Rating History
Dissemination Date Long-Term Rating Short-Term Rating Outlook Action Rating Watch
22-May-26 A A1 Stable Maintain -
30-May-25 A A1 Stable Maintain -
07-Jun-24 A A1 Stable Upgrade -
16-Jun-23 A- A2 Positive Maintain -
24-Jun-22 A- A2 Stable Maintain -
About the Entity

Nishat Hotels & Properties Limited (NHPL) is a venture of the Nishat Group, a well-established Pakistani business conglomerate with a presence across textiles, cement, energy, hospitality, and financial services. NHPL is owned by the Mansha family and associated companies, who collectively hold approximately 98.73% of issued share capital. The Company’s seven-member Board is chaired by Mr. Mian Raza Mansha, with Mr. Hasan Mansha serving as Chief Executive Officer. NHPL operates three hotel properties, two in Lahore and one in Islamabad.

Rating Rationale

Nishat Hotels & Properties Limited (hereafter referred to as “NHPL” or “the Company”) holds a well-established position within Pakistan’s hospitality and retail sectors. Following the merger of Nishat Hospitality (Private) Limited (NHL) and the acquisition of a property in Margala, Islamabad, during FY26, NHPL now operates three hotel properties. All the luxury apartments under the Nishat Residences brand have been fully sold, effectively concluding the Company’s residential development chapter, with service and maintenance charges continuing to contribute to topline revenues. The ratings draw comfort from NHPL’s association with the Nishat Group, a well-established Pakistani business conglomerate with a diversified presence across textiles, cement, energy, hospitality, and financial services. Sponsor commitment remains active, evidenced by equity contribution to capital reserves during 9MFY26. Pakistan’s tourism sector continues to offer a constructive backdrop, supported by digital visa reforms, CPEC-linked infrastructure development, and growing MICE (Meetings, Incentives, Conferences, Events) demand. During CY26, Lahore’s expanding calendar of cultural and sporting events generated periodic demand impulses for the hospitality and retail sectors, supported by higher room occupancy and stronger mall footfall, directly benefiting integrated hospitality-retail developments. The competitive landscape in Lahore’s luxury hotel segment has become more dynamic with new international entrants, though NHPL’s integrated Emporium complex, combining a hotel, retail mall, banquet halls, food court, and multiplex cinema, provides a structural advantage relative to standalone competitors. Operationally, net revenues for 9MFY26 reached PKR 9,653 million, reflecting period-on-period growth of 30.1%. Emporium Mall and hotel rooms occupancies remained healthy. Structured annual rental increments on mall leases and improving average daily room rates support revenue floor visibility. The profitability matrix has strengthened considerably: net profit margin improved to 27.5% in 9MFY26 from 14.3% in FY25, driven by a notable decline in finance costs as policy rates eased. The financial risk profile of the Company is considered strong, characterized by comfortable coverage metrics, healthy cash flows, and an efficient working capital cycle. Capital structure is moderately leveraged, with borrowings predominantly comprising long-term facilities.

Key Rating Drivers

The ratings remain sensitive to sustained operational performance across all revenue segments in a dynamic business environment. The timely completion and successful commissioning of a property in Margala, Islamabad, progress in improving hotel occupancy at the Johar Town property, and maintenance of strong coverage metrics will remain critical.

Profile
Legal Structure

Nishat Hotels and Properties Limited (hereafter referred to as ‘the Company’ or ‘NHPL’) was incorporated in Pakistan as a public company limited by shares under the repealed Companies Ordinance, 1984 (now the Companies Act, 2017) on October 04, 2007. The Company's registered office is at 53-A, Lawrence Road, Lahore.


