Rating History
Dissemination Date Long-Term Rating Short-Term Rating Outlook Action Rating Watch
23-Sep-26 AA - Stable Initial -
08-Jun-26 AA - Stable Preliminary -
About the Instrument

The Airlink portion forms part of a PKR 4,764mln syndicated Islamic facility arranged by The Bank of Punjab (lead arranger), BankIslami Pakistan, Askari Bank, and Pak China Investment Company, with PKR 3,300mln allocated to its subsidiary Select Technologies. Both sub-facilities are cross-collateralized and subject to cross-default provisions. Proceeds finance Airlink’s SGSEZ manufacturing facility, at 3M KIBOR + 115bps, with a ten-year tenor including a one-year grace period and repayment in up to 36 equal quarterly instalments.

Rating Rationale

Airlink Communication Limited (“Airlink”) issued its first privately placed Islamic Term Finance Facility of PKR 1,464mln, with the first drawdown on June 30th, 2026 and the final drawdown on July 6th, 2026. The assigned rating draws comfort from the credit enhancement extended through an InfraZamin Pakistan Limited (IZP) guarantee, covering 75% of outstanding principal, and a layered security structure, alongside the borrower’s standalone credit profile. The guarantee has been approved, with ~71% of the total facility already drawn. In the event of non-payment, primary recourse is first to the DPA and DSRA, with the guarantee invoked only upon exhaustion of the DPA at the relevant instalment due date. Security is multi-tiered, comprising pari passu mortgages over three acres at SGSEZ and fixed/current assets, PKR 2,000mln annual receivables routing, cross-corporate and personal guarantees, and an irrevocable sponsor support undertaking covering all Project Account shortfalls. Payment certainty is supported by four dedicated Project Accounts, including an IZP-exclusive GPA. The Collection Account maintains 1.0x annual revenue coverage, with funds applied to the DPA/GPA, then DSRA, while the DPA is funded monthly and the DSRA maintained at 1x upcoming quarterly principal. Surplus is released only absent an Event of Default. Airlink is Pakistan’s leading mobile phone distributor, with partnerships spanning Xiaomi, Samsung, Apple, Tecno, Itel, and, more recently, Hisense. During 7MCY26 (Jan–Jul '26), local production declined by ~3.4% YoY to 17 million units, comprising ~9 million 2G phones and ~8 million smartphones, while commercial imports rose sharply (~92% YoY) to 2.66 million units. This trend reflects growing consumer preference for premium and technologically advanced devices, alongside competitive and demand-side pressures on domestic assemblers. In line with broader industry trends reflected in PTA statistics, the Company’s consolidated sales declined modestly by ~12.7% YoY during 9MFY26. Despite the softer topline performance, profitability improved materially across all levels. Financial risk profile of the Company remains adequate, supported by improving profitability and demonstrated market access. However, higher borrowing costs, elongated working capital cycle, and execution risk attached to expansionary capex remain monitorable factors. Going forward, the management is expecting improvement in profitability after execution of these initiatives and remain committed to comply with agreed gradual de-leveraging plan and financial discipline. Separately, the Company has entered electric mobility through its ‘AirV’ brand, with plans for an electric bike assembly facility at its Lahore complex; currently progressing at a fast pace.

Key Rating Drivers

Sustained compliance with a pre-agreed financial matrix, reflecting adherence to a well-defined and disciplined financial framework, remains important. Furthermore, the successful execution of the planned deleveraging strategy, supported by optimal deployment of syndicated financing and IPO proceeds, along with the successful market penetration of newer product categories and scale-up of the SGSEZ facility, prudent liquidity management, and efficient working capital discipline, shall remain imperative.

