Rating History
Dissemination Date Long-Term Rating Short-Term Rating Outlook Action Rating Watch
22-May-26 BBB+ A2 Stable Maintain -
30-May-25 BBB+ A2 Stable Maintain -
31-May-24 BBB+ A2 Stable Initial -
About the Entity

H. Sadar Ali Akhar Ali (Pvt.) Limited was incorporated in Pakistan on 11 August 1985 under the Companies Ordinance, 1984 (now Companies Act, 2017). The Company’s shareholding has transitioned to the third generation, ensuring continuity in ownership while capitalizing on deep industry expertise and long-term strategic vision. Mr. Mian Naeem Akhtar serves as CEO, with his brother, Mr. Mian Saleem Akhtar, as Director. The next generation — Mr. Ahsan Ali, Mr. Mohsin Ali, and Mr. Hassan Ali — are actively involved in operations, bringing strong qualifications and industry experience to the leadership team.

Rating Rationale

H. Sadar Ali and Akhtar Ali (Pvt.) Limited ("HSA" or "the Company") is engaged in the manufacturing and export of finished leather and value-added leather products, including leather jackets and gloves. Following its diversification into apparel, the Company now also manufactures denim fashion garments, extending its reach to an international client base across China, Spain, Vietnam, Cambodia, France, Singapore, the United Kingdom, and broader Europe. The ratings reflect HSA's established business profile, supported by its meaningful market presence in the export of leather products. The Company draws on expertise across a range of leather types, including burnished, waxed, pull-up, oily, and nubuck leather, enabling it to address diverse end-use applications and serve a varied global clientele. With a legacy spanning over eight decades, HSA has built a recognized standing in both the leather goods and apparel export segments. The leather industry is segmented by value, with leather gloves (~37%), apparel and clothing (~28%), and tanned leather (~16%) representing the primary export categories. During 8MFY26, leather apparel, accessories, and footwear continued to register growth in both volume and value terms on a year-on-year basis. However, overall export performance continued to face headwinds from global economic slowdowns, geopolitical escalations, supply chain disruptions, and a gradual shift in consumer preference toward synthetic alternatives. Sustaining competitiveness will depend on continued innovation, cost efficiency, and product diversification, particularly into footwear and other value-added product lines. During 1HFY26, the Company's topline increased by ~6% on an annualized basis, driven by modest improvements in price realization and sales volumes across its core product categories. Margins remained relatively stable throughout the period, supported by marginal reductions in operational and energy costs, reflecting the Company's efforts to manage its cost base effectively. The Company's governance framework carries scope for further development, particularly through the establishment of a structured board and specialized committees with a strengthened independent oversight function. The Company has, however, established an internal audit function, reflecting a commitment towards improvement in governance standards and compliance practices. The financial risk profile is considered adequate, supported by comfortable coverage ratios, healthy cash flows, and a stable working capital cycle. Liquidity is maintained at a satisfactory level. The capital structure is moderately leveraged, with borrowings primarily comprising short-term credit facilities extended under the SBP's concessionary rates to meet working capital requirements.

Key Rating Drivers

The ratings are dependent on HSA's ability to maintain its position in its specific business niches and sustain growth in the face of challenging industry dynamics. Essential factors include bolstering share capital, achieving consistent revenue growth, enhancing margins, and maintaining prudent financial performance in accordance with projections.

Profile
Legal Structure

H. Sadar Ali Akhtar Ali Pvt. Ltd (hereinafter referred to as ‘HSA’ or ‘the Company’) was incorporated in Pakistan on 11th August 1985, under the repealed Companies Ordinance 1984 (Now Companies Act, 2017). The Company’s registered office is located at 14- G.T Road, Hide Market, Lahore, the tannery is located at Mauza Halloki, Lahore. The Company has another manufacturing unit located at Niaz Nagar Kasur and a branch office located at Din Garh Kasur.


