Rating History
Dissemination Date Long-Term Rating Short-Term Rating Outlook Action Rating Watch
29-Jan-26 A- A2 Stable Maintain -
30-Jan-25 A- A2 Negative Maintain YES
30-Jan-24 A- A2 Negative Maintain YES
31-Jan-23 A- A2 Stable Maintain YES
31-Jan-22 A- A2 Stable Initial -
About the Entity

Sitara Heights (Pvt.) Limited is a private real estate development company incorporated in 2019, engaged in residential and commercial projects primarily in Lahore and Faisalabad. The Company operates under an advance-booking model, with revenue recognized based on construction progress. Ownership is sponsor-concentrated, with Mr. Khalid Riaz holding 88% and his son, Mr. Fazeel Abdullah, holding 10% of the shareholding. The Company is also exploring longer-term sustainability initiatives, including the potential establishment of a REIT, though this remains at an early stage.

Rating Rationale

The assigned ratings reflect Sitara Heights’ established presence in the real estate development sector, supported by sponsor experience and a diversified project portfolio across Lahore and Faisalabad. The Company is undertaking six projects, of which five have been launched, with execution progressing at varying stages. Land for all projects has been fully acquired, providing a stable operational base. Key projects in Lahore and Faisalabad have advanced beyond critical construction phases, with meaningful inventory sold and foundations largely completed, while a newly launched housing project in Faisalabad has shown encouraging market traction. The Gold Vista project remains delayed; however, it is expected to form part of a proposed Real Estate Investment Trust (REIT) structure, alongside another project under consideration, as part of the Company’s longer-term strategy, though execution and timelines remain uncertain.
The Company follows an advanced booking model, with revenue recognized based on the percentage of construction completion rather than booking activity. During FY25, revenue declined to PKR 662 million (FY24: PKR 864 million), primarily due to slower construction progress amid inflationary cost pressures, liquidity constraints, and broader sector challenges. Management successfully navigated key early-stage construction bottlenecks during the year, supporting expectations of relatively smoother execution going forward. Improved capitalization following a reduction in borrowings during FY25, together with positive operating cash flows and adequate liquidity, underpins the revision of the outlook to Stable. However, the ratings remain constrained by execution risk inherent to the business model and governance limitations, as the Board comprises only sponsor-linked executive directors with no independent representation or formal committees.

Key Rating Drivers

While leverage reduced during FY25, borrowings are expected to rise over the medium term as additional debt is drawn to support ongoing projects. Accordingly, capitalization metrics will remain sensitive to execution timelines and cash flow realization. Sustained improvement in construction progress, timely conversion of receivables into cash, disciplined debt utilization, and consistent disclosure on project execution and revenue recognition will be key to maintaining the current rating profile.

Profile
Legal Structure

Sitara Heights (Pvt.) Limited (“Sitara Heights” or “the Company”) is a private limited company incorporated in Pakistan in 2019 under the provisions of the Companies Act, 2017. The Company operates within the domestic real estate development sector and is subject to applicable corporate, regulatory, and tax frameworks governing private limited entities in Pakistan.


Background

The Company is engaged in the development of residential and commercial real estate projects. Its portfolio spans residential apartments, housing communities, and commercial developments, including office buildings, markets, and mixed-use spaces. These developments are positioned to cater to urban residential demand and commercial activity, contributing to local infrastructure development and economic activity within their respective regions.


Operations

During the review period, Sitara Heights was actively involved in multiple projects located across Lahore and Faisalabad. These include 3 Jays Tower and Sitara Serene Tower in Gulberg III, Lahore; Gold Vista in Moza Kanjraa, Lahore; The Edge on Sargodha Road, Faisalabad; and Sitara Icon Tower in Samanabad, Faisalabad. The Company’s operations are project-based, with cash flow and execution timelines closely linked to construction progress and unit sales across these developments.


Ownership
Ownership Structure

Sitara Heights (Pvt.) Limited has a highly concentrated sponsor ownership structure. As per the latest shareholding disclosed (Form-A), Mr. Khalid Riaz holds 88.0% of the Company’s share capital, while Mr. Fazeel Abdullah (son of the sponsor) holds 10.0%. The remaining 2.0% is held by other minority shareholders in small individual stakes. Effective control and strategic decision-making remain sponsor-led, with ownership now concentrated within the immediate family.


Stability

Ownership concentration provides continuity and stability, as strategic direction and key decisions remain aligned with the majority sponsor. The sponsor’s involvement in other established businesses, including Gas and Oil Pakistan Limited and an oil distribution company, further strengthens the stability of the ownership structure by providing financial depth and business experience.


Business Acumen

The sponsors of Sitara Heights bring extensive experience from the oil trading, distribution, and transportation sectors. Mr. Khalid Riaz has over three decades of industry experience and operates one of the country’s largest oil transportation operations. This background provides strong commercial acumen, operational discipline, and infrastructure management experience, which support the execution of large-scale real estate projects and long-term strategic planning.


