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

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

Rating Rationale

The rating of Masood Textile Mills Limited (“MTM or “the Company”) reflects its established business profile in the value-added textile sector. The Company is a vertically integrated textile manufacturer, utilizing state-of-the-art production facilities and stringent quality control standards that align with international customer requirements. Its operations cover the complete textile value-chain, including spinning, knitting, yarn and fabric dyeing, laundry, printing, embroidery and apparel manufacturing. MTM’s competitive advantage is anchored in precision-driven production, design innovation, and the capacity to deliver high-quality garments across a broad range of product categories. Business stability is reinforced by MTM’s established, diversified portfolio of reputable and financially strong global brands. These include leading global retailers such as JCPenney, Quicksilver, Hugo Boss, Zara, Marks & Spencer, PVH, Footlocker, among others. The Company regained traction as its previously disrupted supply chain normalized, which eased cost pressures, accompanied by a gradual reduction in the policy rate, resulting in a profit after tax (PAT) of PKR 131mln during FY25. The Company’s financial risk profile is assessed as adequate, though marked by a stretched working capital cycle. The Company is also characterized by a highly leveraged capital structure, primarily driven by its substantial working capital requirements that are predominantly financed through short-term borrowings.
During Sep'25, the Company made a sukuk profit payment of PKR 64.9mln, bringing the total markup payouts till date to PKR 293.7mln. The first principal payment of PKR 117.6mln was also made during the same month, marking the total interest plus principal payments of PKR 411.3mln. The next quarterly profit payments along with the quarterly principal redemption payment is scheduled for the end of Dec'25.

Key Rating Drivers

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

Issuer Profile
Profile

Masood Textile Mills Limited (“MTM” or “The Company”) is a public limited company incorporated in 1984 under the Companies Act, 1913 (now Companies Act, 2017) and listed on the Pakistan Stock Exchange (“PSX”) in 1988. The Company was initially a spinning Company acquired from Mehmood Group in 1984. MTM after the inclusion of Chinese investors as strategic partners grew into a truly vertically integrated textile unit focusing on exports of value-added highly fashioned products. The principal business activity of the Company is the manufacturing and sale of cotton / synthetic fibre yarn, knitted and dyed fabrics, and garments. The company’s vertically integrated operations—spanning 19,968 spindles for diverse yarns, 853 active and 143 seasonal knitting machines, and 5,000 stitching machines—demonstrate strong production scalability. The Company’s total energy requirement stood at ~17 M.W, which is primarily met through FESCO and captive generators.


Ownership

The company's ownership is concentrated among a few major shareholders. Ms Nazia Nazir w/o Mr Shahid Nazir Ahmad has an ownership stake of ~ 30.17%, Chinese investors cumulatively hold a 37.09% stake. Directors hold a minimal 2.39%. The remaining shareholding mainly vests with Joint Stock Companies (11.01%), National Bank of Pakistan (6.72%), NIT and ICP (3.29%) & general public (~9.33% ). The sponsors have a long-term association with the Company and the textile business. A formal, documented succession plan will augment the ownership framework of the Company. Mr. Shahid Nazir Ahmad, CEO of Masood Textile Mills Limited, has been instrumental in transforming the company from a spinning unit into Pakistan’s leading vertically integrated textile enterprise. His strategic leadership, backed by deep expertise in production, IT, marketing, and administration, has driven the company’s sustained growth and operational excellence. The Company's financial stability stems from its disciplined single-line-of-business strategy, supported by long-term sponsor commitment. As a dedicated textile exporter, MTM has built enduring partnerships with leading global brands, ensuring consistent revenue streams and operational efficiency