Background

Founded in 1941 as a family-run leather business, HSA has steadily evolved over the decades into a cutting-edge leather processing and production facility. Through continuous innovation and dedication to quality, the Company has established itself as one of the leading manufacturers and exporters of finished leather in the country. Today, HSA is recognized for its expertise in leather craftsmanship, its commitment to sustainable production practices, and its strong global presence in the leather industry.


Operations

The principal activity of the Company is the manufacturing and sale of tanned and finished leather, leather products, and ready‑made garments. The Company produces a wide range of finished leather, including cow, sheep, goat, and buffalo hides, catering to both domestic and export markets. In 2017, HSA diversified its operations by establishing a Denim Division, which functions as an export‑oriented unit. The division is equipped with app ~452 machines, enabling large‑scale production of jeggings for ladies, gents, and children. All denim products manufactured under this division are exported, reflecting the Company’s growing focus on international markets and revenue diversification.


Ownership
Ownership Structure

HSA is a family‑owned enterprise with shareholding distributed among members of the sponsoring family. The Chief Executive Officer, Mr. Mian Naeem Akhtar, holds a direct stake of ~3%. His sons, Mian Ahsan Ali, Mian Mohsin Ali, and Mian Hassan Ali, collectively own the majority of the Company, with respective stakes of ~26%, ~25%, and ~25%. In addition, Mr. Mian Saleem Akhtar, Director and brother of the CEO, holds around ~21% of the shares. This ownership structure reflects concentrated family control, ensuring alignment of interests and direct oversight of operations. While such concentration supports continuity and swift decision‑making, it also underscores the importance of formal governance mechanisms and succession planning to mitigate risks associated with family‑owned businesses.


Stability

HSA has established itself as a responsible participant in the leather industry by fostering an ethical corporate culture and embedding sustainability into its operations. The Company demonstrates a consistent commitment to innovation, enhancing the quality and diversity of its leather products in line with international standards. This focus on craftsmanship and compliance supports operational stability and strengthens long‑term market positioning. A key differentiator for HSA is its adherence to sustainable and responsible production practices. The Company’s initiatives in environmental stewardship have been formally recognized through the attainment of a Gold rating certification from the Leather Working Group (LWG), a globally respected authority on sustainable leather manufacturing. This certification underscores HSA’s leadership in ethical operations and positions the Company favorably among international buyers who prioritize sustainable sourcing. While sustainability initiatives enhance HSA’s competitive profile and export credibility, they also require ongoing investment, which may exert pressure on margins. Nevertheless, the Company’s demonstrated ability to balance profitability with responsible practices reinforces its resilience and supports its long‑term credit outlook.


Business Acumen

With decades of industry expertise, the sponsoring family of HSA has cultivated a deep understanding of business dynamics, enabling the Company to adapt to evolving market conditions and sustain long‑term success. Historically recognized for its leather manufacturing, HSA has strategically broadened its scope, moving beyond traditional operations to establish value‑added segments that diversify revenue streams and reduce reliance on a single product line. At present, HSA stands as a prominent player in the production of premium leather jackets and denim garments aligning its portfolio with changing consumer preferences and global fashion trends. This diversification not only strengthens the Company’s market presence but also enhances resilience against cyclical demand in the leather sector. By integrating apparel manufacturing into its operations, HSA has positioned itself to serve a wider customer base, spanning on international markets. The Company’s ability to combine craftsmanship with innovation ensures that its products meet international quality benchmarks, reinforcing its reputation as a trusted exporter. Moreover, diversification into denim complements its core leather business, creating synergies in production and distribution. This strategic evolution underscores HSA’s transition from a traditional leather manufacturer to a multi‑segment textile and apparel enterprise, thereby reinforcing its standing as a leading name in Pakistan’s leather and textile industry.


