Rating History
Dissemination Date Long-Term Rating Short-Term Rating Outlook Action Rating Watch
24-Oct-25 A- A2 Stable Maintain -
25-Oct-24 A- A2 Stable Maintain -
25-Oct-23 A- A2 Stable Maintain -
25-Oct-22 A- A2 Stable Maintain -
25-Oct-21 A- A2 Stable Maintain -
About the Entity

Pharmagen Limited, an unquoted public limited Company, has been a key player in Pakistan's Active Pharmaceutical Ingredients (APIs) sector since 1990. The Company is engaged in the manufacturing and sale of pharmaceutical products and over the years it has become the leading producer of APIs (Active Pharmaceutical Ingredients) in Pakistan. Pharmagen is primarily owned by Mr. Parvez Hussain’s family (~44%) and Mr. Shamim Ahmed’s family (~30%). Other strategic partners include Mr. Rahim Khan Trust / Kashmir Education Foundation (~15%), Mr. Rasheed Khan’s family (~7%), and others (~4%). Mr. Parvez Hussain Sufi serves as the CEO of the Company.

Rating Rationale

The assigned ratings of Pharmagen Limited (hereinafter referred to as "Pharmagen" or the "Company") reflect its established standing as a pioneer and one of the leading manufacturers of Active Pharmaceutical Ingredients (APIs) in Pakistan. Pharmagen maintains a consistent focus on the production of high-quality Pharmaceutical raw materials and on expanding its local manufacturing footprint to support Pakistan’s broader goal of Pharmaceutical self-sufficiency. The Company operates state-of-the-art, ISO-certified, and GMP-compliant facilities for the production of Penicillins, Cephalosporins, and other Multipurpose APIs, with Paracetamol API production recently added to its portfolio. Its client base includes leading Pharmaceutical Companies such as GlaxoSmithKline Pakistan Limited, Sami Pharmaceuticals (Private) Limited, and Getz Pharma (Private) Limited. The Company’s operations contribute to improving healthcare affordability, promoting indigenization, and increasing local value addition, thereby facilitating foreign exchange savings through import substitution. Pakistan currently meets only about ~15% of its Active Pharmaceutical Ingredient (API) requirements, relying predominantly on imports from China and India. The local API industry remains constrained by limited production capacity, high input costs, and technological gaps, which restrict competitiveness and scale. However, policy measures introduced by the Drug Regulatory Authority of Pakistan (DRAP), along with recent private investments and backward integration initiatives by local manufacturers, indicate a gradual shift toward enhanced self-sufficiency and modernization of the domestic API sector. Company’s top 5 products include Amoxycillin, Cephradine, Cefixime, Paracetamol and Ciprofloxacin, these contribute ~89% of total revenue. SAMI’s strategic partnership with Pharmagen Limited also serves as a significant catalyst for Pharmagen’s growth and long-term sustainability. Additionally, the Company benefits from the sponsor’s extensive industry experience and clear strategic vision, providing strong governance and a solid foundation for sustained success. In FY25, Pharmagen recorded a modest revenue growth of ~6.2%, reaching PKR ~16,380mln. The topline improvement was primarily driven by higher sales volumes; however, overall growth remained contained as a decline in global API prices led to a corresponding reduction in domestic selling prices. Despite this, margins largely remained intact across all levels, reflecting effective cost management and operational efficiency. Going forward, the management aims to strengthen operational efficiency through process enhancements, cost optimization, and strategic expansion of the product portfolio. The financial profile of the Company is considered adequate, with comfortable coverages, cashflows, and working capital cycle. The capital structure is modestly leveraged, with borrowings primarily consisting of short-term loans for working capital requirements.

Key Rating Drivers

The ratings are contingent upon the successful execution of the proposed strategy, emphasizing the preservation of the current market position and sustained profitability in line with the Company’s growth objectives. Additionally, maintaining debt metrics within acceptable thresholds remains a critical prerequisite.

Profile
Legal Structure

Pharmagen Limited (Hereinafter referred to as “the Company” or "Pharmagen" or “PL”) was incorporated in Pakistan on November 24, 1990, as an unquoted Public Limited Pharmaceutical Company.


