari consider themselves long term investors and owners of businesses and seek to work with management teams to deliver value for all stakeholders
•Their track record in the Australasian metals sector demonstrates their ability to transform and enhance business performance through focused strategies
on service quality, efficiency, and market expansion
•Amari operates under the ultimate parent company, Amari Australasia Holdings Inc., based in the USA, which provides a stable foundation for its regional
activities
•Amari have stated that they are encouraged by Metro’s recent emphasis on excellence, quality and competitiveness, which mirror their own experience in
business transformation, and by recent legislative changes in residential energy efficiency standards which should drive growth
•As a majority shareholder, Amari will appoint a representative to Metro’s board to contribute to board oversight, while respecting Metro as an
independent public company (for the avoidance of doubt)
26
•Metro received commitments from approximately 10 wholesale investors who have collectively committed to subscribe for up to $5.06 million of shortfall
shares. Amari will subscribe for any remaining shortfall shares
•The Recapitalisation size will be lower if shareholder take up under the Rights Offer is low and Amari is required to subscribe for shortfall shares, as less shares
will be required to be issued under the Top-up Placement for Amari to reach a 51% shareholding
The Recapitalisation will raise between $15.0 and $23.9 million
1
, depending on shareholder take
up under the Rights Offer
Recapitalisation Size / Take Up Scenarios
R e c a p i t a l i s a t i o n s i z e u n d e r d i f f e r e n t R i g h t s O f f e r s u b s c r i p t i o n s c e n a r i o s
Minimal Rights Offer Take UpModerate Rights Offer Take UpFull Rights Offer Take Up
Rights Offer Subscriptions – Eligible
Investors*
-$3.0m$8.9m
Shortfall Shares – Wholesale
Investor Commitments
$5.1m$5.1m-
Shortfall Shares – Amari Underwrite
$3.8m$0.8m-
Top-up Placement to Amari$7.2m$13.3m$15.0m
Total Amount Raised$16.1m$22.2m$23.9m
*Includes any amounts subscribed for under the oversubscription facility
1. A minimum non-Amari subscription amount of $4.5m is required to raise the minimum $15.0 million required for the Recapitalisation to be successful. As commitments of $5.06m have been
received, more than $15m is raised even if no rights are taken up by existing investors
27
•The table below shows the impact on a shareholder holding 100,000 shares at different levels of subscription, both for a $15 million raise and a $23.9 million
raise
•Note that while the percentage shareholding decreases at different offer sizes, at any given share price there is no change to the value of a shareholding
under a larger raise size.
While eligible shareholders will be able to apply for more than their pro-rata entitlement, the
shares issued in the Top-up Placement mean most shareholders are likely to be diluted
Impact on Shareholders
E x a m p l e o f i m p a c t o f R e c a p i t a l i s a t i o n o n e x i s t i n g s h a r e h o l d e r :
Current
Post Recapitalisation:
No ParticipationPro Rata Entitlement
Additional 100% of
Entitlement under
Oversubscription Facility
Maximum under
Oversubscription Facility
Metro Shares Owned100,000100,000260,000420,0001,093,333
$15m raised
Metro Shares on Issue
185,378,086685,378,086685,378,086685,378,086685,378,086
% of Metro Owned0.05%0.01%0.04%0.06%0.16%
$23.9m raised:
Metro Shares on Issue185,378,086983,638,824983,638,824983,638,824983,638,824
% of Metro Owned0.05%0.01%0.03%0.04%0.11%
Note: Assumes no scaling of oversubscription amounts.
28
F o r e c a s t N e t d e b t (N Z $ m) - $ 1 5 m R a i s e dF o r e c a s t N e t d e b t (N Z $ m) -$ 2 3 . 9 m R a i s e d
The Recapitalisation will result in a significant decrease in Metro’s net debt, supported by the
existing bank syndicate agreeing to forgive $10 million of debt provided the Recapitalisation is
successful
•Leverage is expected to fall to between 1.8x- 2.4x depending on the amount raised
•Further reduction is forecast for FY27 as a result of increased operating cash flow and reduced interest costs
Significantly Improved Balance Sheet
F o r e c a s t d e b t m e t r i c s (N Z $ m)
2026F2027F2026F2027F
Amount Raised$15.0m$23.9m
Net debt36.724.027.514.2
EBITDA15.421.415.421.4
Net Debt / EBITDA2.4x1.1x1.8x0.7x
60.5
36.7
24.0
FY25FY26FFY27F
60.5
27.5
14.2
FY25FY26FFY27F
29
•Rule 7(d) of The Takeovers Code, as Amari’s participation in the Recapitalisation will cause Amari to hold more than 20% of the voting rights in Metro
•NZX Listing Rule 4.2.1, which generally requires share issues to be approved by ordinary resolution unless an exception in NZX Listing Rule 4.1.2 applies; and
•NZX Listing Rule 5.2.1, to approve the participation of two Metro Directors in the Recapitalisation
A p p r o v a l b y s h a r e h o l d e r s b y w a y o f o r d i n a r y r e s o l u t i o n i s r e q u i r e d u n d e r :
The Recapitalisation requires, and is conditional on, shareholder approval
Shareholder Resolutions / Implications of Failure
•The Recapitalisation will improve the financial position of Metro
•Uncertainty regarding Metro’s ability to continue as a going concern will abate, making Metro more stable for customers and employees
•Metro’s share liquidity is likely to improve, despite a decrease in free float
•Existing Metro shareholders will be diluted as a result of the substantial share issue to Amari
•Amari will hold 51% of Metro and the issue price is below Metro’s current share price and does not include a premium for control
•The probability of alternative options is low
•Grant Samuel’s full report is provided with the Notice of Special Shareholders’ Meeting and shareholders should refer to that to assess the resolutions
T h e I n d e p e n d e n t R e p o r t f r o m G r a n t S a m u e l c o n c l u d e s :
•If any resolution is not passed, the Recapitalisation will be withdrawn and no equity will be raised
