Rating History
Dissemination Date Long-Term Rating Short-Term Rating Outlook Action Rating Watch
02-Jun-26 A+ - Stable Maintain -
05-Dec-25 A+ - Stable Maintain -
05-Jun-25 A+ - Stable Maintain -
27-Dec-24 A+ - Stable Initial -
16-Sep-24 A+ - Stable Preliminary -
About the Instrument

Masood Textile Mills Limited issued a Rated, Privately Placed & Secured, Islamic Certificate ("Sukuk") of PKR 2,000mln in Sep-24 to finance the Company’s permanent working capital requirements. The Sukuk is secured by way of a first joint pari passu hypothecation charge over all present and future fixed assets (excluding land and building) of the Company present on the specified properties (excluding assets with specific charges in favor of a creditor) with a 25% margin. The Company has also established a finance payment account (“FPA”) with the Bank prior to facility effective date, which is held under exclusive lien in favor of the participating institutions. During each quarterly payout period, the Company shall deposit an amount equivalent to the 1/3rd of the outstanding installment amount, every month into the FPA account, such that the cumulative payout amount is available 10 days prior to the installment’s due date. The tenor of the instrument is five years, inclusive of a grace period of 9 months. The profits are paid quarterly in arrears on the outstanding balance of the issued amount at the rate of 3MK+1.75%. Principal repayment is being paid in 17 equal quarterly installments till the scheduled redemption of the instrument on Sep-29.

Rating Rationale

The ratings of Masood Textile Mills Limited ('MTM' or 'the Company') underscore its prominent and well-entrenched business profile within Pakistan's value-added textile sector. The operations encompass Spinning, Knitting, Yarn and Fabric Dyeing, Laundry, Printing, Embroidery, and Apparel Manufacturing. The operations are underpinned by rigorous quality control standards calibrated to the exacting requirements of globally recognized international fashion and retail brands. Business stability is firmly reinforced by MTM's long-standing partnerships with a well-diversified clientele of financially robust international brands, with the garments segment constituting about 81.4% of total revenues. Such long-standing relationships with globally recognized brands distinguish the Company from its industry peers in terms of reliability and market positioning, providing comfort to the assigned ratings. MTM’s revenue for FY25 reflected a YoY growth of 1.0%, indicating stable growth in operational performance. The Company reported a PAT of PKR 131mln, primarily driven by a 22.8% reduction in finance costs amid monetary easing. As of 9MFY26, profitability further strengthened to PKR 603mln, reinforcing the Company’s improved earnings trajectory. The Company’s financial risk profile is considered stable, supported by optimal working capital management. Cash flows remain sufficient with moderate coverage. MTM's net working capital requirements are primarily met through short-term borrowings and internally generated cash flows. Masood Textile maintains a leveraged capital structure, mainly skewed towards short-term borrowings. During Dec’25 and Mar’26, the Company made sukuk profit payments of PKR 60.2mln and PKR 53.8mln, respectively, taking cumulative profit payments to PKR 407mln. Additionally, quarterly principal repayments of PKR 117mln were made during the same periods, bringing total principal repayments to PKR 352mln. The next quarterly profit and principal redemption payments are scheduled for end-Jun’26.

Key Rating Drivers

The efficient management of finance costs while fueling growth through STB remains critical. The ratings capture the strength of the security structure, primarily driven from the FPA mechanism.

Issuer Profile
Profile

Masood Textile Mills Limited (“MTM” or “The Company”) is a public limited company incorporated in 1984 under the Companies Act, 1913 (now Companies Act, 2017) and listed on the Pakistan Stock Exchange (“PSX”) in 1988. The Company was initially a spinning Company acquired from Mehmood Group in 1984. MTM after the inclusion of Chinese investors as strategic partners grew into a truly vertically integrated textile unit focusing on exports of value-added highly fashioned products. The principal business activity of the Company is the manufacturing and sale of cotton / synthetic fibre yarn, knitted and dyed fabrics, and garments. The company’s vertically integrated operations—spanning 19,968 spindles for diverse yarns, 853 active and 143 seasonal knitting machines, and 4,500 stitching machines—demonstrate strong production scalability. The Company’s total energy requirement stood at ~17 M.W, which is primarily met through FESCO and captive generators and solar power plant of 6.4MW. The registered office of the Company is situated in Universal House, 17/1, New Civil Lines, Bilal Road, Faisalabad.