Background

The Company began its commercial operations in 1990 and has since evolved into a leading pharmaceutical manufacturer with a state-of-the-art production facility designed in full compliance with Good Manufacturing Practices (GMP). Over the years, PL has demonstrated consistent organic growth, strategically expanding its operations and diversifying its product portfolio to address the dynamic needs of the healthcare market. Through continuous investment in quality, innovation, and technology, the Company has earned a strong reputation for excellence, reliability, and commitment to improving patient outcomes. Today, PL stands as a trusted and respected name within the pharmaceutical industry, recognized for its dedication to developing high-quality, effective, and affordable healthcare solutions.


Operations

The Company is engaged in the manufacturing and sale of Active Pharmaceutical Ingredients (APIs) and finished Pharmaceutical products through its wholly-owned subsidiary, Moringa Pharmaceuticals (Pvt.) Ltd. Over the years, PL has established itself as Pakistan’s leading API producer and a trusted supplier to both multinational and local Pharmaceutical Companies. The Company’s modern manufacturing facility, located on Lahore–Kasur Road and spread across approximately ~8 acres of land, is equipped with advanced technology and operates in compliance with stringent quality and safety standards. Recently, PL successfully completed a major capacity expansion project for Paracetamol API, further strengthening its production capabilities and supporting the growing domestic and export demand. Looking ahead, PL is actively pursuing EDQM (European Directorate for the Quality of Medicines) certification — a milestone that will enable the Company to access new international markets, particularly within the European region. This strategic initiative reflects PL’s long-term vision of becoming a globally recognized Pharmaceutical manufacturer known for quality, reliability, and innovation.


Ownership
Ownership Structure

PL’s ownership structure reflects a strong foundation of family and strategic institutional shareholding. The family of Mr. Parvez Hussain serves as the principal shareholder group, holding  ~44% of the Company’s total shares. The family of Mr. Shamim Ahmed represents the second-largest shareholder group, with an ownership stake of around ~30%. In addition to these major holdings, Mr. Rahim Khan Trust / Kashmir Education Foundation retains a significant ~15% ownership interest, underscoring the Company’s association with reputable institutional partners. The family of Mr. Rasheed Khan holds an additional ~7% stake, while the remaining ~4% of shares are distributed among other minority investors. This diversified yet cohesive ownership structure reflects PL’s stable governance framework and long-term commitment to sustainable growth and strategic collaboration.


Stability

The Company’s ownership structure remains stable, supported by the active participation of the second generation of the founding family in key management roles. Among them, Mr. Usman Hussain, currently serving as Head of Marketing, has emerged as a dynamic leader and is widely regarded as a potential successor to guide the Company into its next phase of growth. His involvement reflects the family’s continued commitment to the strategic direction, values, and long-term vision established by the founders. To ensure seamless leadership continuity and strengthen organizational resilience, it is recommended that PL formulate a formal succession plan. Such a framework would establish clear processes for leadership transition, executive development, and talent retention—thereby ensuring that the Company’s growth momentum, operational stability, and strategic vision remain uninterrupted. Implementing a well-defined succession plan will not only safeguard PL’s legacy but also reinforce stakeholder confidence in its governance and long-term sustainability.


Business Acumen

PL’s ownership structure embodies a combination of strong business acumen, strategic foresight, and a steadfast commitment to sustainable growth. The inclusion of  SAMI as shareholder marks a significant milestone in PL’s evolution. This partnership brings with it a wealth of industry expertise, operational excellence, and strategic insight, enriching PL’s governance framework and decision-making capabilities. The infusion of SAMI’s knowledge and experience complements the existing ownership’s long-term vision, creating a powerful synergy that enhances PL’s ability to navigate complex market dynamics, drive innovation, and pursue new growth avenues. Together, this balanced mix of seasoned leadership and fresh perspectives positions PL to further strengthen its competitive advantage, expand its market presence, and reinforce its standing as a trusted leader in Pakistan’s Pharmaceutical Industry.