Financial Strength

HSA maintains a strong financial profile, underpinned by a substantial equity base of PKR 5.2bn as at IHFY26 (FY25: PKR 4.9bn). This reflects the Company’s resilience and long‑term stability, supported by consistent profitability and retained earnings. The Company’s robust financial foundation enables sustainable growth and underscores the sponsors’ demonstrated capacity to provide support whenever required. HSA’s well‑capitalized structure and access to bank financing position it to navigate liquidity pressures and market fluctuations. This financial strength allows HSA to seize new opportunities, particularly in export markets, while reinforcing its standing as a reliable and forward‑thinking industry leader. Continued focus on liquidity management, governance enhancements, and diversification of funding sources will be critical in sustaining this profile and supporting long‑term creditworthiness.


Governance
Board Structure

Board of Directors consists of five members, including Mr. Mian Naeem Akhtar, who serves as the CEO. Currently, the board is entirely composed of members from the sponsoring family, with no independent directors. While this structure fosters strong family leadership and continuity, it also highlights opportunities for further improvement by incorporating independent directors. Introducing independent board members could enhance governance, bring diverse perspectives, and strengthen strategic decision-making, further reinforcing the Company's commitment to transparency and sustainable growth in the industry.


Members’ Profile

HSA benefits from the extensive experience of its leadership, with Mr. Mian Naeem Akhtar, the CEO, bringing over five decades of expertise in the leather industry. Similarly, Mr. Mian Saleem Akhtar, serving as Director, has accumulated more than four decades of industry knowledge. Both leaders have been deeply involved in the Company since the time of their ancestors, ensuring continuity and a strong foundation built on tradition and craftsmanship. The board as a whole possesses vast experience in tannery operations, with a solid understanding of market dynamics and production techniques. Additionally, diversity in expertise within the board adds further value, allowing the Company to adapt to evolving industry trends and maintain its position as a leader in leather manufacturing.


Board Effectiveness

The Board of Directors meets quarterly, adhering to regulatory requirements to ensure compliance and strategic oversight. These regular meetings foster full attendance, strengthening board engagement and effectiveness in decision-making. Additionally, detailed minutes are meticulously recorded, preserving transparency and accountability in governance. While existing practices reflect a commitment to corporate oversight, there remains room for further enhancement to optimize operational efficiency and governance standards.


Financial Transparency

M/s. Muniff Ziauddin & Co. are the external auditors of the Company. Auditors are QCR rated also appears on the SBP panel in A category. The auditors have expressed an unqualified audit opinion on the financial statements for the year ended June 30th, 2025.  The Company has taken a proactive approach to ensuring financial integrity by establishing an Internal Audit Department. This department plays a critical role in overseeing and evaluating financial controls, analysing cost budgets, and ensuring compliance with regulatory standards. By conducting independent assessments and providing recommendations, the Internal Audit Department strengthens accountability, enhances operational efficiency, and safeguards the organization's financial health.


Management
Organizational Structure

A well-defined organizational structure is in place within the Company. At the top level, operations are divided into seven key functional departments: (i) Leather Wing, (ii) Accounts & Taxation, (iii) Human Resources (HR), (iv) MIS & IT, (v) Internal Audit, (vi) Administration, and (vii) HSA Apparel (Denim). Each department operates under clearly established roles and responsibilities, ensuring accountability, efficient workflow, and effective management across all functions.


Management Team

Overall management control of the Company rests with the Board of Directors, which provides strategic oversight and ensures alignment with the Company’s long‑term objectives. The executive team comprises experienced professionals and family members, each entrusted with distinct responsibilities that collectively strengthen operational efficiency. Mr. Wajih‑ud‑Din, serving as Chief Financial Officer (CFO), brings over ~37 years of seasoned expertise in financial management, risk oversight, and compliance. His extensive background provides stability in financial planning and ensures prudent capital allocation. Mr. Ahsan Ali oversees finance and the denim division, integrating financial discipline with operational expansion in the Company’s export‑oriented apparel segment. Mr. Mohsin Ali manages the technical aspects of leather production, leveraging industry knowledge to maintain product quality and adherence to international standards. Mr. Hassan Ali leads the Company’s marketing initiatives, focusing on brand positioning, customer engagement, and expansion into new markets.This structured division of responsibilities enables HSA to balance technical expertise, financial prudence, and market development. While the governance framework remains concentrated within the sponsoring family, the presence of seasoned professionals in key roles enhances operational depth. Strengthening board independence and formalizing governance committees would further align the Company with best practices, supporting long‑term sustainability and creditworthiness.