Ownership

The company's ownership is concentrated among a few major shareholders. Ms Nazia Nazir w/o Mr Shahid Nazir Ahmad has an ownership stake of ~ 30.17%, Chinese investors cumulatively hold a 37.09% stake. Directors hold a minimal 2.39%. The remaining shareholding mainly vests with Joint Stock Companies (10.86%), National Bank of Pakistan (6.72%), NIT and ICP (3.29%) & general public (~9.48% ). The sponsors have a long-term association with the Company and the textile business. A formal documented succession plan will augment the ownership framework of the Company. Mr. Shahid Nazir Ahmad, CEO of Masood Textile Mills Limited, has been instrumental in transforming the Company from a spinning unit into Pakistan’s leading vertically integrated textile enterprise. His strategic leadership, backed by deep expertise in production, IT, marketing, and administration, has driven the Company’s sustained growth and operational excellence. The Company's financial stability stems from its disciplined single-line-of-business strategy, supported by long-term sponsor commitment. As a dedicated textile exporter, MTM has built enduring partnerships with leading global brands, ensuring consistent revenue streams and operational efficiency.


Governance

The Board is composed of seven members, including the Chairman and Chief Executive Officer. Among them, three serve as Nominee Directors—one representing NIT and two representing Shanghai Challenge Textiles Co. Ltd.—while two are Independent Directors. The inclusion of independent oversight has significantly enhanced the Company's corporate governance framework.  The Board of Masood Textile Mills Limited (MTM) comprises seasoned professionals with expertise in technology, textiles, finance, and global business. Chairman Mr. Naseer Ahmad Shah, an IT expert with 38+ years in ERP systems, provides strategic oversight. The CEO Mr. Shahid Nazir Ahmad, an MBA from London, has driven MTM’s growth into a leading vertically integrated textile enterprise. Nominee directors Ms. Chen Yan and Mr. Shibin Yang (Shanghai Challenge Textile Co. Ltd) contribute 20+ years of international textile leadership. Mr. Shoaib Ahmad Khan (National Investment Trust) adds banking and Islamic finance expertise, while Mr. Shahid Iqbal and Mr. Malik Shahid Mehmood bring decades of experience in finance, marketing, supply chain, and corporate strategy. The Board holds quarterly meetings with consistent participation from all members, reflecting their strong commitment to strategic oversight. Detailed minutes are diligently documented to ensure transparency and accountability. To support effective decision-making, the Board is assisted by four specialized sub-committees: the Audit Committee, Risk Management Committee, the Nomination Committee, and Human Resource & Remuneration and Sustainability Committee. Riaz Ahmad & Company Chartered Accountants are the external auditors of the Company. The auditor is listed in Category “A” of the State Bank’s panel of auditors. They have expressed an unqualified opinion on the financial statements of the Company for the year ended 30 June 2025. The Company also has an in-house internal audit function.