Financial Strength

The Company’s sponsors exhibit considerable financial strength, underpinned by their diverse investments across multiple sectors and a well-established financial profile. This financial robustness not only provides stability but also enables the sponsors to support strategic initiatives and growth opportunities effectively. A key milestone in their expansion strategy was the acquisition of Moringa Pharmaceuticals (Pvt.) Ltd. in 2017, a move designed to strengthen their foothold in the Pharmaceutical Sector and broaden their product portfolio.  Despite the strategic intent behind this acquisition, Moringa Pharmaceuticals is currently facing financial challenges and has yet to reach its breakeven point. The difficulties stem from various operational and market factors that have impacted the subsidiary’s profitability. Nevertheless, the sponsors remain committed to addressing these challenges through active management and targeted interventions aimed at turning around the Company’s performance. Importantly, the sponsors’ overall financial stability and diversified investment base provide a solid foundation that supports PL’s ongoing growth and resilience. Their ability to leverage financial resources, combined with strategic oversight, positions PL well to navigate industry fluctuations and capitalize on emerging opportunities in the competitive Pharmaceutical landscape. This financial backing is crucial in sustaining long-term investments in innovation, capacity expansion, and market development, ensuring the Company remains competitive and poised for future success.


Governance
Board Structure

PL’s Board of Directors is comprised of ~11 distinguished members, reflecting a balanced blend of familial representation and external expertise. Among them, four seats are held by representatives from Mr. Parvez Hussain’s family, while the remaining members hail from three other prominent families. This diverse composition fosters a rich exchange of ideas, perspectives, and professional experiences, which significantly strengthens the board’s strategic oversight and decision-making capabilities. To further elevate its governance framework and align with best practices, PL may consider the voluntary adoption of the Code of Corporate Governance. This move would signal the Company’s commitment to transparency, accountability, and ethical leadership. By embracing this code, PL can enhance stakeholder confidence, improve internal controls, and ensure that its governance structures are robust, responsive, and future-ready.


Members’ Profile

PL’s Board of Directors is led by Mr. Muhammad Rasheed Khan, an esteemed veteran of the banking industry with an impressive career spanning over seven decades. His longstanding association with PL—now exceeding ~30 years—has been instrumental in shaping the Company’s strategic direction and fostering a culture of integrity and resilience. His wealth of experience and steady leadership continue to be a cornerstone of PL’s governance framework. Among the board’s distinguished members is Mr. Shamim Ahmed, a highly respected entrepreneur with substantial investments in the Pharmaceutical sector. His business acumen and industry insights bring valuable perspective to the boardroom, particularly in navigating market dynamics and identifying growth opportunities. The executive leadership includes Mr. Parvez Hussain Sufi, the Chief Executive Officer, and his son Mr. Usman, both of whom play active roles in steering the Company’s operations and long-term strategy. The remaining board members serve in non-executive capacities, ensuring a balanced governance structure that promotes independent oversight and accountability. Each board member is a seasoned professional with deep-rooted experience in the Pharmaceutical industry. Their collective expertise supports robust governance, informed decision-making, and strategic foresight—key pillars that drive PL’s continued success and commitment to excellence.



Board Effectiveness

PL’s Board of Directors has taken a proactive step in strengthening its governance framework by establishing an Audit Committee composed of three members. This committee plays a critical role in overseeing the Company’s financial reporting, internal controls, and compliance with applicable professional and regulatory standards. Its presence reflects PL’s commitment to maintaining transparency, accountability, and ethical financial practices. However, beyond the Audit Committee, the Company currently does not maintain any other board-level committees. This presents a valuable opportunity for the sponsors and leadership to further enhance PL’s corporate governance by considering the formation of additional specialized committees. Establishing such committees would not only broaden the scope of board oversight but also promote more focused and informed decision-making across key areas of the business. It would align PL more closely with global best practices and reinforce its reputation as a forward-thinking, well-governed enterprise.


Financial Transparency

The Company's External Auditors, Kreston Hyder Bhumji & Co. Chartered Accountants (QCR-rated & belongs to category A of SBP) expressed an unqualified opinion on the financial statements for the year ended June 30, 2025.