Issuer Profile
Profile

Air Link Communication Limited (hereafter ‘Airlink’ or 'the Company') is a public limited company, incorporated in January 2014 under the repealed Companies Ordinance 1984, now the Companies Act, 2017. The Company has been listed on the Pakistan Stock Exchange (PSX) since September 2021. Its registered office is located at 152/1- M, Quaid-e-Azam Industrial Estate, Kot-Lakhpat, Lahore. Airlink began as a partnership firm in 2010, engaged in the import and distribution of IT products, particularly mobile phones and related products. In 2014, a new private company was incorporated to take over the partnership's business, and the entire business was transferred to the Company’s books in 2018. Subsequently, Airlink converted its status to a Public Unlisted Company in April 2019 and was eventually listed on the PSX in September 2021. Airlink’s core operations comprise the production of Tecno smartphones and the distribution of mobile phones and allied products for several leading global brands, including Xiaomi, Samsung, iPhone, Tecno, Itel, and Hisense. The Company has further strengthened its market positioning through a partnership with Xiaomi, under its subsidiary, Select Technologies Limited (STL), that manufactures Xiaomi mobile phones, LEDs, and now Hisense ACs and LEDs as well in Pakistan. Following the successful completion of its Initial Public Offering (IPO), Select Technologies Limited (SELECT) was listed on the Pakistan Stock Exchange (PSX) on 13th July 2026. The IPO received a strong market response, with the book-building phase oversubscribed by approximately 3.2x and the strike price discovered at PKR 34 per share. The offering raised approximately PKR 3.02bln, strengthening SELECT's equity base and supporting its manufacturing expansion and incremental working capital requirements. Airlink continues to retain a controlling stake in the subsidiary following the listing. On the manufacturing side, Airlink’s assembly lines have an annual capacity of ~1.8 million mobile phones units on a single-shift basis and STL’s assembly lines have an annual capacity of ~2.7 million mobile phones units and 180k for LEDs on a single-shift basis. In FY26, the Companies assembled around 1.85 million mobile devices and around 38k units of LEDs. Following the completion of its new facility in Sundar, the Group has relocated its Xiaomi and Tecno mobile phone production lines from the Quaid-e-Azam Industrial Estate facility to the new site. The Sundar facility also houses the newly established Hisense production lines, thereby consolidating the Group’s key mobile phone manufacturing operations at a single facility. Operating within the SGSEZ framework will provide the Company with ten years of fiscal incentives, enhancing cost competitiveness and supporting future growth. This expansion underscores Airlink’s growing role in strengthening Pakistan’s manufacturing and export base. Separately, the Company has announced its entry into electric mobility through the newly launched brand, “AirV,” with plans to establish an electric bike assembly facility at its existing SGSEZ complex in Lahore. Construction and development activities are currently progressing at a fast pace, with the project expected to further diversify the Group’s product portfolio.


Ownership

The majority stake rests with the members of the sponsoring family, holding ~73.43% of shares. Additionally, ~12.93% is owned by the general public, ~0.06% is held by foreign companies, ~8.38% is held cumulatively by banks, development finance institutions, non-banking finance institutions, insurance companies, modarabas and mutual funds, ~2.27% is held by directors, their spouses and minor children, whereas the remaining ~2.93% is owned by others. The ownership structure of Airlink is considered stable, given the significant majority stake held by the sponsoring family. Mr. Muzzaffar Hayat Piracha, the primary sponsor, has led the Company since its inception. With extensive industry experience and a deep understanding of the market, his strong leadership is evident through the successful strategic partnerships the Company has established. His business acumen is highly regarded. The owners of the Company do not hold any strategic stakes in other companies. However, Mr. Muzzaffar Hayat owns commercial and residential real estate, contributing to the overall financial strength, which is deemed adequate.


Governance

The Board of Directors comprises seven members: two non-executive directors (including the chairman and a female director), two executive directors (including the CEO), and three independent directors. The Board members are seasoned professionals with extensive, multifunctional experience across multiple sectors. Mr. Aslam Hayat Piracha, the Chairman, possesses over five decades of business experience with a core specialty in imports and exports. He is actively involved in overseeing Airlink's systems and controls. The independent directors are highly regarded business experts, bringing exposure from diverse sectors. The Board meets at least quarterly to oversee management's performance and ensure alignment with the Company’s strategic goals. In FY25, four Board meetings were held with strong attendance from the directors. Meeting minutes are appropriately documented, and action points are communicated to the relevant stakeholders. The Board has established two committees: the Audit Committee and the HR and Remuneration Committee, which enhance the Board's effectiveness by enabling focused oversight and efficient decision-making. M/S BDO Ebrahim & Co. Chartered Accountants, listed in the category 'A' on SBP's panel of auditors, serve as the Company's external auditors. They have expressed an unqualified opinion on the Company’s financial statements for the year ended June 30, 2025. Audit for FY26 is in process.