•Metro will not receive the $10 million debt forgiveness that has been agreed with the existing syndicate, and the new three-year facility will not be implemented
•Metro’s existing bank facility will expire on 30 September 2025, and Metro will need to extend or repay this. There is no certainty an extension can be achieved
without a capital raise plan
•The Board believe this could be highly detrimental to Metro’s ability to operate and to its share price
I f a n y r e s o l u t i o n i s n o t p a s s e d :
30
Rights Offer Timetable
If shareholders approve the resolutions, the Rights Offer will open on 1 September 2025 and
close on 12 September 2025
•Eligible shareholders should visit
https://metroglass.capitalraise.co.nz
and apply online by 5:00pm (NZST)
on Friday, 12 September 2025
•Shares purchased on-market after
the result of the Special
Shareholders’ Meeting on 26
August 2025 will not settle prior to
the record date of the Rights Offer
on 28 August 2025
•If you acquire Metro shares on or
before 25 August 2025, your share
purchase will settle on or before
7:00pm, 28 August 2025 and those
shares will be eligible for their
respective rights
EventDate
Announcement of Rights Offer and the Special Shareholders’ Meeting11 August 2025
Deadline to return proxy forms5:00pm (NZST), 24 August 2025
Special Shareholders Meeting held3:00pm (NZST), 26 August 2025
If Shareholder Approval is Obtained:
Rights trading opens27 August 2025
Record Date for the Rights Offer7:00pm (NZST), 28 August 2025
Opening Date for the Rights Offer1 September 2025
Rights trading closes5 September 2025
Closing Date for the Rights Offer12 September 2025
Announcement of the results of the Rights Offer16 September 2025
Settlement on NZX (for shares issued under Rights Offer and Top-up
Placement)
19 September 2025
Allotment and Quotation Date on NZX and ASX19 September 2025
Latest Refund Date for scaling of oversubscriptions (if any)By 26 September 2025
31
4. New Debt Facility
32
•Subject to a successful equity raise, Metro has entered into a binding agreement for a three-year facility extension
―Similar terms as the existing facility, with pricing matrix based on leverage ratio
―Includes covenants with sufficient headroom built in for the first 18 months to give time for our turnaround to take effect
―Maximum facility size will reduce by an amount depending on amount raised, but remain sufficient for the company to achieve its plans
•Exiting bank syndicate has granted an extension to 30 September 2025 to allow for the completion of the equity raise
•Long term gearing target level of 1.0x - 1.5x net debt / EBITDA remains
Metro and one of its existing bank syndicate members have agreed a new three-year debt
facility, subject to the Recapitalisation successfully completing
New debt facility
33
5. Key Risks
34
This section outlines the key risks that Metro has identified as relevant to investors in the
Recapitalisation and an investment in Metro shares. These risks may affect Metro’s future
operating and financial performance and its share price. Like any investment, there are risks
associated with an investment in Metro’s shares.
Key Risks
•This section does not set out all of the risks associated with an investment in Metro shares, the future operating or financial performance of Metro, the achievement of
Metro’s strategic plans, the Recapitalisation or general market, industry, regulatory or legal risks. The risks set out below represent Metro’s current assessment of these risks.
That assessment may change during the course of the Recapitalisation or following the Recapitalisation. Some risks may be unknown and other risks, currently believed to be
immaterial, could turn out to be material. There is no certainty as to the severity or likelihood of any such foreseen and unforeseen impacts arising nor whether any
mitigation action can be taken or will be effective.
•Before deciding to invest (or invest further) in Metro shares, you must make your own assessment of the risks associated with such an investment and consider whether that
investment is suitable for you, having regard to publicly available information (including this presentation and other information released by Metro alongside this
presentation), your personal circumstances and following consultation with a financial adviser or other professional adviser.
Successful execution
of strategic objectives
•Metro is implementing a turnaround strategy in New Zealand to retain and improve market share through customer service,
product quality and operational efficiency. The execution of this strategy is inherently risky. Any failure by Metro to successfully
implement its turnaround strategy could have a material adverse effect on Metro’s business and future revenues and profits.
•Even if Metro successfully implements its turnaround strategy, Metro may fail to realise any growth in market share as a result of
improved customer service, product quality and operational efficiency levels (e.g., if competitors make similar improvements or
customers do not value the improvements in the manner that Metro expects). Any market share growth, if obtained, may be lost,
including if Metro fails to maintain improved levels of customer service, product quality and operational efficiency. This may have a
material adverse impact on Metro’s financial performance and ability to achieve its forecasts.
Metro operates in a
highly competitive
market
•Metro is subject to a high level of competition from other domestic and international manufacturers and distributors of glass
products in New Zealand and Australia. The market share of Metro’s competitors across different market segment may increase
relative to Metro’s share as a result of various factors, including a change in consumer preference towards glass products offered by
those other producers or distributors for any reason, including those competitors acquiring or developing technologies which give
them a competitive advantage, increasing their scale or range of their products, improving distribution of their products, lowering
their pricing or undertaking strategic moves to combine or consolidate in some way.