Financial Strength

The financial profile of the sponsors is supported by diversified and profitable business interests. Gas and Oil Pakistan Limited carries a PACRA rating of “A+”, while Sitara Petroleum Services Limited is rated “A-”. These ratings reflect the sponsors’ established financial standing and enhance Sitara Heights’ overall financial strength by improving its capacity to manage liquidity pressures, support project financing, and withstand sectoral volatility.


Governance
Board Structure

The Board of Directors comprises three members, all of whom are affiliated with the Company. Mr. Khalid Riaz serves as Chairman, alongside Mr. Muhammad Ammar Ali Talat and Mr. Fazeel Abdullah. At present, the Board does not include independent directors.


Members’ Profile

The Board collectively brings experience in oil marketing, distribution, strategy, and infrastructure-related businesses. Mr. Khalid Riaz’s extensive background in oil retail and transportation supports strategic oversight, while Mr. Talat contributes experience from senior roles in strategy and retail engineering at K-Electric and Gas & Oil Pakistan Limited.


Board Effectiveness

The Board structure is still evolving, and formal board committees have not yet been established. Management has indicated plans to strengthen governance arrangements through the formation of committees, which is expected to enhance oversight and decision-making processes over time.


Financial Transparency

The Company’s financial statements for the year ended June 30, 2025, were audited by Ilyas Saeed & Co., Chartered Accountants, who issued an unqualified audit opinion. This reflects adherence to applicable accounting standards and supports the reliability of reported financial information.


Management
Organizational Structure

Sitara Heights operates through a defined organizational structure comprising Operations, Finance, and Sales functions. Each function is supported by dedicated sub-units, allowing focused execution across project development, financial management, and sales and recovery activities. Overall coordination and oversight with the Chief Executive Officer.


Management Team

The Company is led by Mr. Khalid Riaz as Chief Executive Officer. The management team includes experienced professionals responsible for project execution, finance, sales, and operational coordination. This includes a Project Director overseeing construction activities, a dedicated head for sales and recovery, and senior finance personnel responsible for financial planning and reporting.


Effectiveness

Management effectiveness is supported by relevant sectoral experience and clearly defined roles. The leadership team’s collective experience enables coordinated project execution and supports operational continuity across multiple developments.


MIS

The management information system provides daily operational performance updates to senior management. This reporting framework enables timely monitoring of project progress, sales activity, and financial performance, supporting informed decision-making.


Control Environment

The Company has committed to implementing internal control systems designed to monitor operations, manage risks, and maintain quality standards. These controls are intended to strengthen operational discipline and support sustainable performance as the project portfolio expands.


Business Risk
Industry Dynamics

Pakistan’s real estate sector contributed approximately 3.7% to national GDP in 1HF25, with a market size of PKR 1936 billion. Sector growth moderated during FY24 due to inflationary pressures, higher construction costs, and flood-related disruptions. Despite these challenges, structural demand for housing remains supported by population growth and a persistent supply shortfall, which continues to underpin residential property prices. 


Relative Position

The Company operates within a challenging macroeconomic environment characterized by elevated inflation and input cost pressures. These factors have affected sector-wide activity; however, continued residential demand provides a degree of resilience to the Company’s operating profile.


Revenues

During FY25, the Company reported sales of PKR 662 million, compared to PKR 864 million in FY24, reflecting a moderation in revenue generation during the year. Sitara Heights operates under an advance booking model, whereby units are sold through partial upfront payments followed by installment-based recoveries, with final settlement upon completion and handover. Revenue recognition, however, is not linked to booking activity; instead, revenue is recognized based on the percentage of completion of construction activities, in line with applicable accounting standards. Accordingly, the decline in reported revenue during FY25 primarily reflects slower construction progress, which constrained revenue recognition under the percentage-of-completion method, despite continued bookings. The deceleration in execution was influenced by inflationary cost pressures, cash flow constraints, and broader sector-wide challenges affecting the construction and real estate industry.


Margins

Profitability weakened during FY25. Gross profit margin declined to 27.5% from 47.6% in FY24, while net profit margin reduced to 2.3% from 24.3%. The compression in margins reflects lower revenue generation and cost pressures during the period.


Sustainability

The Company has announced five projects, with active development ongoing on four. Land acquisition for Gold Vista has been completed, although construction has not yet commenced. During the year, the Company also initiated a new project in Faisalabad, namely Sitara Enclave Housing Society, where bookings have already started.