Background

A strategic demerger in 2013 spun its hotel properties into separate entities, narrowing the Company's direct management to a single property in Johar Town, Lahore. The Company’s scope expanded through the September 2020 merger with Nishat (Gulberg) Hotel and Properties Limited (Nishat Residences), incorporating its completed high-end apartment project at FCC in Gulberg, Lahore, comprising 77 apartments, all of which have since been fully sold. Looking ahead, in FY26, the Company executed key acquisitions: ~100% of Nishat Hospitality (Pvt.) Limited in Lahore, and ~1.6% stake acquisition of Rafhan Maize Product Company. These successive transactions reflect a deliberate re-aggregation of hospitality assets under NHPL and underscore the Nishat Group's renewed strategic commitment to expanding its market footprint in the luxury hospitality segment across Pakistan.


Operations

NHPL's principal business activity is the management and operation of an integrated hospitality and retail complex at Abdul Haque Road, Johar Town, Lahore, marketed under the brand name ‘Nishat Emporium’. As of the nine-month period ended March 2026, the Company operates three hotel properties: two in Lahore and one in Islamabad. The Nishat Emporium spans 15 acres and comprises a five-star hotel with ~198 rooms, a retail mall consisting of ~190 shops, a food court housing international and local food chains, a multiplex cinema, and 7 banquet halls with an aggregate capacity of 5,000 persons. Within the capacity of the mall, the Anchors comprises Carrefour, a food court, and a multiplex cinema. Mini Majors are five corner shops, which are bigger than general retail shops. Currently, 100% of the retail space has been leased out.


Ownership
Ownership Structure

NHPL is a constituent entity of the Nishat Group, a well-established industrial conglomerate in Pakistan with a business heritage spanning over six decades. Mansha Family/Nishat Group collectively holds approximately 73.52% of the Company’s issued share capital. Direct family holdings account for ~67.44%, comprising Mr. Hassan Mansha (20.47%), Mr. Raza Mansha (20.36%), Mr. Umer Mansha (20.47%), and Mrs. Naz Mansha (6.14%). The remaining 34.87% of group-controlled shares are held through associated corporate entities: Security General Insurance Company Limited (17.94%), DG Khan Cement Company Limited (8.55%), and Nishat Mills Limited (6.08%).


Stability

The ownership structure is assessed as stable. The concentration of effective control within the Mansha family, with cross-holding support from established group companies, limits the probability of a disruptive change in ownership. No material changes in the shareholding structure are anticipated in the near to medium term. Documentation of formal succession planning would further reinforce structural stability and is viewed as a positive factor.


Business Acumen

Nishat Group is a well-regarded business house in Pakistan, with a diversified operational presence across textiles, cement, power generation, dairy, hospitality, agriculture, aviation, and financial services. The Group's track record of managing large-scale, capital-intensive enterprises across multiple economic cycles reflects the strategic and operational expertise that the sponsoring family brings to NHPL. The Group’s management has demonstrated capability in managing complex, multi-sector operations.


Financial Strength

With a consolidated asset base of approx. PKR 4 trillion, Nishat Group has a sizeable balance sheet relative to domestic peers. The breadth and scale of the Group's balance sheet, combined with its diversified income streams, provide a credible financial backstop for NHPL. Sponsor support is expected to be forthcoming in the event that NHPL requires extraordinary financial assistance, a view reinforced by the Group's recent contribution of PKR 2 billion credited to capital reserves in 9MFY26.


Governance
Board Structure

The Company’s Board of Directors comprises seven members: the Chairman, Chief Executive Officer, and five non-executive directors. All seven members are affiliated with the Mansha family or associated group companies; four board positions are held by members of the Mansha family, while the remaining three are held by senior executives from Nishat Group entities. The inclusion of independent directors would support broader board effectiveness and oversight.


Members’ Profile

The Board is chaired by Mian Raza Mansha, who holds a Bachelor's degree from the University of Pennsylvania and brings over 21 years of diversified professional experience spanning banking, textiles, cement, insurance, and hospitality. Mr. Raza Mansha serves concurrently on the boards of several Nishat Group entities, providing cross-group strategic coordination. The board members include Mian Umer Mansha, Mrs. Iqra Hassan Mansha, Mr. Aftab Ahmad Khan, Mr. Muhammad Azam, and Mr. I.U. Niazi. Together, the Board’s diverse professional backgrounds and extensive expertise strengthen its governance and strategic decision-making.