•Metro’s business has previously been negatively impacted by the entry of a new competitor into the market. If another new
competitor of scale entered the market, it could adversely impact Metro’s business.
35
Key Risks (cont’d)
Cyclical economic
conditions and
dependence on
construction industry
•Metro’s business is highly dependent on activity levels in the residential and commercial construction industries in New Zealand and
Australia, which are cyclical. They are highly sensitive to a broad range of economic and other factors beyond Metro’s control,
including general economic and market conditions, the performance of the residential and commercial property markets including
housing demand and commercial leasing conditions, house prices, interest rates, inflation levels, Government or Reserve Bank
policies, changes in consumer spending or Government funding for construction projects, employment levels, economic confidence,
geopolitical tensions and other factors.
•Metro’s business will continue to be affected by the levels of construction activity in New Zealand and Australia and lower levels of
construction activity, including as a result of any negative trends in any of the factors referred to above, could have a significant
impact on Metro and its ability to achieve its forecasts.
Retention of key
employees and
recruitment
•Metro considers the retention of a small number of key employees is crucial to supporting Metro to deliver its strategic objectives,
including its New Zealand turnaround strategy.
•The loss of key personnel could have a material adverse effect on Metro through a loss of leadership, institutional knowledge and
potentially through loss of customer relationships.
•A failure to successfully recruit additional employees if markets improve and building activity increases will negatively impact
Metro’s ability to deliver its objectives.
Operational risk
•Metro’s business is dependent on the efficient performance of its five manufacturing facilities which rely on key pieces of equipment
to operate and have a high proportion of fixed costs. Metro’s production lines are specialised and depend on critical pieces of
equipment, such as vertical glass washing machines, automatic glass cutting machines and toughening furnaces, most of which rely
on technology systems for their operation. On occasion, Metro’s equipment may be out of service as a result of unanticipated
failures which could result in material plant shutdowns or periods of reduced production. Interruptions to production capabilities
could increase production costs and reduce Metro’s revenues and profits. Given the high proportion of fixed costs, an inefficient
operation of Metro’s manufacturing facilities can have an adverse impact on its financial performance.
•Metro’s facilities are subject to additional operating risks, such as shortages in float glass supply, industrial accidents, extended
power outages, withdrawal of permits and licences, catastrophic events, prolonged maintenance activity, labour dispute, stoppages
or changes to volumes as a result of reduced demand. Any interruption in production capability may require Metro to undertake
material capital or operational expenditures to remedy the cause of the interruption and could negatively impact Metro’s ability to
achieve its forecasts.
36
Key Risks (cont’d)
24
Building code and
regulatory changes
•Metro’s business may be adversely affected by legal and regulatory changes or requirements, including legislation, regulations and
codes relating to building and construction.
•Recent changes to building codes in both New Zealand (to require an increase in the thermal properties of window units) and in
Australia (to require the use of double-glazed units in more homes) have been important in driving demand for Metro’s products,
particularly as some manufacturers do not have the capability to manufacture such units. Metro’s forecasts for Australia assume an
increase in the sales of double-glazed units as a result of this building code change.
•If building code changes in New Zealand or Australia were reversed, that could have a material impact on Metro’s sales and future
performance.
•In July 2025, the New Zealand Government published the first version of the Building Product Specifications, which includes
specifications for building products (including windows) that can be used with an acceptable solution or verification method to
achieve compliance with the Building Code. This change effectively makes it easier to use overseas building products (including
windows) in New Zealand. An increased ability to use overseas manufactured window products in New Zealand could negatively
impact the window manufacturing market in New Zealand, Metro’s competitive position and/or pricing Metro can achieve.
Changes in window
manufacturing
landscape
•The window manufacturing industry is subject to disruptive structural changes. Metro has been impacted by past structural changes
in the window manufacturing landscape in New Zealand and Australia. Further structural changes in either market, including
increased integration or fragmentation, could have a material adverse impact on the demand for Metro’s products and its ability to
achieve its forecasts.
•There are currently two vertically integrated window systems manufacturers in New Zealand with their own glass processing plants.
These manufacturers do not favour their fabricators buying glass from independent producers, including Metro.
•The window manufacturing market in Australia is more fragmented. There is a risk of further integration into glass processing in
that market.
Supply chain risk
•As float glass is no longer manufactured in New Zealand or Australia, Metro is required to source and import float glass from
suppliers across the world. Metro’s supply chain may face a variety of challenges, such as pandemics, logistical and public
infrastructure constraints, geopolitical conflicts and disruption to key suppliers. Any material shortfall in raw glass supply availability
or any material issue in terms of quality could adversely affect Metro’s business.
37
Key Risks (cont’d)
Exchange rate risk
•Metro purchases all of its float glass from foreign suppliers and, as a result, Metro’s float glass purchases are transacted in foreign
currencies. Expenditure on float glass represents a material proportion of Metro’s operating expenditure. Metro’s revenues are
earned almost exclusively in New Zealand and Australian dollars. Consequently, there may be a risk that unfavourable foreign
exchange movements will occur between the time at which a contract is entered into and the time at which it is settled. In addition,
a significant weakening of the New Zealand or Australian dollar would increase the New Zealand or Australian dollar cost of
purchasing float glass, which would in turn reduce profitability if Metro could not offset this by passing a price increase through to
its customers. Metro uses financial instruments to partly hedge its exposure to foreign currency denominated costs that will be
incurred in any rolling 12-month period. The cost of such contracts can vary, and the use of such financial instruments could result
in financial losses to Metro if actual foreign exchange movements differ from those expected.