Management
Organizational Structure

PL has established a robust and clearly defined organizational structure, segmented into eight specialized functional departments. Each department is led by experienced professionals who bring deep domain expertise and a commitment to operational excellence. This well-structured organizational framework enables PL to operate with precision and agility. By clearly delineating responsibilities and fostering cross-functional collaboration, the Company is well-positioned to achieve sustainable growth, drive innovation, and respond effectively to evolving market demands. The departments include: 1) Quality Assurance – Ensures that all products meet stringent quality standards and regulatory requirements, safeguarding consumer trust and product integrity. 2) Operations – Manages day-to-day manufacturing and logistical activities, optimizing resource utilization and ensuring timely delivery. 3) Technical – Oversees product development, process engineering, and technical innovation, driving continuous improvement and efficiency. 4) Marketing & Sales – Develops strategic market positioning, customer engagement, and revenue generation initiatives to expand PL’s market footprint. 5) Finance – Handles financial planning, budgeting, and reporting, ensuring fiscal discipline and supporting strategic investments. 6) Information Systems – Maintains and enhances the Company’s digital infrastructure, enabling data-driven decision-making and operational agility. 7) Human Resources & Administration – Manages talent acquisition, employee development, and organizational culture, fostering a productive and motivated workforce.8) Internal Audit – Provides independent oversight of internal controls and compliance, reinforcing transparency and accountability across all functios.             


Management Team

Mr. Parvez Hussain Sufi has been at the helm of PL since its inception, serving as both Managing Director and Chief Executive Officer. With an illustrious career spanning nearly ~46 years, he brings a wealth of experience and strategic insight to the organization. Over the past ~28 years, Mr. Pervez has successfully led and managed a range of industrial ventures, with a particular emphasis on the Pharmaceutical and healthcare sectors—areas in which he has developed deep operational and regulatory expertise. A distinguished professional, Mr. Pervez is a fellow member of two prestigious institutions: the Institute of Chartered Accountants in England and Wales (ICAEW) and the Institute of Chartered Accountants of Pakistan (ICAP), both since 1976. His dual qualifications reflect a strong foundation in financial stewardship and corporate governance, which have been instrumental in shaping PL’s growth trajectory. Under his visionary leadership, PL has cultivated a high-performing management team composed of seasoned professionals, many of whom have been with the Company for decades. This continuity has fostered a culture of trust, institutional knowledge, and operational excellence—key drivers of PL’s sustained growth, resilience, and industry reputation.


Effectiveness

PL has established a Business Development Committee, which includes company directors and heads of departments (HODs). This committee plays a key role in driving strategic growth initiatives and business expansion. To further improve the efficiency and effectiveness of operational decision-making, PL should consider forming additional management committees focused on specific functions or cross-departmental collaboration. Each department within the Company has a well-defined management hierarchy consisting of multiple levels. This structured approach ensures smooth communication, clear accountability, and streamlined operations across all areas of the business.


MIS

PL has successfully implemented a custom-built, web-based Enterprise Resource Planning (ERP) system called Vintage Pro ERP. This system is deployed across both the head office and manufacturing facilities. It was specifically designed to meet the Company’s unique operational requirements and integrates key business functions such as procurement, inventory management, production planning, sales and distribution, finance, and human resources.  By using Vintage Pro ERP at all major operational sites, PL ensures real-time, centralized access to critical data. This seamless connectivity improves communication and coordination between departments. The system significantly reduces manual processes, minimizes data silos, and enhances the accuracy and consistency of information across the organization. The ERP system has delivered several important benefits. It has enhanced operational efficiency by automating workflows and streamlining processes, resulting in faster turnaround times and increased productivity. Management now has access to real-time data and reporting, which supports more informed and timely decision-making. Additionally, the system improves inventory and supply chain management by providing better tracking of raw materials and finished goods. This helps reduce stockouts, overstocking, and waste.  Financial control has also been strengthened, as the integrated finance modules ensure accurate tracking of transactions, budgeting, and regulatory compliance. Being web-based, Vintage Pro ERP offers scalability and flexibility, allowing the system to be easily upgraded or expanded to support future business growth and changing operational needs. Overall, the implementation of Vintage Pro ERP reflects PL’s commitment to digital transformation and operational excellence. It enables the Company to respond effectively to market changes, regulatory demands, and customer expectations within the competitive pharmaceutical industry.