Governance

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


Management

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


Business Risk

The textile exports of the country reached USD 16.7bln in FY24, a slight increase from USD 16.5bln in the previous year, reflecting a growth of 0.93% YoY. The highest contribution came from the composite and garments segment at USD 9.1bln, followed by the weaving segment at USD 6.5bln and the spinning segment at USD 1.0bln. During 6MFY25, the textile exports stood at USD 9.1bln. In FY25, the transition from the final tax regime to the normal tax regime is set to impact the profitability matrix of export-oriented units, with a 29% tax on profits and a super tax of up to 10%. The consistent decline in policy rates over the last two quarters, along with the anticipation of further reductions, is expected to provide a cushion in the financial metrics of the industry. The Company has established its footprints in the textile product market over a period of ~ 04 decades. The Company's topline is dominated by the exports segment. During FY25, the company's topline recorded PKR 59.2bln (FY24: PKR 58.6bln), primarily attributable to improved sales volumes, as the Company adopted a profit-centric strategy marked by a shift in product positioning—from basic to higher-margin, fashion-oriented garments. The sales from exports inclined to PKR 50.7bln in FY25 (FY24: PKR 46.1bln), whereas the local segment witnessed a decrease (FY25: PKR 8.5bln, FY24: PKR 12.6bln). Exports are primarily volume-driven, with the USA as the top destination, followed by Germany, Sri Lanka, and other countries. JCPenney Purchasing LLC remains the Company's top customer during the period, contributing ~19.6% to the Company's topline. During 1QFY26, the Company's revenue clocked at PKR 12.8bln. During FY25, the Company's gross margins declined to 15.2% (FY24: 16.2%) mainly due to unfavourable product price dynamics as the Company shifts its product mix towards fashion-oriented garments. The operating margin dipped to 7.4 % (FY24: 9.1%). The Company's finance cost trimmed down and clocked at PKR 3,858mln (FY24: PKR 5,000mln). The Company has reported a net profit of PKR 131mln during FY25, with the net margin of 0.2% (FY24: -0.8%). During 1QFY26, the Company's gross and net margins stood at 17.5% and 1.6% respectively as profit after tax clocked at PKR 204mln.  A biomass power generation and solar power plant project is under consideration to optimize energy costs. MTM has a research and development Centre in Humen, China strives to achieve rapid introduction of new and improved products by adopting a disciplined and customer-focused approach to product development.


Financial Risk

During FY25, the Company’s net working capital cycle extended to 152days (FY24: 145days), primarily due to an increase in inventory holding period (FY25: 96 days; FY24: 89 days). The working capital requirements were financed through a combination of internally generated cash flows and short-term borrowings. The Company’s short-term trade leverage stood at 18.5% during FY25 (FY24: 11.0%), while the current ratio was maintained at 4.5x (FY24: 3.4x). During 1QFY26, the Company's net working capital cycle stood at 184days. During FY25, the Company generated FCFO of PKR 4,964mln (FY24: 6,155mln), attributable to a decline in EBITDA.  Over the years, the fluctuating trend in finance costs (FY25: PKR 3,858mln, FY24: PKR 5,000mln) has impacted the coverage of the Company as the Company's interest coverage and debt coverage ratio clocked at 1.4x and 1.0x, respectively. During 1QFY26, the Company's FCFO clocked at PKR 1,173mln as interest coverage and debt coverage ratios stood at 1.7x and 1.2x, respectively. During FY25, the equity base of the Company stood at PKR 17.1bln (FY24: PKR 16.7bln). The Company operates in a highly leveraged capital structure of 60.7% (FY24: 60.1%), and it is dominated by short-term borrowings of PKR 22.7bln (FY24: PKR 22.1bln) to fuel working capital requirements. During 1QFY26, the Company's leveraging stood at 59.2%. 


Instrument Rating Considerations
About the Instrument

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


Relative Seniority/Subordination of Instrument

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


Credit Enhancement

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


 
 

Dec-25

www.pacra.com


Sep-25
3M
Jun-25
12M
Jun-24
12M
Jun-23
12M
A. BALANCE SHEET
1. Non-Current Assets 15,865 15,907 17,401 15,495
2. Investments 11 11 10 9
3. Related Party Exposure 0 0 0 0
4. Current Assets 37,545 38,393 37,740 38,786
a. Inventories 14,361 14,977 16,038 12,703
b. Trade Receivables 15,750 15,718 14,122 16,727
5. Total Assets 53,421 54,311 55,152 54,290
6. Current Liabilities 8,566 8,455 11,186 10,472
a. Trade Payables 4,597 4,511 7,033 5,992
7. Borrowings 25,211 26,417 25,175 24,880
8. Related Party Exposure 0 0 0 0
9. Non-Current Liabilities 2,301 2,299 2,108 1,722
10. Net Assets 17,343 17,139 16,682 17,215
11. Shareholders' Equity 17,343 17,139 16,682 17,215
B. INCOME STATEMENT
1. Sales 12,846 59,202 58,677 60,106
a. Cost of Good Sold (10,593) (50,181) (49,151) (52,018)
2. Gross Profit 2,252 9,021 9,526 8,088
a. Operating Expenses (1,026) (4,664) (4,184) (5,049)
3. Operating Profit 1,226 4,357 5,342 3,039
a. Non Operating Income or (Expense) (97) 518 116 3,650
4. Profit or (Loss) before Interest and Tax 1,129 4,875 5,458 6,689
a. Total Finance Cost (764) (3,858) (5,000) (3,199)
b. Taxation (161) (885) (928) (839)
6. Net Income Or (Loss) 204 131 (470) 2,651
C. CASH FLOW STATEMENT
a. Free Cash Flows from Operations (FCFO) 1,173 4,964 6,155 7,400
b. Net Cash from Operating Activities before Working Capital Changes 370 800 1,186 4,772
c. Changes in Working Capital 490 (2,317) 869 (4,078)
1. Net Cash provided by Operating Activities 860 (1,517) 2,055 694
2. Net Cash (Used in) or Available From Investing Activities (242) 361 (2,933) (1,106)
3. Net Cash (Used in) or Available From Financing Activities (1,206) 1,565 122 890
4. Net Cash generated or (Used) during the period (587) 409 (756) 477
D. RATIO ANALYSIS
1. Performance
a. Sales Growth (for the period) -13.2% 0.9% -2.4% 11.0%
b. Gross Profit Margin 17.5% 15.2% 16.2% 13.5%
c. Net Profit Margin 1.6% 0.2% -0.8% 4.4%
d. Cash Conversion Efficiency (FCFO adjusted for Working Capital/Sales) 12.9% 4.5% 12.0% 5.5%
e. Return on Equity [ Net Profit Margin * Asset Turnover * (Total Assets/Shareholders' Equity )] 4.7% 0.8% -2.8% 17.3%
2. Working Capital Management
a. Gross Working Capital (Average Days) 216 188 185 167
b. Net Working Capital (Average Days) 184 152 145 133
c. Current Ratio (Current Assets / Current Liabilities) 4.4 4.5 3.4 3.7
3. Coverages
a. EBITDA / Finance Cost 2.3 1.9 1.5 2.8
b. FCFO / Finance Cost+CMLTB+Excess STB 1.2 1.0 1.0 1.5
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 1.9 2.6 2.3 1.0
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 59.2% 60.7% 60.1% 59.1%
b. Interest or Markup Payable (Days) 60.0 51.8 61.9 96.0
c. Entity Average Borrowing Rate 10.5% 13.3% 19.5% 12.4%