Board Effectiveness

The board has formed an audit committee for effective oversight. It implements strict policies and procedures to ensure proper reporting and professionalism. Board meetings are properly organized, with minutes being captured formally.


Financial Transparency

The Company’s external audit function is performed by A.F. Ferguson & Co., Chartered Accountants, a firm classified in category ‘A’ by SBP and carrying a satisfactory QCR rating. The auditors have issued an unqualified opinion on the Company’s financial statements for the year ended June 2025, affirming the integrity of the disclosed financial position.


Management
Organizational Structure

NHPL’s organizational architecture is structured across three primary departments: Finance, Coordination, and Leasing. All departmental heads maintain a direct reporting line to the Chief Executive Officer, promoting hierarchical clarity and executive accountability.


Management Team

Mr. Hasan Mansha serves as Chief Executive Officer, drawing on over 17 years of leadership experience across multiple listed entities within the Nishat Group. His cross-group board memberships enhance strategic coordination with affiliated entities. Muhammad Ali Pervaiz, the CFO, is a fellow Chartered Accountant and has been serving in the Nishat Group for over 14 years. This leadership is further assisted by a team of experienced professionals, ensuring good governance and strategic direction.


Effectiveness

Operational performance review is conducted through regular discussions of management accounts among senior management, providing informal but functional oversight of monthly operating activity. The cadence of management review, daily, weekly, and monthly reporting, ensures timely identification of operational variances, even in the absence of a structured committee framework.


MIS

The Company operates on Oracle as its enterprise resource planning platform, providing a centralized and integrated technology infrastructure for financial and operational data management. Management information reports are generated at daily, weekly, and monthly frequencies, covering revenue performance, project cost tracking, marketing metrics, and receivables management. The Oracle platform supports accurate and timely reporting to senior management and the Board.


Control Environment

The internal audit department functions as a key control pillar within NHPL’s risk governance framework. It conducts systematic reviews of business processes to identify weaknesses, test transactional accuracy, and assess compliance with standard operating procedures. Upon completion of each assessment cycle, findings are formally reported to the Board of Directors and relevant stakeholders, ensuring appropriate escalation and remediation. Physical infrastructure controls are also well-established: the Emporium is equipped with approximately 400 CCTV cameras with intruder-detection technology, perimeter security barriers, vehicle-level bomb and weapon screening at entry points, and security protocols designed in consultation with international specialists. Fire safety systems are designed to NFPA standards, with sprinkler networks, heat sensors, dedicated fire lifts, and trained emergency response teams. These non-financial controls contribute positively to the overall risk profile of the asset.