•Exchange rate movements have significant potential to impact Metro’s financial performance. As Metro’s EBIT margins are
relatively low, a small impact on operating costs can have a significant impact on Metro’s profitability.
Refinancing risk
•Metro expects to still have a net debt level of between $27 - $37 million following completion of the Recapitalisation. As Metro
operates in a competitive environment, and activity levels in the market are currently challenging, there is a risk Metro may need to
raise more equity or have difficulty refinancing or servicing its debt in the future.
Amari will control 51%
of Metro
•Following the Recapitalisation, Amari will own 51% of Metro and will have at least one representative on Metro’s Board and the
ability to appoint further representatives to the Board. Further appointments to the Board by Amari could lead Amari to control or
significantly influence Board decisions.
•A 51% shareholding means Amari will be able to carry or reject any ordinary shareholder resolution on its own, and have a major
influence in the outcome of any special resolution (which requires approval of 75% of shareholders entitled to vote and voting). This
may limit the ability of other shareholders to influence the governance of Metro through their shareholding.
•Amari shares common ownership with McKechnie Aluminium, which includes the Omega Window Systems Division (Omega).
Omega is a New Zealand based window fabricator which competes with Metro’s existing customers. The common ownership
between Amari and Omega could negatively impact Metro’s relationship with existing customers that compete with Omega, causing
or contributing to a loss of customer relationships.
•Metro management have been actively addressing any concerns. The building industry is accustomed to navigating supply into more
complex competitor situations than is reflected here and resolving these commercial conflicts. This backdrop is helpful as is the fact
that Metro’s fabricator customers are spread across all dieholders (fabricator networks) and are very focussed on their individual
relationship, quality, service and price.
38
6. Glossary, Disclaimer, Appendix
39
This presentation has been prepared by Metro Performance Glass Limited (the Company or Metro) in relation to an offer of New Shares in the Company (New Shares) by way of a
1.6-for-1 pro rata renounceable Rights Offer to eligible shareholders (Rights Offer) and a placement of New Shares to Amari Metals Australia Pty Ltd (Top-up Placement, together
with the Rights Offer, the Recapitalisation).
The Rights Offer is made to eligible shareholders and other investors in New Zealand pursuant to the exclusion in clause 19 of schedule 1 of the New Zealand Financial Markets
Conduct Act 2013 (the FMCA).
I n f o r m a t i o n o f a g e n e r a l n a t u r e
This presentation contains summary information about the Company and its activities that is current as of the date of this presentation. The information in this presentation is of a
general nature and does not purport to be complete nor does it contain all the information which a prospective investor may require in evaluating a possible investment in the
Company or that would be required in a product disclosure statement for the purposes of the FMCA. The Company is subject to disclosure obligations that require it to notify
certain material information to NZX Limited (NZX) and ASX Limited (ASX). This presentation should be read in conjunction with the Company's 2025 annual report, market releases
and other periodic and continuous disclosure announcements released to NZX and ASX, which are available at www.nzx.com and www.asx.com.au under the ticker codes "MPG"
and "MPP", respectively. No information set out in this presentation will form the basis of any contract.
N Z X a n d A S X
The New Shares will be quoted on the NZX Main Board following completion of the Recapitalisation, and an application will be made by the Company for the New Shares to be
quoted on the ASX. Application has been made for permission to quote the renounceable rights to subscribe for New Shares (Rights) on the NZX Main Board and all NZX
requirements have been duly complied with. Neither NZX nor ASX accepts any responsibility for any statement in this presentation. NZX is a licensed market operator, and the NZX
Main Board is a licensed market under the FMCA.
N o t f i n a n c i a l p r o d u c t a d v i c e
This presentation does not constitute legal, financial, tax, accounting, financial product or investment advice or a recommendation to acquire the Company's securities (including
the New Shares or the Rights), and has been prepared without taking into account the objectives, financial situation or needs of individuals. Before making an investment decision,
prospective investors should consider the appropriateness of the information having regard to their own objectives, financial situation and needs and consult a financial advice
provider, solicitor, accountant or other professional adviser if necessary.
I n v e s t m e n t r i s k
An investment in securities in the Company is subject to investment and other known and unknown risks, many of which are difficult to predict and are beyond the control of the
Company. Refer to Section 5 "Key Risks" for a non-exhaustive summary of certain key risks associated with the Company and the Rights Offer. Neither the Company nor any other
person named in this presentation guarantees the performance of the Company or any return on any securities of the Company.
N o t a n o f f e r
This presentation is not a prospectus or product disclosure statement or other offering document under New Zealand or Australian law or any other law (and will not be filed with
or approved by any regulatory authority in New Zealand, Australia or any other jurisdiction). This presentation is for information purposes only and is not an invitation or offer of
securities for subscription, purchase or sale in any jurisdiction.
Important Notice & Disclaimer
40
Any decision to purchase New Shares in the Rights Offer must be made on the basis of all information provided in relation to the Rights Offer, including information to be
contained or referred to in the separate offer document made available on NZX and ASX (Offer Document) and the Company's other periodic and continuous disclosure
announcements released to NZX and ASX. Any eligible shareholder who wishes to apply for New Shares under the Rights Offer will need to apply in accordance with the
instructions contained in the Offer Document and the application form or as otherwise communicated to the shareholder. The release, publication or distribution of this
presentation (including an electronic copy) outside New Zealand may be restricted by law. Any recipient of this presentation who is outside New Zealand must seek advice on and
observe any such restrictions.