Management

The organizational structure demonstrates a clear hierarchy and a strong governance framework. The Board of Directors, led by the Chairman, provides strategic oversight, while the CEO manages core business functions. Key departments—Finance, HR, Marketing, Supply Chain, and Production—report directly to the CEO, ensuring streamlined operations. The CFO oversees financial planning, taxation, and MIS, while the Head of Production manages vertically integrated units: Processing, Apparel, Spinning, and Knitting. Independent Internal Audit enhances control and accountability. The management team is headed by the CEO, Mr. Shahid Nazir Ahmad. He is supported by a highly trained, qualified, and experienced team. Mr. Tanveer Ahmad Siddiqui, CFO, is a seasoned finance professional with 32 years of experience. He completed his CA articles in 1990 with Riaz Ahmad & Co Chartered Accountants, and holds an MBA in Finance and a B.Com from the University of the Punjab. He plays a vital role in ensuring the Company’s financial stability. The management meetings are held periodically with a prime focus on the status of projected targets and feedback on the development and implementation of business strategies. The Company has developed an in-house centralized database system- ERP (enterprise resource planning) for systems integration. The systems mainly categorized under the umbrella of ERP are Financial Accounting systems, Quality management systems, machine management systems, inventory management & production management systems etc. MTM produces each garment with a unique ID tracking number which is attached inside the garment, and it backtracks from cotton crop type, yarn, knitting, fabric processing, cutting, stitching operations & inspections to packaging and shipment. The Company has adopted LEAN Manufacturing best practices in its production facility by using RFID (Radio Frequency Identification) technology in its production lines. This RFID technology helps real-time production activity and item tracking.


Business Risk

MTML’s topline remains heavily concentrated in the export segment, reflecting its strong international market positioning. During FY25, the Company reported a topline of PKR 59.2bln, registering a modest growth of ~1.0% YoY (FY24: PKR 58.6bln). This increase was primarily driven by higher export sales which rose by 10% to PKR 50.6bln in FY25 (FY24: PKR 46.0bln), indicating improved sales and sustained demand in key international markets. The Company’s export sales are geographically diversified, with the United States, retaining the largest export destination, followed by Germany, Sri Lanka, and other international markets. This diversified presence across key regions supports revenue stability and reflects MTML’s strong penetration in global markets. Customer concentration, however, remains notable, with JC Penney Purchasing LLC continuing to be the Company’s largest buyer. During 9MFY26, the Company reported a topline of PKR 36.4bln (9MFY25: PKR 44.5bln), reflecting a decline of ~18% due to the imposition of reciprocal tariffs by the USA. During FY25, the Company’s gross margin contracted to 15.2% (FY24: 16.2%), primarily attributable to an uptick in salaries, wages, and employee benefits. Similarly, the operating margin settled at 7.4% (FY24: 9.1%). The Company’s finance cost declined to PKR 3.8bln (FY24: PKR 5.0bln), primarily due to monetary easing by the State Bank of Pakistan. Consequently, the Company posted a net profit of PKR 131mln in FY25, translating into a net margin of 0.2% (FY24: -0.8%). The turnaround at the net level is largely underpinned by the reduction in finance costs. As of 9MFY26, despite the decline in revenue, the Company’s profitability profile improved, with gross and net margins expanding to 17.6% and 1.7%, respectively, reflecting gradual margin accretion driven by enhanced cost rationalization measures and improved operational efficiencies. Going forward, the Company’s ability to optimize its cost base and sustain operational efficiencies will remain critical to preserving profitability and supporting margin sustainability.


Financial Risk

The Company’s working capital requirements are met through a combination of internal cash generation and bank borrowings. Net working capital days elevated to 152 days (FY24: 145 days), primarily due to increased inventory holding period. Trade payable days declined to 36 days (FY24: 41 days), while trade receivable days slightly improved to 92 days (FY24: 96 days). As of 9MFY26, working capital cycle stood at 198 days. During FY25, the Company generated FCFO of PKR 5.03bln (FY24: PKR 6.1bln), reflecting a moderation in internal cash flow generation. Accordingly, the Company’s interest coverage ratio improved to 1.4x (FY24: 1.3x), while the debt service coverage ratio (DSCR) remained constant at 1.0x (FY24: 1.0x). As of 9MFY26, the Company’s FCFO stood at PKR 3.4bln (9MFY25: PKR 3.3bln), primarily driven by an increase in profit before tax. Coverage metrics also showed relative improvement, with interest coverage and DSCR standing at 1.6x and 1.1x, respectively, indicating stabilization in cashflow generation. The Company’s equity base marginally strengthened to PKR 17.1bln as of FY25 (FY24: PKR 16.6bln). The Company continues to operate with a highly leveraged capital structure, with the debt-to-capital ratio elevating slightly to 60.7% (FY24: 60.1%). The funding profile remains predominantly reliant on short-term borrowings, which stood at PKR 22.6bln (FY24: PKR 22.1bln), primarily utilized to finance ongoing working capital requirements. As of 9MFY26, the Company’s equity base stood at PKR 17.6bln, with leveraging of 60% and short-term borrowings amounting to PKR 23.4bln.