Effectiveness

Supported by a highly qualified team of professionals, HSA continues to strengthen its core capabilities while expanding its presence both domestically and internationally. The Company’s growth strategy is guided by a clear management framework that ensures operational efficiency, disciplined financial oversight, and alignment with long‑term objectives. Through the collective expertise of its leadership, HSA has evolved from a traditional leather manufacturer into a diversified enterprise producing premium leather jackets, gloves, denim apparel, and twill garments. This structured approach enables the Company to balance technical excellence, financial prudence, and market development, reinforcing its competitive position in global markets. The management’s focus on innovation, quality, and sustainability has established HSA as a trusted exporter capable of meeting evolving consumer preferences and international standards. Continued investment in professional talent, governance enhancements, and market diversification will be critical in sustaining this trajectory and supporting the Company’s long‑term credit profile.


MIS

To support operational efficiency and strengthen internal controls, HSA has implemented an enterprise resource planning (ERP) solution, Sherpa ERP (version 17.12). Sherpa is a cloud‑based business management platform designed for small and medium‑sized enterprises, enabling automation of manual processes and integration of critical business functions. Through this system, HSA consolidates customer, sales, inventory, and financial data into a single platform, ensuring real‑time visibility and streamlined workflows. The adoption of Sherpa ERP reflects management’s commitment to modernizing operations, enhancing transparency, and improving decision‑making capabilities. By digitizing core processes, the Company reduces operational inefficiencies, strengthens reporting accuracy, and supports compliance with regulatory requirements. This investment in technology not only enhances internal governance but also positions HSA to scale operations effectively, manage complex supply chains, and respond swiftly to market dynamics. Continued upgrades and integration of advanced modules will further reinforce the Company’s ability to sustain growth and maintain competitiveness in both domestic and international markets.


Control Environment

HSA embraces a balanced and environmentally conscious growth strategy, embedding sustainable development principles across all aspects of its operations. The Company is dedicated to minimizing environmental impact through responsible practices, innovative solutions, and continuous investment in eco‑friendly technologies. As part of this commitment, HSA has installed an imported, state‑of‑the‑art Waste Water Treatment Plant, ensuring efficient water management, recycling, and pollution control. This initiative not only aligns with global sustainability standards but also demonstrates proactive compliance with environmental regulations, reinforcing the Company’s credibility among international buyers. In addition, HSA fully complies with ISO 45001:2018, an internationally recognized standard for occupational health and safety. This certification reflects the Company’s dual focus on environmental stewardship and workplace safety, ensuring that sustainability is integrated with employee well‑being. Through these initiatives, HSA continues to lead by example, fostering an eco‑conscious business model that strengthens its competitive edge in the global leather and apparel industries. By aligning with international sustainability frameworks, the Company enhances its long‑term resilience, supports export competitiveness, and positions itself as a trusted partner for buyers who prioritize ethical and environmentally responsible sourcing.


Business Risk
Industry Dynamics

Pakistan’s leather industry is recognized for its craftsmanship and adherence to quality standards, making its products highly sought after both locally and internationally. Despite economic challenges, the sector has demonstrated resilience, supported by investments in advanced manufacturing techniques, sustainable practices, and modern equipment. Classified as part of Large-Scale Manufacturing (LSM), the industry contributed to overall LSM growth of ~5.8% during IHFY26. Leather exports rose ~7.6% YoY to USD ~46.6mn in FY25 (SPLY: USD ~43.3mn), with Vietnam accounting for ~23.9% of total exports. Key export categories include leather gloves (~37%), apparel (~28%), and tanned leather (~16%). During 8MFY26, apparel, accessories, and footwear registered growth, though overall performance faced headwinds from global slowdowns, supply chain disruptions, and rising preference for synthetic alternatives. Tanned leather has emerged as the strongest growth driver, rebounding from a ~9% decline in FY24 to ~7.6% growth in FY25, and accelerating to ~8.7% in 8MFY26. Exports to Vietnam rose ~21.6% YoY, representing ~31.5% of this segment. However, reliance on a single dominant market poses concentration risks. Leather apparel remains heavily dependent on Western markets, with the U.S., Germany, and U.K. collectively accounting for ~47.7% of exports. The U.S. share slipped to ~27% in 8MFY26 (SPLY: ~28.2%), highlighting the need for diversification. Sustained competitiveness will depend on innovation, cost efficiency, and expansion into value-added products such as footwear.