R e s t r i c t i o n s o n d i s t r i b u t i o n
This presentation is not for distribution or release in the United States. This presentation does not constitute an offer to sell, or the solicitation of an offer to buy, any securities in
the United States. The Rights and New Shares have not been, and will not be, registered under the U.S. Securities Act of 1933, as amended (U.S. Securities Act), or the securities
laws of any state or other jurisdiction of the United States, and may not be offered or sold, directly or indirectly, in the United States or to any person acting for the account or
benefit of any person in the United States, except in transactions exempt from, or not subject to, registration under the U.S. Securities Act and applicable securities laws of any
state or other jurisdiction of the United States.
In particular, the Rights may not be acquired or exercised by, and the New Shares may not be offered or sold to, any person in the United States or any person acting for the
account or benefit of any person in the United States.
D i s c l a i m e r
To the maximum extent permitted by law, the Company and its related bodies corporate and affiliates, including its shareholders, directors, officers, employees, agents and
advisers, as the case may be (each, a Specified Person), disclaim and exclude all liability (whether in tort (including negligence) or otherwise) for any direct or indirect loss,
expense, damage, cost or other consequence (whether foreseeable or not) suffered by any person as a result of their participation in the Rights Offer or from the use of or
reliance on the information contained in, or omitted from, this presentation, from refraining from acting because of anything contained in or omitted from this presentation or
otherwise arising in connection therewith (including for negligence, default, misrepresentation or by omission and whether arising under statute, in contract or equity or from any
other cause). To the maximum extent permitted by law, no Specified Person makes any representation or warranty, either express or implied, as to the currency, fairness,
accuracy, completeness or reliability of the information and conclusions contained in this presentation, and you agree that you will not bring any proceedings against or hold or
purport to hold any Specified Person liable in any respect for this presentation or the information in this presentation and waive any rights you may otherwise have in this respect.
No adviser nor its affiliates, related bodies corporate, directors, officers, partners and employees (Advisers) has authorised, permitted or caused the issue, submission, dispatch or
provision of this presentation and none of them makes or purports to make any statement in this presentation and there is no statement in this presentation which is based on
any statement by any of them. No Adviser takes responsibility for any part of this presentation, or the Recapitalisation, and makes no recommendations as to whether you or your
related parties should participate in the Offer, nor do they make any representations or warranties to you concerning the Recapitalisation. You represent, warrant and agree that
you have not relied on any statements made by any Adviser in relation to the Offer and you further expressly disclaim that you are in a fiduciary relationship with any of them, and
agree that you are responsible for making your own independent judgment in relation to any matter arising in connection with this presentation. No Adviser accepts or shall have
any liability to any person in relation to the distribution of this presentation from or in any jurisdiction.
Determination of eligibility of investors for the Rights Offer is determined by reference to a number of matters, including legal and regulatory requirements, logistical and registry
constraints and the discretion of the Company. The Company and each other Specified Person disclaim any duty or liability (including for negligence) in respect of the exercise of
that determination and the exercise or otherwise of that discretion, to the maximum extent permitted by law.
If you do not reside in New Zealand, you will not be able to participate in the Rights Offer. The Company and each other Specified Person disclaim any duty or liability (including
for negligence) in respect of the determination of your allocation.
Important Notice & Disclaimer
41
P a s t p e r f o r m a n c e
Past performance information provided in this presentation is given for illustrative purposes only and should not be relied upon as (and is not) a promise, representation,
warranty, guarantee or indication as to the past, present or future performance of the Company.
F o r w a r d-l o o k i n g s t a t e m e n t s
This presentation contains certain forward-looking statements with respect to the financial condition, results of operations and business of the Company. Forward-looking
statements can generally be identified by use of words such as ''approximate'', ''project'', ''foresee'', ''plan'', ''target'', ''seek'', ''expect'', ''aim'', ''intend'', ''anticipate'', ''believe'',
''estimate'', ''may'', ''should'', ''will'', "objective", ''assume'', ''guidance'', ''outlook'' or similar expressions.
This also includes statements regarding the timetable, conduct and outcome of the Recapitalisation and the use of proceeds thereof, statements about the plans, targets,
objectives and strategies of the Company, statements about the industry and the markets in which the Company operates and statements about the future performance of, and
outlook for, the Company's business. Any indications of, or guidance or outlook on, future earnings or financial position or performance and future distributions are also forward-
looking statements. All such forward-looking statements are not guarantees or predictions of future performance and involve known and unknown risks, significant uncertainties,
assumptions, contingencies, and other factors, many of which are outside the control of the Company, are difficult to predict, and which may cause the actual results or
performance of the Company to be materially different from any future results or performance expressed or implied by such forward-looking statements.
Such forward-looking statements speak only as of the date of this presentation. Except as required by law or regulation (including the NZX Listing Rules and the ASX Listing Rules),
the Company undertakes no obligation to update these forward-looking statements for events or circumstances that occur subsequent to the date of this presentation or to
update or keep current any of the information contained herein.
Any estimates or projections as to events that may occur in the future (including, but not limited to, projections of cashflow, sales, revenue, profit, expenses, earnings, assets,
liabilities and performance) are based upon the best judgement of the Company from the information available as of the date of this presentation. A number of factors could
cause actual results or performance to vary materially from the projections, including the key risks set out in this presentation.
Investors should consider the forward-looking statements in this presentation in light of those risks and disclosures.
