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

Rating Rationale

Airlink Communication Limited (“Airlink”) is set to issue its first privately placed Islamic Term Finance Facility of PKR 1,464mln, forming part of a PKR 4,764mln syndicated Islamic facility arranged by The Bank of Punjab, with PKR 3,300mln allocated to wholly owned subsidiary Select Technologies (Private) Limited (“Select”). Both sub-facilities are cross-collateralized and subject to cross-default provisions. Proceeds finance Airlink’s Sundar Green Special Economic Zone (SGSEZ) manufacturing facility. The facility will carry a floating profit rate of 3M KIBOR + 125bps, a ten-year tenor inclusive of a one-year grace period, and principal repayable in up to thirty-six (36) equal quarterly instalments with profit payable quarterly in arrears. The assigned rating draws comfort from the credit enhancement envisaged through an InfraZamin Pakistan Limited (IZP) guarantee, covering 75% of outstanding principal, and a layered security structure, alongside the borrower’s standalone credit profile. However, the approval remains under process and is currently in its final stages. As per the envisaged structure, primary recourse upon non-payment would first be directed to the Debt Payment Account (DPA) and Debt Service Reserve Account (DSRA), with guarantee invocation triggered only upon DPA exhaustion at an instalment due date. Security is multi-tiered: a first pari passu equitable mortgage over three acres at SGSEZ; first pari passu hypothecation over fixed assets; first pari passu hypothecation over current assets; an Airlink-specific annual receivables routing requirement of PKR 2,000mln; cross-corporate and personal guarantees; and an irrevocable sponsor support undertaking covering all Project Account shortfalls. Payment certainty is enforced through a structured three-tier waterfall: the Collection Account must hold 1.0x the outstanding facility in annual revenues; the DSRA is pre-funded before first disbursement at 1x upcoming quarterly principal and maintained throughout; and the DPA is funded in three equal monthly tranches, fully funded by each due date. Surplus collections are released to the Company only in the absence of any Event of Default. Airlink is Pakistan’s leading mobile phone distributor, with partnerships spanning Xiaomi, Samsung, Apple, Tecno, Itel, and, more recently, Hisense. During 3MCY26 (Jan–Mar’26), local mobile phone production declined ~2.6% YoY to 7.36 million units, comprising ~3.94 million 2G phones and ~3.42 million smartphones, while imports increased to 1.22 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.

Key Rating Drivers

Sustained compliance with pre-agreed financial matrix, reflecting adherence to a well-defined and disciplined financial framework, remains important. Furthermore, the successful execution of the post-commissioning deleveraging trajectory, timely commercialization, and operational stabilization of the SGSEZ facility, along with prudent liquidity and robust working capital management, shall remain imperative.

Issuer Profile
Profile

Air Link Communication Limited ('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 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, and Itel. The Company has further strengthened its market position by partnering with Xiaomi, under which its wholly owned subsidiary, Select Technologies Limited (STL) manufactures and distributes Xiaomi mobile phones and accessories in Pakistan. STL’s manufacturing facility spans 120,000 sq. ft. of closed area, of which 60,000 sq. ft. is clean-room space, and has an annual capacity of ~2.7million units on a single-shift basis. In 9MFY26, the Group Company assembled around 1.6 million devices (FY25: ~2.8 million units), reflecting a capacity utilization rate of ~46.05% (FY25: ~62.49%). Airlink is currently developing a new state-of-the-art manufacturing complex within the Sundar Green Special Economic Zone (SGSEZ) in Lahore, which is nearing completion. The project covers eight acres, with three acres owned by Airlink and five acres by STL, and includes 1.4mln sq. ft. of purpose-built infrastructure. The facility will incorporate a 1 MW solar power system, expected to reduce production costs, improve energy efficiency, and support long-term sustainability objectives. Operating within the SGSEZ framework will provide the Company with ten years of fiscal incentives, enhancing cost competitiveness and supporting future growth. Aligned with its broader strategic vision, the new facility is designed to enable the export of mobile phones, laptops, LED TVs, electronics, home appliances, and other high-tech products for international brands. This expansion underscores Airlink’s growing role in strengthening Pakistan’s manufacturing and export base.