Instrument Rating Considerations
About the Instrument

Masood Textile Mills Limited (“MTM” or the “Company”) issued a PKR 2,000 million Rated, Privately Placed & Secured Islamic Certificate (“Sukuk”) in Sep-24 to fund permanent working capital needs. The Sukuk is secured by a First Joint Pari Passu hypothecation charge on present and future fixed assets (excluding land, buildings, and assets with specific charges) with a 25% margin. A Finance Payment Account (FPA) under exclusive lien of Participating Institutions will be funded monthly to ensure full installment coverage 10 days before each due date. The 5-year Sukuk, including a grace period of up to 9 months, offers quarterly profit payments at 3MK + 1.75%, with principal repaid in 17 equal quarterly installments by Sep-29.


Relative Seniority/Subordination of Instrument

The claims of the Sukuk holders will rank superior to the claims of ordinary shareholders.


Credit Enhancement

The Sukuk will be secured by way of a First Joint Pari Passu hypothecation charge over all present and future Fixed Assets (excluding land and building) of the Company present on the Specific Properties (excluding assets with specific charges in favour of a creditor) with 25% margin.


 
 

Jun-26

www.pacra.com


(PKR mln)


Mar-26
9M
Jun-25
12M
Jun-24
12M
Jun-23
12M
A. BALANCE SHEET
1. Non-Current Assets 15,540 15,907 17,401 15,495
2. Investments 0 11 10 9
3. Related Party Exposure 0 0 0 0
4. Current Assets 38,964 38,393 37,740 38,786
a. Inventories 14,827 14,977 16,038 12,703
b. Trade Receivables 15,934 15,718 14,122 16,727
5. Total Assets 54,505 54,311 55,152 54,290
6. Current Liabilities 7,714 8,455 11,186 10,472
a. Trade Payables 4,079 4,511 7,033 5,992
7. Borrowings 26,706 26,417 25,175 24,880
8. Related Party Exposure 0 0 0 0
9. Non-Current Liabilities 2,392 2,299 2,108 1,722
10. Net Assets 17,693 17,139 16,682 17,215
11. Shareholders' Equity 17,693 17,139 16,682 17,215
B. INCOME STATEMENT
1. Sales 36,494 59,202 58,677 60,106
a. Cost of Good Sold (30,067) (50,181) (49,151) (52,018)
2. Gross Profit 6,428 9,021 9,526 8,088
a. Operating Expenses (3,120) (4,664) (4,184) (5,049)
3. Operating Profit 3,308 4,357 5,342 3,039
a. Non Operating Income or (Expense) (58) 518 116 3,650
4. Profit or (Loss) before Interest and Tax 3,250 4,875 5,458 6,689
a. Total Finance Cost (2,316) (3,858) (5,000) (3,199)
b. Taxation (331) (885) (928) (839)
6. Net Income Or (Loss) 603 131 (470) 2,651
C. CASH FLOW STATEMENT
a. Free Cash Flows from Operations (FCFO) 3,480 5,031 6,155 7,206
b. Net Cash from Operating Activities before Working Capital Changes 1,148 867 1,186 4,590
c. Changes in Working Capital (1,288) (2,317) 869 (4,078)
1. Net Cash provided by Operating Activities (140) (1,450) 2,055 512
2. Net Cash (Used in) or Available From Investing Activities (492) 361 (2,933) (1,106)
3. Net Cash (Used in) or Available From Financing Activities 239 1,498 122 890
4. Net Cash generated or (Used) during the period (393) 409 (756) 295
D. RATIO ANALYSIS
1. Performance
a. Sales Growth (for the period) -17.8% 0.9% -2.4% 11.0%
b. Gross Profit Margin 17.6% 15.2% 16.2% 13.5%
c. Net Profit Margin 1.7% 0.2% -0.8% 4.4%
d. Cash Conversion Efficiency (FCFO adjusted for Working Capital/Sales) 6.0% 4.6% 12.0% 5.2%
e. Return on Equity [ Net Profit Margin * Asset Turnover * (Total Assets/Shareholders' Equity )] 4.6% 0.8% -2.8% 17.3%
2. Working Capital Management
a. Gross Working Capital (Average Days) 230 188 185 167
b. Net Working Capital (Average Days) 198 152 145 133
c. Current Ratio (Current Assets / Current Liabilities) 5.1 4.5 3.4 3.7
3. Coverages
a. EBITDA / Finance Cost 2.2 1.9 1.5 2.7
b. FCFO / Finance Cost+CMLTB+Excess STB 1.1 1.0 1.0 1.5
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 1.8 2.5 2.3 1.0
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 60.2% 60.7% 60.1% 59.1%
b. Interest or Markup Payable (Days) 61.7 51.8 61.9 96.0
c. Entity Average Borrowing Rate 10.7% 13.3% 19.5% 12.4%