In particular, investors should be aware that the statements in slides 3 - 6, 11 - 14, 17, 19 – 21 and 28, and other statements and information regarding outlook, growth or strategy
(collectively, the "outlook information") are forward-looking statements. The outlook information has been prepared by the Company based on an assessment of current
economic and operating conditions, including market trends, sales volumes, pricing, and the impact of inflationary pressures. Additionally, it incorporates assumptions regarding
future factors, events and actions, including in relation to regulation, activity in the construction sector, the competitive environment and general macro-economic drivers.
Investors should note that given the significant uncertainties that exist in the current operating conditions, the outlook information may not be achieved. The outlook information
assumes the success of the Company's business strategies, the success of which may not be realised within the period for which the outlook information has been prepared, or at
all. The outlook information is subject to a number of risks, including the risks set out in this presentation. Investors should be aware that the timing of actual events, and the
magnitude of their impact, might differ from that assumed in preparing the outlook information, which may have a material negative effect on the Company's actual financial
performance, financial position and cash flows. In addition, the assumptions upon which the outlook information is based are subject to significant uncertainties and
contingencies, many of which are outside the Company's control, are not reliably predictable, and it is not reasonably possible to itemise each item. Accordingly, neither the
Company nor any other person can give investors assurance that the outcomes discussed in the outlook information will be achieved.
Investors are strongly cautioned not to place undue reliance on any forward- looking statements, such as indications of, and guidance on, outlook, future earnings, cash flow,
financial position and performance.
Important Notice & Disclaimer
42
G e n e r a l
For the purposes of this Important Notice and Disclaimer, "presentation" means these slides, any oral presentation of these slides by the Company, any question-and-answer
session that follows that oral presentation, hard copies of this presentation and any materials distributed at, or in connection with, that presentation.
The information and opinions contained in this presentation are provided as at the date of this presentation and are subject to change without notice. The Company reserves the
right to withdraw or vary the timetable for the Rights Offer, without notice.
F i n a n c i a l i n f o r m a t i o n
All references to financial year FY25 in this presentation are to the financial year ending 31 March 2025.
All dollar values are in New Zealand dollars ($ or NZD) unless otherwise stated.
The Company's statutory financial statements have been prepared in accordance with Generally Accepted Accounting Practice in New Zealand (NZ GAAP) and comply with the
New Zealand Equivalents to International Financial Reporting Standards (NZ IFRS) and other applicable Financial Reporting Standards, as appropriate for profit oriented entities.
The financial information in this presentation is given for illustrative purposes only and should not be relied upon as (and is not) an indication of the Company's views on its future
financial performance or condition.
Certain figures, amounts, percentages, estimates, calculations of value and fractions provided in this presentation are subject to the effect of rounding. Accordingly, the actual
calculation of these figures may differ from the figures set out in this presentation.
Non-G A A P f i n a n c i a l i n f o r m a t i o n
This presentation includes certain financial measures that are "non-GAAP (generally accepted accounting practice) financial information" under Guidance Note 2017: 'Disclosing
non-GAAP financial information' published by the New Zealand Financial Markets Authority, "non-IFRS financial information" under ASIC Regulatory Guide 230: 'Disclosing non-
IFRS financial information' and "non-GAAP financial measures" within the meaning of Regulation G under the U.S. Exchange Act of 1934, as amended (U.S. Exchange Act).
Disclosure of such non-GAAP financial measures in the manner included in this presentation would not be permissible in a registration statement under the U.S. Exchange Act.
Such financial information and financial measures (including EBITDA, EBIT, Cash flows from operations and Net Debt) and accompanying financial ratios have not been subject to
audit or review, and do not have standardised meanings prescribed under NZ IFRS, Australian Accounting Standards (AAS) or IFRS and therefore, may not be comparable to
similarly titled measures presented by other entities, and should not be construed as an alternative to other financial measures determined in accordance with NZ IFRS, AAS or
IFRS. Investors are cautioned not to place undue reliance on any such non-GAAP financial measures included in this presentation.
P r o-f o r m a F i n a n c i a l I n f o r m a t i o n
Any pro-forma financial information provided in this presentation is for illustrative purposes only and is not represented as being indicative of the Company's actual or future
financial position and/or performance. In addition, any pro-forma financial information in this presentation does not purport to be in compliance with Article 11 of Regulation S-X
under the U.S. Securities Act and was not prepared with a view towards compliance with the rules and regulations or guidelines of the U.S. Securities and Exchange Commission or
the American Institute of Certified Public Accountants for the preparation and presentation of pro-forma financial information. Pro-forma financial information has not been
subject to audit or review.
A c c e p t a n c e
By attending or reading this presentation, you agree to be bound by the foregoing limitations and restrictions and, in particular, will be deemed to have represented, warranted,
undertaken and agreed that: (i) you have read and agree to comply with the contents of this Important Notice and Disclaimer; (ii) you are permitted under applicable laws and
regulations to receive the information contained in this presentation; (iii) you will base any investment decision solely on information released by the Company via NZX and ASX
(including the Offer Document); and (iv) this presentation may not be reproduced in any form or further distributed to any other person, passed on, directly or indirectly, to any
other person or published, in whole or in part, for any purpose.