Relative Position

H. Sadar Ali Akhtar Ali (Pvt.) Limited (HSA) has firmly established itself as one of the largest leather exporters in Pakistan, consistently maintaining market leadership through sustained revenue growth and operational expansion. The Company’s ability to deliver growth at an accelerating pace reflects its strong business fundamentals, adaptability to global demand cycles, and commitment to innovation. Over the years, HSA has strategically broadened its horizons, venturing into new business areas beyond traditional leather manufacturing. This diversification has included premium leather jackets, denim apparel including jeggings, enabling the Company to capture evolving fashion trends and expand its customer base across multiple geographies. By integrating value‑added segments into its portfolio, HSA has reduced concentration risk and reinforced its resilience against cyclical fluctuations in the leather industry. The Company’s focus on quality excellence, sustainability, and operational efficiency has further strengthened its reputation as a trusted name in both domestic and international markets. Recognition through certifications such as the Leather Working Group (LWG) Gold rating and compliance with global standards underscores HSA’s credibility among international buyers who prioritize ethical and sustainable sourcing. Through this combination of market leadership, diversification, and adherence to global best practices, HSA continues to solidify its position as a leading force in Pakistan’s leather and textile industry, with a strong foundation for long‑term growth and competitiveness.


Revenues

During IHFY26, HSA recorded revenues of PKR 4,960 million, compared to PKR 9,428 million in FY25. This sustained topline trajectory reflects the Company’s expanding market presence and reinforces its strong revenue‑generating capacity. The growth trend underscores HSA’s ability to adapt to evolving demand cycles while maintaining consistency in its export‑oriented operations. A significant portion of the Company’s revenues—around 85% of total sales—is derived from exports, highlighting HSA’s entrenched global footprint in the leather and apparel industries. The remaining 15% of sales are generated from the domestic market, which largely represents indirect exports through local buyers supplying international markets. This dual channel of revenue generation strengthens HSA’s contribution to Pakistan’s export sector while diversifying its customer base. The Company’s reliance on international markets positions it favorably among global buyers, particularly given its certifications and sustainability credentials. At the same time, the presence in the local market provides a supplementary buffer, ensuring continuity of operations and reinforcing HSA’s role as a leading force in both domestic and international trade.


Margins

During IHFY26, HSA reported gross margins of ~16%, broadly in line with ~17% in FY25, reflecting stability in cost management despite fluctuations in raw material and energy prices. The Company’s ability to sustain margins at this level highlights operational efficiency and resilience in its core manufacturing processes. The operating profit margin showed a modest improvement, rising to ~6% in IHFY26 from ~5.3% in FY25, supported by tighter control over administrative and distribution expenses. This improvement indicates progress in optimizing operating costs and enhancing efficiency, even as topline growth continues. At the bottom line, the net profit margin stood at ~3.0% in IHFY26, nearly consistent with ~3.2% in FY25. The stability of net margins underscores the Company’s disciplined financial management, balancing profitability with ongoing investments in diversification and sustainability initiatives. Overall, HSA’s margin profile reflects a steady operating performance, with incremental improvements in operating efficiency offsetting pressures on gross margins. Sustained focus on cost optimization, value‑added product segments, and efficiency gains will be critical in further strengthening profitability and supporting long‑term creditworthiness.