Business Risk
Industry Dynamics

i.  Hotel Segment: During FY25, the market size of the Hotel and Lodging sector increased to ~PKR 1,755bln (FY24: ~PKR 1,534bln), up ~14.4% YoY. Its share in Pakistan’s GDP remained unchanged, at ~1.5%. Its contribution to the Services sector in FY25 registered at ~2.6% (FY24: ~2.5%). Overall, the hotel industry is an integral sub-sector, closely correlated with tourism activity, MICE (Meetings, Incentives, Conference, Events) demand, and infrastructure-linked corporate travel. The World Economic Forum’s Travel & Tourism Development Index (TTDI) evaluates policy enablement and infrastructure conditions for travel and tourism competitiveness. Of ~119 total economies included in the Index, Pakistan descended to 101st position in CY24 from 83rd position in CY21-22. During FY25, Pakistan’s international tourism receipts were down ~12.2% YoY to ~USD 670mln (FY24: ~USD 763mln). At a sector level, Pakistan’s hospitality industry is projected to expand at a CAGR of 6.56% through 2033, supported by government policy reforms, infrastructure investment, and a structurally growing domestic middle class. Pakistan’s tourism sector has shown a post-pandemic recovery. Domestic travel activity remained broadly stable through 2025, driven by religious tourism, northern leisure travel, and urban corporate demand. The government’s digital visa system, operationalized in late 2024, simplified inbound access from over 126 countries and contributed to a rebound in international arrivals; Pakistan recorded a 115% rise in foreign tourist arrivals in 2023, with the recovery continuing through 2025. CPEC-related infrastructure development, transit trade activity, and new airport capacity additions are providing structural demand tailwinds for business and transit hotel accommodation, particularly in Lahore and Islamabad. The MICE segment represents an emerging demand category, projected to record a CAGR of 15.02% on the back of improved conference infrastructure and air connectivity in Pakistan. The hotel industry in Pakistan remains concentrated among a few dominant players, with the top 10 chains collectively operating ~6,731 rooms across ~29 unique cities through ~63 branches. Top 5 players in terms of the number of rooms, include Pearl Continental, Serena, Hotel One, Mövenpick, and Ramada by Wyndham hotels. The competitive landscape of Pakistan’s luxury hotel market has undergone notable structural change. Pearl Continental (Hashoo Group, now majority-owned by Dawood Jan Muhammad and AKD Holding following a 56% stake acquisition in Pakistan Services Limited in July 2025) has expanded into economy tiers through the PC Legacy brand. Avari Hotels operates AvariXpress as a mid-scale offering. International chains are expanding their supply pipelines: IHG, Radisson, Valor Hospitality, and Four Points by Sheraton (Lahore already operational) are adding room supply across Islamabad, Lahore, Murree, Karachi, and Skardu. Lahore’s hospitality market is therefore entering a phase of sustained supply-side expansion, with capacity additions across the five-star, upscale, and mid-scale tiers expected to increase competition on room rates and occupancy for all operators, including NHPL, over the medium term.


ii.  Mall / Retail Segment: Pakistan’s retail industry is one of the largest components of the domestic economy, contributing an estimated 18.2% to GDP. The sector has historically been dominated by informal and fragmented trade; however, organized formal retail is expanding, driven by urbanization, rising disposable incomes, and shifting consumer preferences toward integrated shopping experiences. The formal retail market is projected to grow at a CAGR of approximately 6.5% from 2025 to 2031. Punjab, and specifically Lahore, remains the leading retail market in Pakistan by investment activity and new format development. A 2025 PBS study recorded a 19% annual rise in commercial footfall around Lahore’s retail zones, reflecting sustained consumer demand for organized retail destinations. Pakistan’s e-commerce market, valued at approximately USD 7.7 billion in 2024 with a projected CAGR of 17% through 2027, represents a structural demand headwind for brick-and-mortar retail. Apparel, electronics, and home essentials categories that anchor premium mall traffic, are among the fastest-growing online categories. However, premium integrated malls in Pakistan’s urban centers have demonstrated resilience to digital displacement, given their role as entertainment, dining, and social destinations beyond transactional retail. JLL Pakistan Retail Insight (2025) notes that lifestyle-oriented and influencer-adjacent retail locations achieve 17% higher annual sales velocity relative to traditional retail formats. Lahore's organized mall landscape has grown more competitive with the opening of Packages Mall and Dolmen Mall in recent years, joining Emporium Mall as the city’s principal large-format retail destinations. Macroeconomic variables, including inflation, purchasing power erosion, and consumer sentiment, remain relevant demand-side risks for discretionary retail spending.


Relative Position

i.  Hotel Segment: Nishat Hotel is a property with approximately 198 rooms, situated within the Nishat Emporium complex in Johar Town, Lahore. Its direct competitive set in Lahore’s luxury hotel market comprises Pearl Continental (607 rooms, Mall Road), Avari Lahore (Mall Road), and, in the upper-upscale tier, Four Points by Sheraton Lahore. Pearl Continental and Avari are both legacy operators with entrenched corporate and diplomatic account relationships built over decades. Nishat Hotel is a comparatively newer entrant; however, it benefits from the Nishat Group’s brand equity, the cross-traffic generated by Emporium Mall, and access to 7 banquet halls with combined capacity for 5,000 persons, a banquet infrastructure scale that is difficult to replicate within central Lahore. The property’s integration with a large-scale retail and entertainment complex provides a demand-generation advantage that standalone hotel competitors cannot replicate: mall visitors, banquet guests, and corporate accounts all feed into room demand through a single campus. ADR trends have been improving, supported by enhanced pricing discipline and the overall recovery in the Lahore hospitality market. With the addition of a property in Margala, Islamabad, currently under renovation, NHPL will extend its branded footprint into Islamabad’s government, diplomatic, and corporate travel market, a segment with consistent business and government travel demand.