Important Notice & Disclaimer
43
AmariAmari Metals Australia Pty Ltd (ACN 004 496 128)
DIFOTDelivery in full and on time
EBITEarnings before interest, tax and abnormal expenses
EBITDAEarnings before interest, tax, depreciation, amortisation and abnormal expenses
MetroMetro Performance Glass Limited (ARBN 600 486 646 and NZCN 5267882)
New SharesNew shares in Metro issued under the Recapitalisation
NZX NZX Limited
NZX Main Boardthe main board equity security market operated by NZX
Recapitalisationthe Rights Offer and the Top-up Placement as described on slide 4
Rights Offerthe pro rata 1.6 for 1 renounceable rights offer for new Shares, with such Shares to rank equally with existing Metro Shares
Sharemeans a fully paid ordinary share in the capital of Metro
Shareholdereach person registered in the share register of Metro as a holder of Shares
TERP
Theoretical Ex-Rights Price at which Metro ordinary shares would trade immediately after the ex-rights date for the Recapitalisation (this
price is theoretical only based on the trading price prior to the offer and there is no certainty it will trade at that price)
Top-up Placement
means the issue of such number of Shares to Amari on completion of the Rights Offer at $0.03 per Share as will result in Amari reaching a 51%
shareholding in Metro, with such Shares to rank equally with existing Metro Shares
ViridianViridian NZ Bidco Limited
Glossary
---
NOT FOR DISTRIBUTION OR RELEASE IN THE UNITED STATES
11 August 2025
NZX Limited
Level 1, NZX Centre
11 Cable Street
Wellington
METRO PERFORMANCE GLASS LIMITED
NOTICE PURSUANT TO CLAUSE 20(1)(a) OF SCHEDULE 8 TO THE FINANCIAL MARKETS
CONDUCT REGULATIONS 2014
Metro Performance Glass Limited (Metro) announced on 11 August 2025 that it intends to undertake
an offer of new fully paid ordinary shares in Metro (New Shares) of the same class as already quoted
on the Main Board operated by NZX Limited, by way of:
1. a pro rata 1 for 1.6 renounceable rights offer of New Shares to eligible shareholders in New
Zealand (the Rights Offer); and
2. a placement of New Shares to Amari Metals Australia Pty Ltd (Amari) so that Amari will reach
a 51% shareholding in Metro (the Top-up Placement),
(the Rights Offer and Top-up Placement, together the Proposed Recapitalisation).
The Proposed Recapitalisation is being made to investors in reliance upon the exclusion in clause 19
of Schedule 1 to the Financial Markets Conduct Act (FMCA).
This notice is provided under clause 20(1)(a) of Schedule 8 to the Financial Markets Conduct
Regulations 2014 (Regulations).
As at the date of this notice:
1. Metro is in compliance with the continuous disclosure obligations that apply to it in relation to
ordinary shares in Metro;
2. Metro is in compliance with its financial reporting obligations (as defined in clause 20(5) of
Schedule 8 to the Regulations); and
3. there is no information that is “excluded information” (as defined in clause 20(5) of Schedule 8
to the Regulations).
The Proposed Recapitalisation will affect the control of Metro for the purposes of clause 20(2)(f) of
Schedule 8 of the Regulations. Following the Proposed Recapitalisation, Amari will have a 51%
shareholding in Metro, meaning Amari will have the ability to determine the outcome of any resolution
put to shareholders that requires approval as an ordinary resolution. This will include resolutions to
appoint or remove directors to the Metro Board. It will also have a significant influence over any
resolution put to shareholders that requires approval as a special resolution.
END
For further information, please contact:
Shawn Beck – Chairman
shawn.beck@Metro.co.nz
+64 27 328 5135
Important notice
This communication is not for distribution or release in the United States. This communication
does not constitute an offer to sell, or the solicitation of an offer to buy, any securities in the
United States. The entitlements and the New Shares have not been, and will not be, registered
under the U.S. Securities Act of 1933, as amended (the U.S. Securities Act), or the securities
laws of any state or other jurisdiction of the United States, and may not be offered or sold,
directly or indirectly, in the United States, except in transactions exempt from, or not subject
to, the registration requirements of the U.S. Securities Act and applicable securities laws of
any state or other jurisdiction of the United States.
---
Corporate Action Notice
(Other than for a Distribution)
Page 1 of 4
Section 1: Issuer information (mandatory)
Name of issuer Metro Performance Glass Limited
Class of Financial Product Ordinary Shares
NZX ticker code MPG
ISIN (If unknown, check on NZX
website)
NZMPGE0001S5
Name of Registry MUFG Corporate Markets
Type of corporate action
(Please mark with an X in the relevant
box/es)
Share Purchase
Plan/retail offer
Renounceable
Rights issue or
Accelerated
Offer
x
Capital
reconstruction
Non-
Renounceable
Rights issue or
Accelerated
Offer
Call Bonus issue
Placement x
Record date 28/08/2025
Ex Date (one business day before the
Record Date)
27/08/2025
Currency NZD
External approvals required before offer
can proceed on an unconditional basis?
Y
Details of approvals required Shareholder approval by way of ordinary resolution
under Rule 7(d) of the Takeovers Code, NZX Listing
Rule 4.2.1 and NZX Listing Rule 5.2.1.
Section 2: Rights issue or Accelerated Offer
If Accelerated Offer, structure N/A
Number of Rights to be issued or
entitlements available for security
holders in the Accelerated Offer
N/A
Maximum number of Equity Securities
to be issued if offer is fully subscribed
296,604,938 ordinary shares
ISIN of Rights (if applicable) NZMPGE0002S3
Oversubscription facility Y
2 of 4
Details of scaling arrangements for
oversubscriptions
Eligible shareholders who have taken up all of their
entitlements in full may apply for additional new
shares under the oversubscription facility, up to a
maximum amount of additional new shares up to the
greater of 100% of their entitlements or $250,000.