Management

Airlink has a well-defined organizational structure, divided into eight functional departments: Human Resources, Production, Retail, Operations, Internal Audit, Marketing, Distribution, and Accounts & Finance. Each department is led by a professional Head who reports directly to the CEO. Currently, all key positions are filled. Mr. Muzaffar Hayat Piracha, the CEO, holds a Master's Degree in Business Administration and has over two decades of multifaceted leadership experience across various sectors. He is supported by a seasoned management team with extensive expertise. Notably, Mr. Adnan Aftab, the CEO of Select Technologies Ltd., holds a Master's Degree in Manufacturing Engineering and has over three decades of experience in manufacturing. Additionally, Mr. Nusrat Mahmood, the CFO, is a distinguished Management Accountant and Chemical Engineer with over two decades of experience across multiple industries, including textiles, fertilizers, and telecommunications. Each functional department has a multi-layered hierarchy with well-defined and documented roles and responsibilities, strengthening management effectiveness. Furthermore, six management committees have been established: the Credit Committee, Risk Management Committee, Sales Control Committee, Cash Management Committee, Operational Control Committee, and Business Plan Committee. These committees enhance overall operational efficacy by enabling focused decision-making and bridging inter-departmental gaps. The Company has implemented SAP, an ERP solution, to maintain a robust reporting system. The internal audit department, which reports directly to the Board’s audit committee, ensures oversight. Detailed MIS reports for senior management are frequently generated for each business unit, including region-wise business partner reports with adjustments, daily stock reports for all warehouses, and product-wise reports of region and corporate limits.


Business Risk

Pakistan’s cellular market has reached a high level of maturity, with tele-density surging to ~84% as of Jul’26 and 95% of networks now 4G-enabled; however, there are only a few 5G-supported mobile sets in Pakistan. While macroeconomic headwinds, specifically elevated inflation, high interest rates, and PKR depreciation, initially constrained purchasing power and shifted demand toward affordable, locally assembled models, the market showed a mixed recovery during FY26. On the supply side, improved foreign exchange liquidity and eased import restrictions facilitated a modest rebound in local manufacturing, supported by government-led localization initiatives. Per the Pakistan Telecommunication Authority’s (PTA) latest statistics, Pakistan’s mobile handset market remained largely assembly-led, although local production recorded a modest contraction during CY25. Local production declined by ~3.7% YoY to 30.21 million units (CY24: 31.38 million), comprising ~15 million 2G handsets and 16 million smartphones. In contrast, handset imports increased to ~2.37 million units, indicating relatively stronger demand for imported devices, particularly in higher-end and specialized smartphone segments not fully catered to by local assemblers. During 7MCY26 (Jan–Jul '26), local production declined by ~3.4% YoY to 17 million units, comprising ~9 million 2G phones and ~8 million smartphones, while commercial imports rose sharply (~92% YoY) to 2.66 million units. The divergence between softer local output and rising imports reflects growing consumer preference for premium, technologically advanced handsets, while also highlighting competitive and demand-side pressures on domestic assemblers.

Within this landscape, Airlink maintains a dominant market position as a top-10 distributor and the sole manufacturer of Xiaomi smartphones in Pakistan, alongside its authorized seller position for Apple products and production of Tecno and itel devices. The Company has strategically transitioned into a diversified consumer electronics powerhouse, recently expanding its portfolio to include the local manufacturing of Acer laptops and tablets. Furthering this diversification, Airlink incorporated ZEXO Technologies (Pvt.) Limited in 2025 and established a landmark partnership with HISENSE to bring world-class Smart TVs and air conditioners to the domestic market, which has now entered in the operational phase and sold ~24k units from Mar’26 to Jun’26.

In FY25, Airlink’s consolidated revenue stood at PKR 104.379 billion, representing a contraction from the PKR 129.742 billion recorded in FY24. This topline decline was primarily the result of a challenging fiscal environment, marked by the imposition of higher taxes and elevated device pricing, which, alongside a general slowdown in consumer purchasing power, shifted market demand toward lower-priced models. This cooling trend persisted into 9MFY26, with sales declining modestly year-over-year by ~12.7%, aligning with PTA statistics showing a slight industry-wide reduction in production. Despite the revenue compression, Airlink demonstrated significant resilience through a sharp improvement in its profitability profile. The Company successfully pivoted to a high-efficiency model, with the gross margin climbing to ~10.6% in FY25 (FY24: ~7.5%) and the operating margin strengthening to ~9.1% (FY24: ~6.5%). This bottom-line expansion was further evidenced by the net profit margin rising to ~4.5%, up from ~3.6% the previous year. This margin-enhancement trajectory further accelerated in 9MFY26, with gross, operating, and net margins reaching ~13.6%, ~11.0%, and ~5.3%, respectively. These figures underscore Airlink’s ability to maintain rigorous cost discipline and optimize production efficiencies, effectively decoupling profitability growth from broader market volume fluctuations.