ii.  Mall / Retail Segment: Emporium Mall holds an established position within Lahore’s premium organized retail landscape, competing primarily with Packages Mall and the recently opened Dolmen Mall. With over 200 retail and food outlets, Emporium Mall is one of the largest integrated retail-and-entertainment destinations in Pakistan. The mall currently operates at full retail occupancy (~100%), reflecting sustained tenant demand for space within the complex. Emporium Mall’s competitive positioning rests on three structural pillars. First, its geographic catchment: situated in Johar Town, a densely populated upper-middle-class residential area, with direct motorway access, the mall draws from its immediate neighborhood and from adjacent cities, particularly during weekends. Second, its integrated asset model: the co-location of a four-star hotel, 7 banquet halls, a multiplex cinema, a children’s play area, a full-scale food court, and basement parking for approximately 2,000 vehicles creates an experiential destination that drives dwell time well beyond transactional retail. Third, its tenant quality and contract structure, providing revenue floor visibility and limiting lease renegotiation risk. Notwithstanding the entry of Dolmen Mall and Packages Mall into Lahore’s organized retail landscape, Emporium Mall has maintained occupancy levels and footfall. This reflects its location characteristics, active promotional programming (including seasonal events and campaigns), and regional motorway accessibility. This sustained footfall directly supports room and banquet demand at the co-located Nishat Hotel.


Revenues

NHPL's revenue base is diversified across five core segments: (i) rental income from mall tenants, (ii) service and management charges, (iii) advertisement and parking income, (iv) room, banquet rent, and hotel service charges, and (v) play zone income. The post-merger incorporation of  apartment sale proceeds (Nishat Residences) had previously added a non-recurring sixth stream; with all 77 apartments fully sold, inventory liquidation is expected to be completed by June 2026.

The Company has exhibited a steady revenue trajectory. Net revenues grew from PKR 7,580 mln in FY23 to PKR 9,893 mln in FY25, representing a three-year CAGR of ~14.4%. For the nine-month period ended March 2026, net revenues stood at PKR 9,653 mln, approaching full-year FY25 levels, with sales growth of ~25% over 9MFY25. Rental agreements for mall shops carry annual increment clauses providing revenue floor visibility, while hotel revenues benefit from improving ADR trends in the premium Lahore market. The Margala Hotel is not expected to contribute materially to revenues in FY26; meaningful step-up is projected from FY27 following completion of renovation.


Margins

NHPL’s profitability profile has recorded gradual improvement over the four-year review period, driven by revenue scale and progressive deleveraging. Gross profit margin has remained broadly stable in the 45–49% range across the review period, registering 45.2% in 9MFY26 versus 49.2% in FY25. The modest compression in 9MFY26 is attributable to the consolidation of Margala Hotel operating costs at low-capacity utilization, alongside normalization of cost structures post-NHL merger. Operating profit margin of 36.1% in 9MFY26 similarly reflects absorption of additional fixed costs ahead of Margala’s full commissioning.

The most notable movement in the current period relates to net profitability. Net profit margin expanded to 27.5% in 9MFY26 from 14.3% in FY25, driven by the decline in finance costs. Finance cost as a percentage of sales compressed from 31.3% in FY24 to 16.9% in FY25 and further to 9.0% in 9MFY26, reflecting the combined effect of progressive debt repayment, a declining policy rate environment, and the roll off of higher-cost historic borrowings.