Sustainability

HSA is committed to establishing a strong and sustainable presence in both local and international markets by continuously investing in cutting‑edge technology and advanced machinery. These strategic enhancements are designed to optimize production lines, improve efficiency, and elevate product quality, thereby reinforcing the Company’s competitive edge in the global leather and apparel industries. As part of its long‑term sustainability vision, HSA has planned the installation of a solar power project with a capacity of 1,200 KWT, aimed at generating sufficient renewable energy to meet the entire manufacturing facility’s requirements. This eco‑friendly investment not only reduces reliance on conventional energy sources but also aligns with the Company’s goal of lowering its carbon footprint and ensuring operational sustainability. In addition to technological upgrades, management conducts periodic reviews of business performance, utilizing detailed projections and forecasts to make informed strategic decisions. This proactive approach enables HSA to anticipate market challenges, capitalize on emerging opportunities, and maintain alignment with its long‑term growth objectives. Through the integration of advanced technology, renewable energy initiatives, and disciplined management practices, HSA continues to strengthen its operational resilience, enhance sustainability, and solidify its position as a forward‑thinking leader in Pakistan’s leather and textile industry.


Financial Risk
Working capital

During IHFY26, HSA reported gross working capital days of 183, compared to 171 days in FY25. This increase reflects extended cash conversion cycles, though the Company continues to demonstrate effective management of its operating assets. Average inventory days have remained relatively consistent over the last three years, fluctuating between 134 to 142 days, indicating stable inventory turnover and disciplined stock management practices. Meanwhile, average receivable days reached 41 days in IHFY26, a marginal increase from 32 days in FY25, highlighting continued efficiency in receivables collection despite growth in export volumes. The net working capital cycle increased to 92 days in IHFY26, up from 67 days in FY25, reflecting higher capital absorption in operations. While this elongation warrants close monitoring, it remains manageable given the Company’s structured approach to liquidity planning and access to bank financing. Overall, HSA maintains a disciplined working capital framework, balancing inventory management with efficient receivables collection. This structured approach supports financial stability, optimizes liquidity, and ensures the Company’s ability to meet short‑term obligations while sustaining growth in both domestic and international markets.


Coverages

During IHFY26, HSA generated free cash flows from operations (FCFO) of PKR 215 million, compared to PKR 576 million in FY25. The decline reflects fluctuations in operational cash generation, primarily driven by working capital movements and variability in trade receivables. Despite this moderation, the Company continues to demonstrate its ability to generate positive operating cash flows, underscoring resilience in its core business operations. The interest coverage ratio stood at ~3.2x in IHFY26, down from ~8.4x in FY25, indicating reduced headroom in servicing finance costs. However, the core‑debt coverage ratio improved significantly to ~0.8x in IHFY26 (FY25: 0.5x), reflecting enhanced capacity to meet core debt obligations. This improvement highlights management’s focus on prudent debt management and strengthening repayment ability. Collectively, these financial metrics emphasize HSA’s commitment to maintaining liquidity discipline and debt servicing efficiency. While the decline in operating cash flows warrants close monitoring, the improvement in debt coverage ratios demonstrates progress in financial risk management. Sustained focus on cash flow optimization, coupled with diversification of funding sources, will be critical in ensuring long‑term financial sustainability and supporting the Company’s credit profile.


Capitalization

In IHFY26, HSA maintained a moderately leveraged capital structure, with a leveraging ratio of ~33%, compared to ~31% in FY25. Over the past three years, the Company’s leverage levels have remained relatively stable, reflecting a balanced approach to debt utilization and prudent financial management. A significant portion of the Company’s debt—around ~90% in IHFY26 (FY25: 89%)—consists of short‑term borrowings, underscoring HSA’s reliance on flexible financing to meet operational requirements. This structure provides agility in managing working capital cycles, though it also highlights the importance of maintaining strong liquidity buffers to mitigate refinancing risks. In addition, HSA has secured both long‑term and short‑term borrowings at concessionary rates under the State Bank of Pakistan (SBP) schemes, which has optimized financial costs and supported liquidity management. Access to subsidized financing not only reduces the Company’s interest burden but also enhances its ability to invest in expansion and sustainability initiatives without exerting undue pressure on cash flows. Overall, HSA’s capital structure reflects a disciplined balance between equity strength and debt reliance. Continued focus on diversifying funding sources, managing short‑term debt exposure, and leveraging concessionary financing will be critical in sustaining financial flexibility and reinforcing the Company’s long‑term credit profile.