Over the years, Airlink has developed into a leading distributor of mobile phones and related devices in Pakistan, supported by an integrated operating model encompassing distribution, manufacturing, and retail. The Group’s business profile is underpinned by long-standing partnerships with international brands across multiple price segments, alongside its role as an authorized reseller in the premium category. Its extensive nationwide distribution network, covering a broad base of cities through multiple regional hubs, provides scale, market penetration, and supply chain stability. The Group has progressively expanded into local manufacturing, establishing smartphone assembly capabilities and subsequently diversifying into adjacent electronics such as smart TVs and computing devices. This gradual backward integration, undertaken through its subsidiary, has strengthened operational control and contributed to product portfolio diversification beyond core handset distribution. Ongoing capacity expansion through the development of a large-scale manufacturing facility at Sundar is expected to further enhance production capabilities and support future growth, including potential export orientation. The relocation of key production lines and continued collaboration with principal brands indicate a strategy focused on scaling localized manufacturing while maintaining alignment with global partners. In parallel, the Group has been broadening its presence into additional consumer durable segments (household appliances), leveraging its existing distribution infrastructure. While this diversification is expected to support growth, it is important to note that these product categories operate under different market dynamics compared to the mobile phone segment, with potentially distinct demand patterns, pricing cycles, and inventory turnover. This may necessitate a more tailored framework and could result in a working capital cycle that differs from the Company’s historical experience in the mobile phone segment.

Overall, Airlink’s sustainability as a group is supported by its diversified brand relationships, expanding manufacturing footprint, and established distribution platform. However, execution of ongoing expansion initiatives, effective management of working capital, and the successful market penetration of newer product segments, while managing the operational risks at a targeted level, will remain key considerations for maintaining financial and operational stability.


Financial Risk

Airlink’s working capital requirements are largely driven by inventory needs across its assembly and distribution operations. During FY25, the Company’s average gross working capital days increased to ~67 days (FY24: ~30 days), while net working capital days rose to ~46 days (FY24: ~18 days). The increase primarily reflected inventory buildup to meet demand from the principals for new launches. Although the free cash flow from operations (FCFO) improved to ~PKR 8,839mln in FY25 from PKR 8,578mln in FY24, supported by improved profitability, the interest coverage ratio moderated to 2.7x (FY24: 3.3x) due to higher finance costs amid an elevated interest rate environment. The Company’s debt repayment capacity remained sound, as reflected by a debt payback ratio of 0.4x in both FY25 and FY24. In 9MFY26, working capital intensity deteriorated, with gross and net working capital days lengthened to 112 and 95 days, respectively, primarily driven by a strategic inventory build-up ahead of a new mobile phone model and new product launches, further compounded by logistical bottlenecks and transit lead-time extensions associated with specific modes of transportation. In 9MFY26, FCFO stood at ~PKR 6,819 mln, while interest coverage improved to 3.1x (FY25: 2.4x), indicating strengthened cash flow generation and improved capacity to service financial obligations. In 9MFY26, total debt slightly increased to ~PKR 32.7bln; however, the leverage ratio slightly reduced to ~64.1% by March 2026 (FY25: ~64.7%), supported by reduced policy rates. Airlink continues to fund its working capital requirements through a combination of short-term debt instruments and bank borrowings. This increasing leveraging is expected to reduce gradually following two key developments: the drawdown of approximately PKR 3.4bln (around 71%) under the Group's long-term syndicated finance facility and SELECT's successful IPO, which raised approximately PKR 3.02bln. In line with management's stated strategy, these proceeds will fund incremental working capital requirements arising from product diversification while gradually optimizing the Group's funding mix through longer-tenor financing and enhanced equity capitalization. Although gross leverage remains elevated, net leverage, after adjusting for cash balances, guarantee margins, and the strengthened equity base following the IPO, remains within a targeted range. Separately, the Company has announced its entry into electric mobility through a newly launched brand, 'AirV', under which it plans to set up an electric bike assembly facility at its existing SGSEZ complex in Lahore. Construction and development activities are currently progressing at a fast pace, with the project expected to further diversify the Group’s product portfolio. Going forward, prudent deployment of the remaining syndicated facility and IPO proceeds, execution of the planned gradual de-leveraging strategy, and successful market penetration of newer product categories will remain important determinants of the Group's financial flexibility and credit profile.