Sustainability

NHPL's medium-term earnings visibility is supported by the contractual stability of mall rental revenues, the improving ADR and occupancy trajectory in hotel operations, and the strategic backing of the Nishat Group brand. The Nishat Emporium has shown resilience to retail competition, maintaining adequate occupancy through the entry of Dolmen Mall, attributable to its location characteristics, tenant diversity, and differentiated recreational offering. Brand-led consumer preference continues to support premium positioning.

The hospitality segment carries inherent vulnerability to macroeconomic downturns, security events, and discretionary spending compression, all of which can adversely affect both hotel occupancy and mall footfall simultaneously. NHPL's integrated business model partially offsets this risk by providing multiple revenue streams that do not move uniformly in an adverse scenario. Energy cost management through the diversified generation mix provides modest but meaningful cost insulation from regulatory tariff changes. The planned expansion into Islamabad, while capital-intensive in the near term, expands the geographic revenue base and diversifies market exposure over the medium term. Furthermore, the Company has acquired an approximate 1.6% equity stake in Rafhan Maize Products Company, reflecting a measured diversification strategy beyond its core operations. This investment is expected to broaden the Company’s income base through potential dividend flows and capital appreciation, while enhancing earnings diversification and supporting long-term business sustainability.


Financial Risk
Working capital

NHPL's working capital profile is consistent with the operational characteristics of its asset-heavy, cash-intensive hospitality and retail business, where revenue collection cycles are short and substantial inventory holdings are structurally unnecessary. The Company has shown improvement in working capital efficiency across the review period. Net working capital days improved to 20 days in 9MFY26, from 35 days in FY25 and 81 days in FY23, reflecting the progressive liquidation of Nishat Residences apartment inventory and sustained cash-dominant hotel and mall revenue collections. Inventory days declined from 74 days in FY23 to 16 days in 9MFY26, primarily attributable to apartment sell-through; the residual inventory balance in the 9MFY26 management accounts represents a post-audit revaluation effect expected to be eliminated in the June 2026 audited accounts. Thereafter, inventory will primarily represent food, beverage, and operational consumables. Trade receivables days remained stable at 15 days in 9MFY26 (FY25: 14 days), consistent with the cash-dominant revenue profile. Payables days of 11 days reflect the Company's practice of prompt vendor settlement, with limited reliance on trade credit.


Coverages

Debt service capacity has improved across the review period, reflecting simultaneous growth in operating cash flows and a lower finance cost base. EBITDA/Finance Cost expanded to 5.2x in 9MFY26 from 3.0x in FY25 and 1.6x in both FY24 and FY23, positioning the Company at a stronger coverage level relative to its own historical profile and the sector mean. Interest Coverage ratio similarly strengthened to 5.8x in 9MFY26 from 2.7x in FY25. The core debt service coverage ratio also improved to 1.8x in 9MFY26 from 1.4x in FY25 and 0.9x in FY24 and FY23, indicating that operating cash flows now comfortably cover all debt service obligations including scheduled principal maturities. Total FCFO for the nine-month period stood at PKR 5,070 mln, reflecting period-on-period growth of 51.6%. Debt payback has improved to 1.8 years in 9MFY26 from 12.6 years in FY23, reflecting the concurrent effect of FCFO growth and ongoing deleveraging. The early repayment of the PKR 1 billion short-term Margala acquisition loan during 9MFY26 reflects proactive debt management.


Capitalization

NHPL’s capital structure has improved over the review horizon, with total leverage declining from 31.1% in FY23 to 21.7% in 9MFY26 on a total-borrowings-to-total-capital basis. Total borrowings as at March 2026 stand at PKR 10,048 mln, modestly above the FY25 level of PKR 9,265 mln, reflecting the drawdown of new long-term debt for the Margala Hotel acquisition, partially offset by the repayment of the PKR 1 billion short-term Margala tranche. Long-term borrowings from financial institutions amounted to PKR 7,501 mln, with current maturities of PKR 2,547 mln reflecting the scheduled quarterly repayment on the Margala acquisition facility. Shareholders' equity expanded to PKR 36,459 mln in 9MFY26 from PKR 32,040 mln in FY25, supported by organic earnings retention and a PKR 2 billion sponsor equity contribution credited to capital reserves (capital reserves increased from PKR 1,710 mln in FY25 to PKR 3,710 mln in 9MFY26). Unappropriated profit reached PKR 13,866 mln in 9MFY26, reflecting cumulative earnings retention since the Company's operations were regularized. No dividends have been declared or paid during the review period, indicating a capital preservation posture appropriate to the Company's ongoing acquisition and development Programme.