 
 

May-26

www.pacra.com


(PKR mln)


Dec-25
6M
Jun-25
12M
Jun-24
12M
Jun-23
12M
Management Audited Audited Audited
A. BALANCE SHEET
1. Non-Current Assets 3,358 3,148 2,990 3,144
2. Investments 0 0 0 0
3. Related Party Exposure 0 90 89 94
4. Current Assets 6,725 7,675 6,051 5,269
a. Inventories 3,880 3,834 3,352 2,692
b. Trade Receivables 1,150 1,057 589 895
5. Total Assets 10,083 10,913 9,130 8,507
6. Current Liabilities 2,298 3,664 2,655 2,204
a. Trade Payables 1,769 3,126 2,238 1,947
7. Borrowings 2,511 2,218 1,677 1,691
8. Related Party Exposure 0 26 27 62
9. Non-Current Liabilities 63 96 85 74
10. Net Assets 5,212 4,909 4,687 4,476
11. Shareholders' Equity 5,212 4,909 4,687 4,476
B. INCOME STATEMENT
1. Sales 4,960 9,428 8,223 7,091
a. Cost of Good Sold (4,171) (7,847) (6,445) (5,752)
2. Gross Profit 789 1,582 1,778 1,340
a. Operating Expenses (492) (1,081) (1,102) (867)
3. Operating Profit 298 500 676 473
a. Non Operating Income or (Expense) 3 35 (138) 1
4. Profit or (Loss) before Interest and Tax 301 535 538 473
a. Total Finance Cost (67) (130) (200) (151)
b. Taxation (86) (102) (93) (71)
6. Net Income Or (Loss) 148 304 245 252
C. CASH FLOW STATEMENT
a. Free Cash Flows from Operations (FCFO) 215 576 769 596
b. Net Cash from Operating Activities before Working Capital Changes 173 493 556 495
c. Changes in Working Capital (72) (477) (543) (854)
1. Net Cash provided by Operating Activities 101 16 13 (359)
2. Net Cash (Used in) or Available From Investing Activities (81) (353) (82) (44)
3. Net Cash (Used in) or Available From Financing Activities (63) 357 (70) 496
4. Net Cash generated or (Used) during the period (43) 19 (138) 94
D. RATIO ANALYSIS
1. Performance
a. Sales Growth (for the period) 5.2% 14.7% 16.0% 26.9%
b. Gross Profit Margin 15.9% 16.8% 21.6% 18.9%
c. Net Profit Margin 3.0% 3.2% 3.0% 3.5%
d. Cash Conversion Efficiency (FCFO adjusted for Working Capital/Sales) 2.9% 1.0% 2.7% -3.6%
e. Return on Equity [ Net Profit Margin * Asset Turnover * (Total Assets/Shareholders' Equity )] 5.8% 6.3% 5.3% 6.3%
2. Working Capital Management
a. Gross Working Capital (Average Days) 183 171 167 165
b. Net Working Capital (Average Days) 92 67 74 76
c. Current Ratio (Current Assets / Current Liabilities) 2.9 2.1 2.3 2.4
3. Coverages
a. EBITDA / Finance Cost 5.8 11.9 6.2 5.5
b. FCFO / Finance Cost+CMLTB+Excess STB 2.0 5.4 4.3 3.7
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 0.8 0.5 0.2 0.3
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 32.5% 31.1% 26.3% 27.4%
b. Interest or Markup Payable (Days) 0.0 56.6 58.5 133.8
c. Entity Average Borrowing Rate 6.2% 3.5% 8.5% 8.3%

May-26

www.pacra.com

May-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.

May-26

www.pacra.com