Financial Covenants:

The final term sheet establishes a non-exhaustive set of entity-specific and consolidated financial covenants that the Group Companies are required to maintain throughout the tenor of the Facility. These covenants serve as ongoing performance benchmarks governing the conditions under which the Facility remains in good standing. As at 9MFY26, covenant compliance is assessed as follows:



The consolidated covenant position remains compliant, supported by consolidated Leverage of 2.45x (against a 3.0x ceiling) and Debt/Equity of 1.81x (against a 2.0x limit), indicating manageable leverage and adequate capitalization at the group level. This reflects the benefit of diversified earnings and balance sheet support across the consolidated structure.

At the standalone level, however, Airlink has exceeded the Leverage covenant, recording 2.12x against the prescribed ceiling of 2.0x. This is primarily attributable to incremental borrowings undertaken to finance the SGSEZ expansion, highlighting the temporary balance sheet pressure as of Mar’26 associated with the project’s development phase rather than a deterioration in underlying operating capacity.

Despite this exception, the broader standalone covenant profile remains satisfactory. The current ratio stands at 1.14x (against a minimum threshold of 1.1x), Debt/Equity at 1.42x (against a ceiling of 1.5x), Debt/EBITDA at 3.16x (against 3.25x), Interest Coverage Ratio (ICR) at 3.60x (against a minimum of 1.5x), and Debt Service Coverage Ratio (DSCR) at 2.99x (against 1.3x). These indicators continue to provide reasonable headroom, reflecting adequate debt servicing capacity and liquidity at the current stage.

Nevertheless, covenant headroom, particularly for leverage and Debt/EBITDA, has narrowed and warrants close monitoring as SGSEZ progresses toward commissioning. The project ramp-up is expected to introduce higher finance and depreciation charges before the full earnings contribution materializes, potentially creating near-term pressure on coverage and leverage metrics. Restoration of standalone leverage headroom remains contingent on timely project execution, successful SGSEZ commercialization, and the generation of incremental operating cash flows, alongside gradual equity accretion through retained earnings over the medium term.

To date, Airlink and its subsidiary, Select, have issued a total of nineteen (19) Sukuks/Instruments, from which currently five (5) Sukuks are available in the market and the rest have been matured/redeemed. Financial risk profile of the Company remains adequate, supported by improving profitability and demonstrated market access. However, higher borrowing costs, elongated working capital cycle, and execution risk attached to expansionary capex remain monitorable factors.


Instrument Rating Considerations
About the Instrument

The facility is a PKR 1,464mln privately placed Term Finance Facility, forming part of a PKR 4,764mln syndicated Islamic long-term facility. The overall facility is split between Airlink (PKR 1,464mln) and its subsidiary, Select Technologies Limited (PKR 3,300mln). The facility carries a tenor of ten (10) years from first disbursement, inclusive of grace period of up to one year. Principal repayment shall be made in up to thirty-six equal quarterly instalments following expiry of the grace period. Profit is payable quarterly in arrears. Pricing is floating at 3M KIBOR + 115bps, exposing the Company to benchmark rate volatility over the tenor.


Relative Seniority/Subordination of Instrument

The facility structure includes reciprocal cross-corporate guarantees between Airlink and Select Technologies. Accordingly, the credit profile of each obligor carries structural linkage with the other. Any material weakening in Select’s financial position or debt servicing capacity may create contingent pressure on Airlink, and vice versa. The facility ranks pari passu with other secured obligations of the Company, subject to terms of the common security structure.


Credit Enhancement

The rating derives comfort from multiple credit enhancement features. Primary enhancement is an unconditional, irrevocable, and on-demand payment guarantee from Infra Zamin Pakistan Limited (IZP), covering 75% of outstanding principal, subject to agreed limits. Additional security features include: (i) First pari passu equitable mortgage over specified land and buildings, (ii) First pari passu hypothecation over fixed assets, (iii) First pari passu hypothecation over current assets, (iv) Structured payment waterfall through designated collection and reserve accounts, and (v) Sponsor undertaking for project overruns and funding shortfalls.