Allocations and any necessary scaling of new shares
applied for by eligible shareholders who take up their
entitlements in full will be determined by Metro
Performance Glass Limited with the objective of
treating eligible shareholders fairly and taking into
account their pro-rata allocation under the rights
offer.
Entitlement ratio (for example 1 for 3)
Please contact NZX ahead of announcing the offer if
each Right will be exercisable for more or less than
one Equity Security (i.e unless prior arrangement is
made, Rights will be exercisable on a one for one
basis)
New 1.6 Existing 1
Treatment of fractions Entitlements are not rounded up to a minimum
holding. The number of new shares to which an
eligible shareholder is entitled will, in the case of
fractions of new shares, be rounded down to the
nearest whole number.
Subscription price
(per Equity Security)
$0.03
Letters of entitlement mailed 29/08/2025
Offer open 01/09/2025
Offer close 12/09/2025
Quotation date (if Rights will be quoted) Market open on:
27/08/2025
Allotment date Market open on:
19/09/2025
Section 7: Placement
Number of Equity Securities to be
issued
Up to 501,655,800 ordinary shares.
The actual number of shares issue under the placement
will depend on the level of subscription under the rights
offer.
Issue price per Equity Security $0.03
Maximum dollar amount of Equity
Securities to be issued
$15,049,674
Proposed issue date 19/09/2025
Existing holders eligible to
participate
N
Related Parties eligible to
participate
N
3 of 4
Basis upon which participation by
existing Equity Security holders will
be determined
N/A
Purpose(s) for which the Issuer is
issuing the Equity Securities
Placement of ordinary shares to Amari Metals Australia
Pty Ltd so that it will hold a 51% shareholding in Metro
immediately following settlement of the rights offer and
placement.
The proceeds from the rights offer and placement will be
used to repay a portion of Metro’s debt.
Reason for placement rather than a
pro-rata rights issue or an offer
under a Share Purchase Plan in
which the Issuer’s existing Equity
Security holders would have been
eligible to participate
Metro has chosen to undertake a pro-rata renounceable
rights offer and placement to raise capital. The Metro
Board considers the pro-rata renounceable rights issue
and placement structure is in the best interests of Metro,
after carefully considering alternative structures, and
particularly given the need to address Metro’s debt
position and the high level of uncertainty that another
executable proposal will arise.
Metro’s debt levels have been unsustainably high. The
past and current Metro Board has aggressively sought
options to raise capital and refinance Metro’s debt over a
sustained period. The pro-rata renounceable rights offer
and placement is the only available executable option.
The proceeds from the rights offer and placement will be
used to repay a portion of Metro’s existing debt. Reducing
the level and extending the term of Metro’s debt is
expected to reduce uncertainty for Metro’s shareholders,
customers, suppliers and staff and give Metro time to
execute on its plans to improve profitability.
Equity Securities to be issued
subject to voluntary escrow
N
Number and class of Equity
Securities to be issued that will be
subject to voluntary escrow and the
date from which they will cease to
be escrowed
N/A
Section 8: Lead Manager and Underwriter (mandatory)
Lead Manager(s) appointed No
Name of Lead Manager(s) N/A
Fees, commission or other
consideration payable to Lead
Manager(s) for acting as lead
manager(s)
N/A
Underwritten The rights offer is not underwritten by a professional
underwriter.
However, Metro has received binding commitments from
approximately 10 wholesale investors who have agreed to
subscribe for shares available under the rights offer but
not taken up by shareholders (Shortfall Shares), up to a
maximum amount. Shortfall Shares will be allocated pro
4 of 4
rata to these wholesale investors based on their
respective commitment levels. Any remaining Shortfall
Shares will be allocated to Amari Metals Australia Pty Ltd.
Name of Underwriter(s) N/A
Extent of underwriting (i.e. amount
or proportion of the offer that is
underwritten)
See above.
Wholesale investors have committed to subscribe for
Shortfall Shares remaining following the fulfilment of
oversubscriptions by shareholders, up to a maximum
amount. The total value of the wholesale investors’
commitments is $5.06 million.
Fees, commission or other
consideration payable to
Underwriter(s) for acting as
underwriter(s)
Metro has agreed to pay a 0.50% commitment fee to
wholesale investors who have given binding commitments
to subscribe for Shortfall Shares, other than Simon
Bennett and Pramod Khatri.
Summary of significant events that
could lead to the underwriting
being terminated
A summary of significant events that could lead to the
underwriting being terminated are set out under the
heading “Summary of key terms applying to investors’
commitments to subscribe for Shares under the Proposed
Recapitalisation” in Section 5 of the 11 August 2025
Notice of Special Shareholders’ Meeting.
Section 9: Authority for this announcement (mandatory)
Name of person authorised to make this
announcement
Shawn Beck, Chairman
Contact person for this announcement Shawn Beck, Chairman
Contact phone number 027 328 5135
Contact email address shawn.beck@metroglass.co.nz
Date of release through MAP 11/08/2025
Data sourced from publicly available filings. Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz. For informational purposes only. Not investment advice.
Other issuers discussed similar conditions around this time
Matched by meaning across NZX announcement text, not keywords — based on our semantic index of announcement bodies.
- IPL — Investore Property Limited: Dispatch of Special Meeting Materials2025-09-10
“IMMEDIATE – 10 SEPTEMBER 2025 • • • • • --- Notice of Special Meeting of Shareholders 2025…”