Jun-26

www.pacra.com

Jun-26

www.pacra.com

  1. Rating Team Statements
    1. Rating is just an opinion about the creditworthiness of the entity and does not constitute a recommendation to buy, hold, or sell any security of the entity rated or to buy, hold, or sell the security rated, as the case may be. (Chapter III; 14-3-(x))
    2. Conflict of Interest
      1. The Rating Team or any of their family members have no interest in this rating (Chapter III; 12-2-(j))
      2. PACRA, the analysts involved in the rating process, and members of its rating committee and their family members do not have any conflict of interest relating to the rating done by them (Chapter III; 12-2-(e) & (k))
      3. The analyst is not a substantial shareholder of the customer being rated by PACRA [Annexure F; d-(ii)]
      4. Explanation: for the purpose of the above clause, the term "family members" shall include only those family members who are dependent on the analyst and members of the rating committee.
  2. Restrictions
    1. No director, officer, or employee of PACRA communicates the information acquired by him for use for rating purposes to any other person, except where required under law to do so. (Chapter III; 10-(5))
    2. PACRA does not disclose or discuss with outside parties or make improper use of the non-public information which has come to its knowledge during a business relationship with the customer. (Chapter III; 10-7-(d))
    3. PACRA does not make proposals or recommendations regarding the activities of rated entities that could impact a credit rating of the entity subject to rating. (Chapter III; 10-7-(k))
  3. Conduct of Business
    1. PACRA fulfills its obligations in a fair, efficient, transparent, and ethical manner and renders high standards of services in performing its functions and obligations. (Chapter III; 11-A-(a))
    2. PACRA uses due care in the preparation of this Rating Report. Our information has been obtained from sources we consider to be reliable, but its accuracy or completeness is not guaranteed. PACRA does not, in every instance, independently verify or validate information received in the rating process or in preparing this Rating Report. (Clause 11-(A)(p))
    3. PACRA prohibits its employees and analysts from soliciting money, gifts, or favors from anyone with whom PACRA conducts business. (Chapter III; 11-A-(q))
    4. PACRA ensures before the commencement of the rating process that an analyst or employee has not had a recent employment or other significant business or personal relationship with the rated entity that may cause or may be perceived as causing a conflict of interest. (Chapter III; 11-A-(r))
    5. PACRA maintains the principle of integrity in seeking rating business. (Chapter III; 11-A-(u))
    6. PACRA promptly investigates in the event of misconduct or a breach of the policies, procedures, and controls, and takes appropriate steps to rectify any weaknesses to prevent any recurrence, along with suitable punitive action against the responsible employee(s). (Chapter III; 11-B-(m))
  4. Independence & Conflict of Interest
    1. PACRA receives compensation from the entity being rated or any third party for the rating services it offers. The receipt of this compensation has no influence on PACRA’s opinions or other analytical processes. In all instances, PACRA is committed to preserving the objectivity, integrity, and independence of its ratings. Our relationship is governed by two distinct mandates: i) rating mandate - signed with the entity being rated or issuer of the debt instrument, and ii) fee mandate - signed with the payer, which can be different from the entity.