Security Structure:

The facility benefits from a layered security structure comprising shared protections across the Group Companies alongside Airlink-specific enhancements. The loan facility is guaranteed by InfraZamin Pakistan Limited (IZP) covering 75% of the outstanding principal, subject to the Maximum Guarantee Amount of PKR 1,098mln, which has been approved; drawdown to date is approximately 71% of the total facility amount. Additional security comprises a first pari passu equitable mortgage over approximately three acres at Sundar Green Special Economic Zone (Airlink charge allocation: PKR 816.5mln), providing a tangible asset-backed layer. This is supplemented by first pari passu hypothecation over all present and future fixed assets, including plant and machinery (Airlink: PKR 1,136mln), initially created as a ranking charge and subject to perfection within 120 days, along with first pari passu hypothecation over current assets (Airlink: PKR 368mln).

The security structure is further reinforced through reciprocal cross-corporate guarantees between Airlink and Select, a personal guarantee from the primary sponsor, Mr. Muzzaffar Hayat Piracha, and an irrevocable sponsor support undertaking covering project cost overruns and any funding deficiencies in reserve or payment accounts throughout the facility tenor. All security is shared pari passu between the Lenders and IZP, with the sole exception of the IZP guarantee, which remains exclusive to the Lenders. Airlink-specific protection is provided through the mandatory routing of at least PKR 2.0bln of annual wholesale and retail collections via the designated Collection Account. The payment waterfall embeds strong cash-flow discipline through four dedicated Project Accounts maintained under the exclusive lien and control of the Security Agent. Collections equivalent to at least 1.0x of the outstanding facility amount are required to pass through the Collection Account annually.

Per the Final Term Sheet, funds from the Collection Account are applied in the following strict priority order: first, towards funding and maintaining the Debt Payment Account (DPA) and the Guarantee Payment Account (GPA); second, towards funding the Debt Service Reserve Account (DSRA); and thereafter, any surplus is released to the Group Companies, subject to the absence of any continuing Event of Default. The GPA, maintained exclusively for IZP, is funded monthly at one-third of the upcoming quarterly guarantee fee amount. The DPA is built through three equal monthly deposits, ensuring full funding of each quarterly debt obligation by its due date. The DSRA is funded during the grace period in twelve equal monthly installments, such that the balance equals one upcoming quarterly principal amount by the end of the grace period; thereafter it is maintained at not less than the upcoming quarterly principal amount throughout the tenor. Lenders hold an absolute lien and set-off right over the Collection Account, DPA, and DSRA, with lien over the GPA maintained on behalf of IZP. Overall, the combination of the IZP guarantee, tangible collateral, structured Project Accounts, sponsor-backed undertakings, and a tightly controlled cash waterfall materially enhances recovery prospects and strengthens debt-servicing discipline.


Proceeds Utilization:

The facility was designated for development of a manufacturing complex within the Sundar Green Special Economic Zone (SGSEZ), Lahore, encompassing civil infrastructure, production capacity additions, and business operations support. The Group Companies are contractually restricted from utilizing proceeds for alternate purposes without Lender consent, with quarterly construction progress reports required through to commercial operations commencement. The utilization breakdown is as follows:



The Airlink tranche of PKR 1,464mln covers civil works on its 3-acre plot (PKR 602mln), plant and machinery for the air purifier line targeting 50,000 units per annum (PKR 145mln, full Airlink P&M: PKR 441mln), and working capital support (PKR 276mln). Proceeds utilization risk is partly mitigated by the one-year availability period, after which unutilized portions are automatically cancelled. Successful commissioning within SGSEZ, which confers ten years of fiscal incentives, is a central credit assumption underpinning the Facility’s repayment trajectory.


 
 

Sep-26

www.pacra.com


(PKR mln)