As part of its longer-term sustainability strategy, the Company is exploring the establishment of a Real Estate Investment Trust (REIT), under which the Gold Vista project is expected to be transferred, with another project also under consideration. The Company is expected to retain a shareholding in the REIT, thereby maintaining exposure to the underlying assets while aiming to improve capital efficiency and generate more stable, recurring income over the longer term. At present, the proposed REIT remains at a conceptual stage, and its credit impact will depend on successful execution, regulatory approvals, and completion and stabilization of the underlying projects.x


Financial Risk
Working capital

Sitara Heights’ reported working capital position appears comfortable, with a current ratio of 3.8x as of Jun-25; however, this is largely driven by a heavy concentration of inventories in the form of work-in-progress. Given the limited cash balances and slow project completion pace, actual short-term liquidity remains closely linked to continued customer advances and uninterrupted construction execution.


Coverages

Coverage indicators weakened during FY25, with EBITDA to finance cost declining to 36.9x from 77.6x in FY24. However, this metric is not fully reflective of the Company’s true funding exposure, as project-related interest costs have largely been capitalized and are therefore excluded from the income statement. Consequently, reported finance costs mainly comprise late payment surcharges and lease-related charges, which remain significantly lower than underlying project financing costs.

Despite this limitation, the Company’s reduced level of borrowings during the period provided a temporary cushion to cover metrics. Additionally, the Company reported positive free cash flow from operations of PKR 38 million, supporting near-term servicing capacity, albeit cash generation remains modest relative to the scale of ongoing projects.


Capitalization

The Company continued to reduce leverage during FY25, with total borrowings declining to PKR 786 million from PKR 2,036 million in FY24. Total borrowings to capitalization improved to 37.4%, reflecting a strengthened capital structure and lower financial risk during the period. The Company is currently in discussions with banks for funding arrangements related to several ongoing projects. As additional debt is drawn to support construction and completion activities, leverage is expected to increase going forward. While the current capital structure remains manageable, any sustained increase in borrowings could exert pressure on capitalization metrics over the medium term, particularly if project execution or cash flow generation is delayed.


 
 

Jan-26

www.pacra.com


(PKR mln)


Jun-25
12M
Jun-24
12M
Jun-23
12M
A. BALANCE SHEET
1. Non-Current Assets 32 45 48
2. Investments 0 0 0
3. Related Party Exposure 0 0 0
4. Current Assets 9,847 9,558 8,853
a. Inventories 9,565 9,321 8,547
b. Trade Receivables 0 0 0
5. Total Assets 9,879 9,603 8,902
6. Current Liabilities 2,590 2,153 1,939
a. Trade Payables 518 373 353
7. Borrowings 1,036 2,036 2,159
8. Related Party Exposure 0 0 0
9. Non-Current Liabilities 4,520 3,695 3,296
10. Net Assets 1,733 1,718 1,508
11. Shareholders' Equity 1,733 1,718 1,508
B. INCOME STATEMENT
1. Sales 662 864 724
a. Cost of Good Sold (480) (453) (593)
2. Gross Profit 182 412 132
a. Operating Expenses (156) (209) (182)
3. Operating Profit 27 203 (50)
a. Non Operating Income or (Expense) 0 0 0
4. Profit or (Loss) before Interest and Tax 27 203 (50)
a. Total Finance Cost (10) 14 (2)
b. Taxation (1) (7) (9)
6. Net Income Or (Loss) 15 210 (61)
C. CASH FLOW STATEMENT
a. Free Cash Flows from Operations (FCFO) 38 228 (116)
b. Net Cash from Operating Activities before Working Capital Changes (49) 211 (495)
c. Changes in Working Capital 1,299 (97) 1,115
1. Net Cash provided by Operating Activities 1,251 113 620
2. Net Cash (Used in) or Available From Investing Activities (3) (11) (15)
3. Net Cash (Used in) or Available From Financing Activities (1,250) (123) (600)
4. Net Cash generated or (Used) during the period (2) (20) 4
D. RATIO ANALYSIS
1. Performance
a. Sales Growth (for the period) -23.4% 19.3% -64.5%
b. Gross Profit Margin 27.5% 47.6% 18.2%
c. Net Profit Margin 2.3% 24.3% -8.5%
d. Cash Conversion Efficiency (FCFO adjusted for Working Capital/Sales) 202.0% 15.1% 137.8%
e. Return on Equity [ Net Profit Margin * Asset Turnover * (Total Assets/Shareholders' Equity )] 0.9% 13.0% -4.0%
2. Working Capital Management
a. Gross Working Capital (Average Days) 5204 3773 4033
b. Net Working Capital (Average Days) 4959 3620 3881
c. Current Ratio (Current Assets / Current Liabilities) 3.8 4.4 4.6
3. Coverages
a. EBITDA / Finance Cost 36.9 77.6 -21.9
b. FCFO / Finance Cost+CMLTB+Excess STB 0.0 0.3 -0.2
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 27.6 9.0 -16.9
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 37.4% 54.2% 58.9%
b. Interest or Markup Payable (Days) 0.0 10412.7 19243.6
c. Entity Average Borrowing Rate 0.1% 0.1% 0.1%

Jan-26

www.pacra.com

Jan-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.

Jan-26

www.pacra.com