Control Environment

PL upholds a rigorous commitment to quality control, a cornerstone of its operations in the highly regulated Pharmaceutical industry. The Company’s quality assurance protocols are meticulously designed to ensure that every product meets the highest standards of reliability, safety, and efficacy. These protocols are aligned with both local regulatory frameworks and international compliance benchmarks, reflecting PL’s dedication to delivering trusted healthcare solutions and maintaining public confidence. Complementing its quality systems, PL has instituted a robust Internal Audit function that plays a pivotal role in reinforcing governance and internal controls. This function reports directly to the Audit Committee of the Board, ensuring independence and transparency in oversight. In a strategic move to enhance audit integrity and professional rigor, PL has outsourced its internal audit operations to EY Ford Rhodes Chartered Accountants, a member firm of the globally recognized Big Four accounting firms. This partnership brings world-class audit practices, impartial evaluation, and deep industry expertise to PL’s internal control environment. Together, these frameworks reflect PL’s unwavering commitment to operational excellence, regulatory compliance, and ethical business conduct—key pillars that support its long-term sustainability and reputation in the pharmaceutical sector.


Business Risk
Industry Dynamics

The global Active Pharmaceutical Ingredients (API) market is experiencing steady growth, driven by rising demand for generic drugs, biologics, and treatments for chronic diseases. With a projected CAGR of around ~6.8%, the market is expected to surpass USD ~418bn by 2034. Key trends include increased outsourcing to CMOs, especially in India and China, and a shift toward high-potency and sterile APIs. Regulatory pressures and supply chain vulnerabilities remain challenges, while technological advancements and expanding healthcare access in emerging markets present significant opportunities for innovation and expansion. Pakistan’s Active Pharmaceutical Ingredients (API) industry is still in its early stages, with approximately ~23 local manufacturers currently operating. These domestic producers collectively fulfill only around ~15% of the national demand, leaving a significant ~85% reliant on imports. This heavy dependence on foreign sources highlights both the challenges and opportunities for growth within the local API sector, particularly in enhancing self-sufficiency and reducing supply chain vulnerabilities. DRAP is promoting local production, but the industry relies heavily on imports from China and faces foreign exchange risks. More technology partnerships and research are needed to reduce import reliance.  Usually, Pharmaceutical MNCs procure APIs and finished products from their parent or group companies. Local companies, on the other hand, rely on cost effective sources to purchase these. Pakistan’s Pharmaceutical industry is both dynamic and growing, comprising approximately ~625 companies. Of these, around ~600 are local firms, while about ~25 are multinational corporations (MNCs). The market share between local and multinational companies stands at a ratio of 75:25, favoring local players. The industry meets nearly ~80% of the country’s pharmaceutical demand through domestic production. The remaining ~20% is fulfilled through imports of finished products. However, around ~90% of the raw materials used—primarily Active Pharmaceutical Ingredients (APIs)—are imported from other countries. Market leadership is concentrated among major players, with the top ~20 Pharmaceutical Companies accounting for ~68% of the total market share. The top 50 Companies collectively hold around ~89% of the market, highlighting the dominance of large corporates in the sector. The Pharmaceutical market in Pakistan offers significant growth potential. One of the key indicators is the country's low per capita healthcare spending, which is among the lowest in the world. This suggests ample room for increased investment and consumption in the healthcare sector as economic conditions and healthcare awareness improve. Additionally, rural areas across Pakistan remain largely underserved, with limited access to medical facilities and essential medicines. Expanding healthcare services and pharmaceutical distribution in these regions represents a major opportunity for growth within the industry.