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. No major changes in the ownership structure are anticipated in the near future. 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 HayatPiracha, 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.


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 Limited, 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 ~80% in FY25 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 9MFY26. 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. According to PTA data, Pakistan’s mobile handset market remained largely assembly-led, although local production recorded a modest contraction during CY25. Domestic production declined by ~3.7% YoY to 30.21 million units (CY24: 31.38 million), comprising approximately 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 3MCY26 (Jan–Mar’26), local production stood at 7.36 million units, reflecting a further ~2.6% YoY decline, including ~3.94 million 2G phones and ~3.42 million smartphones. Meanwhile, imports rose to 1.22 million units, reinforcing the trend of gradually increasing reliance on imported devices. The divergence between moderating local output and rising imports suggests evolving consumer preferences toward premium and technologically advanced handsets, while also highlighting competitive and demand-side pressures within the domestic assembly landscape.

Within this landscape, Airlink maintains a strong market position as one of Pakistan’s leading mobile distributors and the sole local manufacturer of Xiaomi smartphones, alongside the assembly of Tecno and itel devices, strengthening its presence across both distribution and domestic manufacturing segments. The Company has strategically evolved into a diversified consumer electronics platform, recently expanding into the local manufacturing of Acer laptops and tablets. Further supporting diversification, Airlink incorporated ZEXO Technologies (Pvt.) Limited in 2025, with its product portfolio currently under evaluation. In addition, through its wholly owned subsidiary, Select Technologies Limited, Airlink established a strategic partnership with HISENSE to locally manufacture and market Smart TVs and air conditioners, broadening its footprint beyond mobile devices into the wider consumer electronics segment. As the macroeconomic environment stabilized in the second half of FY25, supporting a recovery in sales volumes, Airlink began developing a new manufacturing facility within the Sundar Green Special Economic Zone (SGSEZ). This expansion is set to significantly enhance production capacity and operational scale while leveraging critical tax advantages to bolster the Company's long-term business risk profile.

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.

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 phased migration 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 is 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 commercialization of newer product segments, while managing the operational risks at an acceptable 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 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 6,819mln, 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.

Short-term funding needs are expected to continue being managed through Sukuk issuances, while long-term project financing has been secured through the syndicated facility for the Sundar Green Special Economic Zone (SGSEZ) project. This proposed long-term facility has been structured into two separate term finance facilities, PKR 1,464mln under Airlink and PKR 3,300 million under Select, to optimize fund allocation and align with project financing requirements.


Financial Covenants:


The indicative 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, Air Link and its subsidiary, Select, have issued a total of fifteen (15) Sukuks/Instruments, from which currently five 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 proposed 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 will be split between Airlink (PKR 1,464mln) and its wholly owned subsidiary, Select Technologies Limited (PKR 3,300mln). The facility will carry 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 + 125bps, 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. The proposed loan facility is backed by Infra Zamin Pakistan Limited (IZP), covering 75% of outstanding principal, subject to agreed limits and the approval is its final stages. 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 will benefit from a layered security structure comprising shared protections across the Group Companies alongside Airlink-specific enhancements. The loan facility will be guaranteed by IZP covering 75% of the principal; however, the approval remains under process and is currently in its final stages. Additional security will comprise a first pari passu equitable mortgage over approximately eight acres at Sundar Green Special Economic Zone (Airlink: PKR 816.5 million), providing a tangible asset-backed layer. This will be supplemented by first pari passu hypothecation over all present and future fixed assets, including plant and machinery (Airlink: PKR 1,136 million), initially will be created as a ranking charge and subject to perfection within 120 days, along with first pari passu hypothecation over current assets (Airlink: PKR 368 million). The security structure will further be reinforced through reciprocal 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. Airlink-specific protection will be provided through the mandatory routing of at least PKR 2.0 billion of annual wholesale and retail collections via the designated Collection Account. The payment waterfall embeds strong cash-flow discipline. Collections equivalent to at least 1.0x of the outstanding facility amount will be required to pass through the Collection Account annually. Funds will be applied sequentially towards maintaining the Debt Service Reserve Account (DSRA), funding the DPA, and only thereafter released to the Group Companies, subject to the absence of any continuing Event of Default. The DPA will be built through three equal monthly deposits, ensuring full funding of each quarterly debt obligation by its due date, while the DSRA will remain pre-funded and will be maintained at an amount equal to one upcoming quarterly principal instalment throughout the tenor. Overall, the combination of IZP backed guarantee, tangible collateral, sponsor-backed undertakings, and a tightly controlled reserve-account waterfall will materially enhance the recovery prospects and strengthen debt-servicing discipline.