Mar-26
9M
Jun-25
12M
Jun-24
12M
Jun-23
12M
Management Audited Audited Audited
A. BALANCE SHEET
1. Non-Current Assets 11,601 11,524 8,571 6,186
2. Investments 5,462 4,844 4,202 3,484
3. Related Party Exposure 0 0 0 0
4. Current Assets 46,175 47,549 27,745 18,964
a. Inventories 19,506 18,925 8,109 7,175
b. Trade Receivables 9,824 7,537 3,527 2,714
5. Total Assets 63,237 63,917 40,518 28,635
6. Current Liabilities 10,863 13,568 8,572 7,796
a. Trade Payables 818 7,763 3,899 4,715
7. Borrowings 33,132 32,200 16,419 8,302
8. Related Party Exposure 0 0 0 0
9. Non-Current Liabilities 924 905 459 312
10. Net Assets 18,318 17,244 15,069 12,225
11. Shareholders' Equity 18,318 17,244 15,069 12,225
B. INCOME STATEMENT
1. Sales 68,370 104,379 129,742 36,934
a. Cost of Good Sold (59,048) (93,365) (120,076) (33,399)
2. Gross Profit 9,322 11,015 9,667 3,535
a. Operating Expenses (1,812) (1,470) (1,173) (1,105)
3. Operating Profit 7,510 9,544 8,493 2,430
a. Non Operating Income or (Expense) 209 606 83 266
4. Profit or (Loss) before Interest and Tax 7,720 10,151 8,577 2,696
a. Total Finance Cost (2,412) (3,944) (2,974) (1,828)
b. Taxation (1,661) (1,458) (977) 93
6. Net Income Or (Loss) 3,647 4,748 4,625 961
C. CASH FLOW STATEMENT
a. Free Cash Flows from Operations (FCFO) 6,819 8,839 8,578 2,874
b. Net Cash from Operating Activities before Working Capital Changes 5,172 5,481 6,217 1,055
c. Changes in Working Capital (3,528) (14,219) (9,041) 1,630
1. Net Cash provided by Operating Activities 1,644 (8,738) (2,824) 2,686
2. Net Cash (Used in) or Available From Investing Activities (64) (2,648) (2,711) (2,793)
3. Net Cash (Used in) or Available From Financing Activities (1,137) 13,250 6,803 26
4. Net Cash generated or (Used) during the period 443 1,865 1,267 (81)
D. RATIO ANALYSIS
1. Performance
a. Sales Growth (for the period) -12.7% -19.5% 251.3% -24.9%
b. Gross Profit Margin 13.6% 10.6% 7.5% 9.6%
c. Net Profit Margin 5.3% 4.5% 3.6% 2.6%
d. Cash Conversion Efficiency (FCFO adjusted for Working Capital/Sales) 4.8% -5.2% -0.4% 12.2%
e. Return on Equity [ Net Profit Margin * Asset Turnover * (Total Assets/Shareholders' Equity )] 27.3% 29.4% 33.9% 8.0%
2. Working Capital Management
a. Gross Working Capital (Average Days) 112 67 30 94
b. Net Working Capital (Average Days) 95 46 18 70
c. Current Ratio (Current Assets / Current Liabilities) 4.3 3.5 3.2 2.4
3. Coverages
a. EBITDA / Finance Cost 3.5 2.7 3.3 2.1
b. FCFO / Finance Cost+CMLTB+Excess STB 2.4 1.9 2.4 1.3
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 0.3 0.5 0.5 2.1
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 64.4% 65.1% 52.1% 40.4%
b. Interest or Markup Payable (Days) 125.7 71.2 70.1 48.8
c. Entity Average Borrowing Rate 9.7% 15.1% 21.5% 18.5%

Sep-26

www.pacra.com

Sep-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.

Sep-26

www.pacra.com


Nature of Facility Size of Issue (PKR mln) Tenor Security Issue Agent Book Value of Security Assets (PKR mln)
Term Finance Facility (TFF) PKR 4,764 million 10 years The facility is secured by: (i) An unconditional, irrevocable, and on-demand payment guarantee from Infra Zamin Pakistan Limited (IZP), covering 75% of outstanding principal, subject to agreed limits. (ii) First pari passu equitable mortgage over specified land and buildings. (iii) First pari passu hypothecation over fixed assets. (iv) First pari passu hypothecation over current assets. (v) Structured payment waterfall through designated collection and reserve accounts. (vi) Sponsor undertaking for project overruns and funding shortfalls. The Bank of Punjab (BOP) -
Name of Issuer Airlink Communication Limited
Airlink Portion Issued PKR 1,464 million
Issue Date 30-Jun-26
Maturity Up to 10 years (including the Grace/Availability Period of 1 year)
Profit Rate 3MK + 115bps