Relative Position

The Active Pharmaceutical Ingredient (API) manufacturing sector in Pakistan remains relatively underdeveloped, with limited infrastructure and investment in local production. As a result, many Pharmaceutical Companies have shifted their focus toward importing and trading APIs rather than producing them domestically. This reliance on foreign sources not only increases costs but also exposes the industry to supply chain disruptions and regulatory complexities. In this context, PL stands out as one of the few companies actively engaged in domestic API manufacturing. Its commitment to local production gives it a distinct competitive edge in a market where most players depend heavily on imports. By investing in API manufacturing capabilities, PL is not only reducing dependency on external suppliers but also contributing to national healthcare resilience. This strategic positioning places PL in a strong trajectory for sustained growth and market leadership. As demand for locally produced APIs continues to rise—driven by cost efficiency, supply chain reliability, and evolving regulatory preferences—PL is well-equipped to capture a larger share of the market. Its ability to offer high-quality, locally manufactured APIs aligns with both industry needs and national priorities, reinforcing its role as a key player in Pakistan’s Pharmaceutical ecosystem.


Revenues

In FY25, Pharmagen delivered a modest revenue growth of  ~6.2%, slightly ahead of the ~5.5% recorded in FY24. Total revenue rose to PKR ~16,380mln, up from PKR 15,421mln in the previous year, with the topline improvement primarily driven by higher sales volumes. However, overall growth remained contained as a decline in global API prices led to a corresponding reduction in domestic selling prices. The Company’s product portfolio remains highly concentrated, with its top five products contributing nearly ~89% of total sales. While this reflects the strength and market demand for PL’s core offerings, it also underscores the importance of diversification to reduce exposure to product-specific risks and enhance long-term stability. Looking ahead, PL is well-positioned for accelerated growth, supported by the annual capacity expansion of its Paracetamol project by ~3,600 metric tons. This initiative is expected to boost production volumes and extend market reach, paving the way for stronger revenue performance in the coming years.



Margins

In FY25, PL maintained a stable gross margin of ~7.0%, slightly down from ~7.2% in FY24. This marginal decline reflects the impact of pricing pressures, yet underscores the Company’s ability to manage input costs effectively. Similarly, the operating margin held steady at around ~4.3%, compared to ~4.7% in the previous year, indicating disciplined operational control despite rising expenses. The net profit margin also remained relatively stable, settling at ~1.5%, down modestly from ~1.8% in FY24. This performance highlights PL’s effective cost management and operational efficiency, even in the face of external challenges such as inflationary pressures and competitive pricing dynamics.




Sustainability

PL’s earnings outlook is poised for improvement, supported by the stabilization of the exchange rate and ongoing capacity enhancements across key production facilities. The expansion of the Penicillin, Cephalosporin, and Multi-purpose plants has significantly bolstered the Company’s ability to meet rising market demand while improving operational efficiency. Additionally, the Paracetamol plant expansion has played a pivotal role in diversifying PL’s revenue streams, contributing positively to overall sales growth and reducing reliance on a concentrated product mix. To further reinforce financial performance and strategic planning, it is essential to implement a structured monthly and quarterly performance review mechanism. This should be complemented by the development of robust and prudent financial projections, enabling more accurate forecasting, disciplined budgeting, and informed decision-making. Together, these measures will enhance PL’s financial agility and position the Company for sustained profitability and long-term growth.




Financial Risk
Working capital

PL manages its working capital requirements through a combination of internal cash generation and short-term borrowings. In FY25, short-term borrowings declined significantly to PKR ~148mln, down from PKR ~934mln in FY24, indicating reduced reliance on external funding. The Company also improved its operational efficiency, as net working capital days dropped to around ~37 days in FY25 from ~60 days in the previous year. This improvement was primarily driven by a reduction in inventory holding days. Despite the decline in short-term borrowings, PL retains sufficient borrowing capacity for working capital needs, as reflected in its short-term trade leverage, which stood at a manageable ~38% in FY25 (FY24: ~42%).