    2. PACRA does not provide consultancy/advisory services or other services to any of its customers or their associated companies and associated undertakings that are being rated or have been rated by it during the preceding three years, unless it has an adequate mechanism in place ensuring that the provision of such services does not lead to a conflict of interest situation with its rating activities. (Chapter III; 12-2-(d))
    3. PACRA discloses that no shareholder directly or indirectly holding 10% or more of the share capital of PACRA also holds directly or indirectly 10% or more of the share capital of the entity which is subject to rating or the entity which issued the instrument subject to rating by PACRA. (Chapter III; 12-2-(f))
    4. PACRA ensures that the rating assigned to an entity or instrument is not affected by the existence of a business relationship between PACRA and the entity or any other party, or the non-existence of such a relationship. (Chapter III; 12-2-(i))
    5. PACRA ensures that the analysts or any of their family members shall not buy, sell, or engage in any transaction in any security which falls in the analyst’s area of primary analytical responsibility. This clause, however, does not apply to investments in securities through collective investment schemes. (Chapter III; 12-2-(l))
    6. PACRA has established policies and procedures governing investments and trading in securities by its employees and for monitoring the same to prevent insider trading, market manipulation, or any other market abuse. (Chapter III; 11-B-(g))
  5. Monitoring and Review
    1. PACRA monitors all the outstanding ratings continuously, and any potential change therein due to any event associated with the issuer, the security arrangement, the industry, etc., is disseminated to the market immediately and in an effective manner after appropriate consultation with the entity/issuer. (Chapter III; 17-(a))
    2. PACRA reviews all the outstanding ratings periodically on an annual basis. Provided that public dissemination of annual review and in an instance of change in rating will be made. (Chapter III; 17-(b))
    3. PACRA initiates an immediate review of the outstanding rating upon becoming aware of any information that may reasonably be expected to result in downgrading of the rating. (Chapter III; 17-(c))
    4. PACRA engages with the issuer and the debt securities trustee to remain updated on all information pertaining to the rating of the entity/instrument. (Chapter III; 17-(d))
  6. Probability of Default
    1. PACRA’s Rating Scale reflects the expectation of credit risk. The highest rating has the lowest relative likelihood of default (i.e., probability). PACRA’s transition studies capture the historical performance behavior of a specific rating notch. Transition behavior of the assigned rating can be obtained from PACRA’s Transition Study available at our website. (www.pacra.com) However, the actual transition of rating may not follow the pattern observed in the past. (Chapter III; 14-3(f)(vii))
  7. Proprietary Information
    1. All information contained herein is considered proprietary by PACRA. Hence, none of the information in this document can be copied or otherwise reproduced, stored, or disseminated in whole or in part in any form or by any means whatsoever by any person without PACRA’s prior written consent.