Dec-25

www.pacra.com

Dec-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.

Dec-25

www.pacra.com

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

Multinet Pakistan | loan Facility| PKR 2,100mln | Redemption Schedule

Sr. Due Date Principal Opening Principal Markup/Profit Rate (3MK + 1.75%) Markup/Profit Payment Principal Payment Total Principal Outstanding
PKR PKR
Issue Date 30-Sep-24 2,000,000,000 0 2,000,000,000
1 30-Dec-24 2,000,000,000 18.07% 89,856,285 0 89,856,285 2,000,000,000
2 30-Mar-25 2,000,000,000 13.93% 68,691,719 0 68,691,719 2,000,000,000
3 30-Jun-25 2,000,000,000 13.93% 70,222,465 0 70,222,465 2,000,000,000
4 30-Sep-25 2,000,000,000 12.88% 64,929,315 117,647,059 182,576,374 1,882,352,941
5 30-Dec-25 2,000,000,000 12.83% 60,211,056 117,647,059 177,858,114 1,764,705,882
6 30-Mar-26 2,000,000,000 12.83% 55,827,558 117,647,059 173,474,617 1,647,058,824
7 30-Jun-26 2,000,000,000 12.83% 53,263,626 117,647,059 170,910,685 1,529,411,765
8 30-Sep-26 2,000,000,000 12.83% 49,459,081 117,647,059 167,106,140 1,411,764,706
9 30-Dec-26 2,000,000,000 12.83% 45,158,292 117,647,059 162,805,351 1,294,117,647
10 30-Mar-27 2,000,000,000 12.83% 40,940,210 117,647,059 158,587,268 1,176,470,588
11 30-Jun-27 2,000,000,000 12.83% 38,045,447 117,647,059 155,692,506 1,058,823,529
12 30-Sep-27 2,000,000,000 12.83% 34,240,902 117,647,059 151,887,961 941,176,471
13 30-Dec-27 2,000,000,000 12.83% 30,105,528 117,647,059 147,752,587 823,529,412
14 30-Mar-28 2,000,000,000 12.83% 26,342,337 117,647,059 143,989,396 705,882,353
15 30-Jun-28 2,000,000,000 12.83% 22,827,268 117,647,059 140,474,327 588,235,294
16 30-Sep-28 2,000,000,000 12.83% 19,022,724 117,647,059 136,669,782 470,588,235
17 30-Dec-28 2,000,000,000 12.83% 15,052,764 117,647,059 132,699,823 352,941,176
18 30-Mar-29 2,000,000,000 12.83% 11,165,512 117,647,059 128,812,571 235,294,118
19 30-Jun-29 2,000,000,000 12.83% 7,609,089 117,647,059 125,256,148 117,647,059
20 30-Sep-29 2,000,000,000 12.83% 3,804,545 117,647,059 121,451,604 0
806,775,723 2,000,000,000 2,806,775,723

Dec-25

www.pacra.com