Coverages

The Company reported free cash flow from operations (FCFO) of PKR ~283mln in FY25, compared to PKR ~542mln in FY24. This decline reflects a reduction in operational cash generation during the period. Despite this, the Company’s interest coverage ratio remained positive, though it moderated to ~1.3x in FY25 from ~1.9x in FY24, indicating a reduced but still adequate ability to meet interest obligations from operating profits.


Capitalization

As of FY25, the Company's debt portfolio remains predominantly composed of short-term borrowings, representing  ~99% of total debt (FY24: ~98%). This reflects a consistent approach to managing liquidity through short-term financing instruments. Despite the concentration in short-term debt, PL continues to uphold a conservatively leveraged capital structure. The Company's leverage ratio—defined as total debt relative to equity—declined significantly to ~6% in FY25, compared to ~20% in FY24. This reduction underscores PL’s commitment to financial discipline and balance sheet strength, positioning the Company for sustainable growth and resilience against market volatility.


 
 

Oct-25

www.pacra.com


Jun-25
12M
Jun-24
12M
Jun-23
12M
A. BALANCE SHEET
1. Non-Current Assets 5,558 5,305 4,752
2. Investments 0 0 0
3. Related Party Exposure 272 172 172
4. Current Assets 5,885 5,283 5,524
a. Inventories 1,492 1,538 1,895
b. Trade Receivables 2,147 3,084 2,864
5. Total Assets 11,715 10,760 10,448
6. Current Liabilities 3,537 2,094 2,858
a. Trade Payables 3,078 1,826 2,518
7. Borrowings 148 934 556
8. Related Party Exposure 350 800 1,209
9. Non-Current Liabilities 0 24 19
10. Net Assets 7,680 6,909 5,806
11. Shareholders' Equity 7,680 6,909 5,806
B. INCOME STATEMENT
1. Sales 16,380 15,421 14,616
a. Cost of Good Sold (15,236) (14,314) (13,361)
2. Gross Profit 1,144 1,107 1,256
a. Operating Expenses (435) (381) (336)
3. Operating Profit 709 725 920
a. Non Operating Income or (Expense) (34) (23) (49)
4. Profit or (Loss) before Interest and Tax 675 703 871
a. Total Finance Cost (217) (283) (557)
b. Taxation (205) (138) (187)
6. Net Income Or (Loss) 253 281 127
C. CASH FLOW STATEMENT
a. Free Cash Flows from Operations (FCFO) 283 542 716
b. Net Cash from Operating Activities before Working Capital Changes 34 295 476
c. Changes in Working Capital (605) (730) (243)
1. Net Cash provided by Operating Activities (572) (435) 233
2. Net Cash (Used in) or Available From Investing Activities (759) (829) (1,482)
3. Net Cash (Used in) or Available From Financing Activities (203) 1,277 1,207
4. Net Cash generated or (Used) during the period (1,534) 13 (42)
D. RATIO ANALYSIS
1. Performance
a. Sales Growth (for the period) 6.2% 5.5% 54.9%
b. Gross Profit Margin 7.0% 7.2% 8.6%
c. Net Profit Margin 1.5% 1.8% 0.9%
d. Cash Conversion Efficiency (FCFO adjusted for Working Capital/Sales) -2.0% -1.2% 3.2%
e. Return on Equity [ Net Profit Margin * Asset Turnover * (Total Assets/Shareholders' Equity )] 3.5% 4.4% 2.5%
2. Working Capital Management
a. Gross Working Capital (Average Days) 92 111 109
b. Net Working Capital (Average Days) 37 60 58
c. Current Ratio (Current Assets / Current Liabilities) 1.7 2.5 1.9
3. Coverages
a. EBITDA / Finance Cost 3.6 2.8 1.8
b. FCFO / Finance Cost+CMLTB+Excess STB 1.3 1.9 1.3
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 5.3 3.1 7.0
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 6.1% 20.0% 23.3%
b. Interest or Markup Payable (Days) 55.0 83.6 44.2
c. Entity Average Borrowing Rate 17.0% 17.8% 27.5%

Oct-25

www.pacra.com

Oct-25

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.

Oct-25

www.pacra.com