Airlink Communication Limited | TFF | PKR 1,464mln | Redemption Schedule

Sr. Due Date Principal Opening Principal Markup/Profit Rate (3MK + 115bps) Markup/Profit Payment Principal Payment Total Principal Outstanding
PKR PKR
Issue Date 30-Jun-26 1,253,200,000 0 0 1,253,200,000
1 6-Jul-26 1,464,000,000 12.95% 2,667,771 1,464,000,000
2 30-Sep-26 1,464,000,000 12.95% 44,670,049 44,670,049 1,464,000,000
3 31-Dec-26 1,464,000,000 12.95% 47,267,145 47,267,145 1,464,000,000
4 30-Mar-27 1,464,000,000 12.95% 46,747,726 46,747,726 1,464,000,000
5 30-Jun-27 1,464,000,000 12.95% 47,786,564 40,666,667 88,453,231 1,423,333,333
6 30-Sep-27 1,423,333,333 12.95% 47,786,564 40,666,667 88,453,231 1,382,666,667
7 31-Dec-27 1,382,666,667 12.95% 45,954,169 40,666,667 86,620,836 1,342,000,000
8 30-Mar-28 1,342,000,000 12.95% 44,641,193 40,666,667 85,307,859 1,301,333,333
9 30-Jun-28 1,301,333,333 12.95% 43,804,351 40,666,667 84,471,017 1,260,666,667
10 30-Sep-28 1,260,666,667 12.95% 42,476,946 40,666,667 83,143,613 1,220,000,000
11 31-Dec-28 1,220,000,000 12.95% 40,702,264 40,666,667 81,368,931 1,179,333,333
12 30-Mar-29 1,179,333,333 12.95% 38,956,438 40,666,667 79,623,105 1,138,666,667
13 30-Jun-29 1,138,666,667 12.95% 38,494,732 40,666,667 79,161,399 1,098,000,000
14 30-Sep-29 1,098,000,000 12.95% 37,167,328 40,666,667 77,833,995 1,057,333,333
15 31-Dec-29 1,057,333,333 12.95% 35,450,359 40,666,667 76,117,026 1,016,666,667
16 30-Mar-30 1,016,666,667 12.95% 33,762,247 40,666,667 74,428,913 976,000,000
17 30-Jun-30 976,000,000 12.95% 33,185,114 40,666,667 73,851,781 935,333,333
18 30-Sep-30 935,333,333 12.95% 31,857,710 40,666,667 72,524,376 894,666,667
19 31-Dec-30 894,666,667 12.95% 30,198,454 40,666,667 70,865,121 854,000,000
20 30-Mar-31 854,000,000 12.95% 28,568,055 40,666,667 69,234,721 813,333,333
21 30-Jun-31 813,333,333 12.95% 27,875,496 40,666,667 68,542,163 772,666,667
22 30-Sep-31 772,666,667 12.95% 26,548,091 40,666,667 67,214,758 732,000,000
23 31-Dec-31 732,000,000 12.95% 24,946,549 40,666,667 65,613,216 691,333,333
24 30-Mar-32 691,333,333 12.95% 23,633,573 40,666,667 64,300,239 650,666,667
25 30-Jun-32 650,666,667 12.95% 22,565,878 40,666,667 63,232,544 610,000,000
26 30-Sep-32 610,000,000 12.95% 21,238,473 40,666,667 61,905,140 569,333,333
27 31-Dec-32 569,333,333 12.95% 19,694,644 40,666,667 60,361,311 528,666,667
28 30-Mar-33 528,666,667 12.95% 18,179,671 40,666,667 58,846,338 488,000,000
29 30-Jun-33 488,000,000 12.95% 17,256,259 40,666,667 57,922,926 447,333,333
30 30-Sep-33 447,333,333 12.95% 15,928,855 40,666,667 56,595,521 406,666,667
31 31-Dec-33 406,666,667 12.95% 14,442,739 40,666,667 55,109,405 366,000,000
32 2-Apr-34 366,000,000 12.95% 12,985,479 40,666,667 53,652,146 325,333,333
33 3-Jul-34 325,333,333 12.95% 11,946,641 40,666,667 52,613,308 284,666,667
34 3-Oct-34 284,666,667 12.95% 10,619,237 40,666,667 51,285,903 244,000,000
35 3-Jan-35 244,000,000 12.95% 9,190,834 40,666,667 49,857,500 203,333,333
36 5-Apr-35 203,333,333 12.95% 7,791,288 40,666,667 48,457,954 162,666,667
37 6-Jul-35 162,666,667 12.95% 6,637,023 40,666,667 47,303,689 122,000,000
38 6-Oct-35 122,000,000 12.95% 5,309,618 40,666,667 45,976,285 81,333,333
39 6-Jan-36 81,333,333 12.95% 3,938,929 40,666,667 44,605,595 40,666,667
40 7-Apr-36 40,666,667 12.95% 2,625,953 40,666,667 43,292,619 0
1,327,405
1,066,827,812 1,464,000,000 2,526,832,637

Sep-26

www.pacra.com