 
 

May-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 26,031 19,982 19,995 18,703
2. Investments 22,925 20,750 20,913 19,451
3. Related Party Exposure 14 1,765 8 5
4. Current Assets 4,012 3,560 4,116 4,337
a. Inventories 441 672 953 1,347
b. Trade Receivables 701 362 377 304
5. Total Assets 52,982 46,056 45,032 42,497
6. Current Liabilities 3,158 1,705 1,188 912
a. Trade Payables 475 273 218 186
7. Borrowings 10,048 9,265 10,809 12,353
8. Related Party Exposure 35 381 30 30
9. Non-Current Liabilities 3,281 2,666 2,596 1,732
10. Net Assets 36,459 32,040 30,409 27,469
11. Shareholders' Equity 36,459 32,040 30,409 27,469
B. INCOME STATEMENT
1. Sales 9,653 9,893 8,719 7,580
a. Cost of Good Sold (5,285) (5,029) (4,499) (3,927)
2. Gross Profit 4,368 4,864 4,220 3,653
a. Operating Expenses (879) (933) (767) (717)
3. Operating Profit 3,489 3,932 3,453 2,936
a. Non Operating Income or (Expense) 137 (29) 1,576 1,864
4. Profit or (Loss) before Interest and Tax 3,626 3,902 5,028 4,800
a. Total Finance Cost (968) (1,749) (2,812) (2,415)
b. Taxation 0 (742) (435) (182)
6. Net Income Or (Loss) 2,658 1,411 1,781 2,203
C. CASH FLOW STATEMENT
a. Free Cash Flows from Operations (FCFO) 5,070 4,461 4,034 3,353
b. Net Cash from Operating Activities before Working Capital Changes 4,443 2,729 1,270 986
c. Changes in Working Capital 1,120 747 481 671
1. Net Cash provided by Operating Activities 5,563 3,476 1,751 1,658
2. Net Cash (Used in) or Available From Investing Activities (7,355) (2,372) (197) (423)
3. Net Cash (Used in) or Available From Financing Activities 2,385 (1,197) (1,547) (834)
4. Net Cash generated or (Used) during the period 593 (93) 7 401
D. RATIO ANALYSIS
1. Performance
a. Sales Growth (for the period) 30.1% 13.5% 15.0% 23.1%
b. Gross Profit Margin 45.2% 49.2% 48.4% 48.2%
c. Net Profit Margin 27.5% 14.3% 20.4% 29.1%
d. Cash Conversion Efficiency (FCFO adjusted for Working Capital/Sales) 64.1% 52.6% 51.8% 53.1%
e. Return on Equity [ Net Profit Margin * Asset Turnover * (Total Assets/Shareholders' Equity )] 10.3% 4.5% 6.2% 8.6%
2. Working Capital Management
a. Gross Working Capital (Average Days) 31 44 62 90
b. Net Working Capital (Average Days) 20 35 54 81
c. Current Ratio (Current Assets / Current Liabilities) 1.3 2.1 3.5 4.8
3. Coverages
a. EBITDA / Finance Cost 5.2 3.0 1.6 1.6
b. FCFO / Finance Cost+CMLTB+Excess STB 1.8 1.4 0.9 0.9
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 1.8 3.5 8.3 12.6
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 21.7% 23.1% 26.3% 31.1%
b. Interest or Markup Payable (Days) 95.9 8.0 8.9 11.7
c. Entity Average Borrowing Rate 10.8% 16.1% 23.5% 18.0%

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