Jun-26

www.pacra.com


Nature of Instrument Size of Issue (PKR mln) Tenor Security Issue Agent Book Value of Security Assets (PKR mln)
Rated, Secured, Privately Placed Sukuk Certificate PKR 2,000mln Up to 5 years from the date of issue including 9 months grace period 1. First Joint Parri passu charge through Equitable Mortgage, over Specific Properties (Land & Building) of the Company, via MOCTD. 2. First Joint Pari passu hypothecation charge over all present and future Fixed Assets (excluding land and building) of the Company present on the Specific Properties (excluding assets with specific charges in favour of a creditor) Note: Security at specific properties shall jointly be obtained with 25% margin. 3. Exclusive Lien and right of set off over the Finance Payment Account. 4. Personal guarantees of Mr. Shahid Nazir Ahmad (CEO), and Mr. Naseer Ahmad Shah (Chairman). Pak Oman Investment Company Limited
Name of Issuer Masood Textile Mills Limited
Issue Date 30-Sep-24
Maturity 30-Sep-29
Call Option Early pre-payment is allowed after the Grace Period in PKR 1 million multiples with 30 days' notice, subject to up to 1% unit price revision, and applied in reverse maturity order
Profit Rate 3MK + 1.75%

Masood Textile Mills Limited PP Sukuk - PKR 2,000mln | Redemption Schedule

Sr. Due Date Principal Opening Principal Markup/Profit Rate (3MK + 1.75%) Markup/Profit Payment Principal Payment Total Principal Outstanding
PKR PKR
Issue Date 30-Sep-24 2,000,000,000 0 2,000,000,000
1 30-Dec-24 2,000,000,000 18.07% 89,856,285 0 89,856,285 2,000,000,000
2 30-Mar-25 2,000,000,000 13.93% 68,691,719 0 68,691,719 2,000,000,000
3 30-Jun-25 2,000,000,000 13.93% 70,222,465 0 70,222,465 2,000,000,000
4 30-Sep-25 2,000,000,000 12.88% 64,929,315 117,647,059 182,576,374 1,882,352,941
5 30-Dec-25 2,000,000,000 12.83% 60,211,056 117,647,059 177,858,114 1,764,705,882
6 30-Mar-26 2,000,000,000 12.38% 53,869,460 117,647,059 173,474,617 1,647,058,824
7 30-Jun-26 2,000,000,000 12.38% 51,395,455 117,647,059 170,910,685 1,529,411,765
8 30-Sep-26 2,000,000,000 12.38% 47,724,351 117,647,059 167,106,140 1,411,764,706
9 30-Dec-26 2,000,000,000 12.38% 43,574,408 117,647,059 162,805,351 1,294,117,647
10 30-Mar-27 2,000,000,000 12.38% 39,504,271 117,647,059 158,587,268 1,176,470,588
11 30-Jun-27 2,000,000,000 12.38% 36,711,039 117,647,059 155,692,506 1,058,823,529
12 30-Sep-27 2,000,000,000 12.38% 33,039,936 117,647,059 151,887,961 941,176,471
13 30-Dec-27 2,000,000,000 12.38% 29,049,605 117,647,059 147,752,587 823,529,412
14 30-Mar-28 2,000,000,000 12.38% 25,418,405 117,647,059 143,989,396 705,882,353
15 30-Jun-28 2,000,000,000 12.38% 22,026,624 117,647,059 140,474,327 588,235,294
16 30-Sep-28 2,000,000,000 12.38% 18,355,520 117,647,059 136,669,782 470,588,235
17 30-Dec-28 2,000,000,000 12.38% 14,524,803 117,647,059 132,699,823 352,941,176
18 30-Mar-29 2,000,000,000 12.38% 10,773,892 117,647,059 128,812,571 235,294,118
19 30-Jun-29 2,000,000,000 12.38% 7,342,208 117,647,059 125,256,148 117,647,059
20 30-Sep-29 2,000,000,000 12.38% 3,671,104 117,647,059 121,451,604 0
790,891,921 2,000,000,000 2,806,775,723

Jun-26

www.pacra.com