Proceeds Utilization:


The proposed facility is 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.


 
 

Jun-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 10,970 13,694 8,618 7,868
a. Trade Payables 818 7,763 3,899 4,715
7. Borrowings 32,717 31,647 16,214 8,134
8. Related Party Exposure 0 0 0 0
9. Non-Current Liabilities 1,232 1,331 617 408
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) 4.2 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 2.5 2.0 2.4 1.3
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 0.2 0.4 0.4 2.0
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 64.1% 64.7% 51.8% 40.0%
b. Interest or Markup Payable (Days) 125.7 71.2 70.1 48.8
c. Entity Average Borrowing Rate 9.8% 15.2% 21.6% 18.7%

Jun-26

www.pacra.com

Jun-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.

Jun-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 and Select Technologies (Pvt.) Limited
Airlink Portion PKR 1,464 million
Issue Date TBI
Maturity Up to 10 years (including the Grace/Availability Period of 1 year)
Profit Rate 3MK + 125bps

Airlink Communication Limited and Select Technologies (Pvt.) Limited | TFF | PKR 4,764mln | Redemption Schedule | Estimated

Sr. Due Date Principal Opening Principal Markup/Profit Rate (3MK + 125bps) Markup/Profit Payment Principal Payment Total Principal Outstanding
PKR PKR
Issue Date 1-Jun-26 4,764,000,000 0 0 4,764,000,000
1 1-Sep-26 4,764,000,000 13.32% 159,945,100 159,945,100 4,764,000,000
2 2-Dec-26 4,764,000,000 13.32% 159,945,100 159,945,100 4,764,000,000
3 1-Mar-27 4,764,000,000 13.32% 154,729,499 154,729,499 4,764,000,000
4 1-Jun-27 4,764,000,000 13.32% 159,945,100 132,333,333 292,278,433 4,631,666,667
5 1-Sep-27 4,631,666,667 13.32% 155,502,181 132,333,333 287,835,514 4,499,333,334
6 2-Dec-27 4,499,333,334 13.32% 151,059,261 132,333,333 283,392,594 4,367,000,001
7 1-Mar-28 4,367,000,001 13.32% 143,429,030 132,333,333 275,762,363 4,234,666,668
8 1-Jun-28 4,234,666,668 13.32% 142,173,423 132,333,333 274,506,756 4,102,333,335
9 1-Sep-28 4,102,333,335 13.32% 137,730,503 132,333,333 270,063,836 3,970,000,002
10 2-Dec-28 3,970,000,002 13.32% 133,287,584 132,333,333 265,620,917 3,837,666,669
11 1-Mar-29 3,837,666,669 13.32% 124,643,208 132,333,333 256,976,541 3,705,333,336
12 1-Jun-29 3,705,333,336 13.32% 124,401,745 132,333,333 256,735,078 3,573,000,003
13 1-Sep-29 3,573,000,003 13.32% 119,958,825 132,333,333 252,292,158 3,440,666,670
14 2-Dec-29 3,440,666,670 13.32% 115,515,906 132,333,333 247,849,239 3,308,333,337
15 1-Mar-30 3,308,333,337 13.32% 107,451,041 132,333,333 239,784,374 3,176,000,004
16 1-Jun-30 3,176,000,004 13.32% 106,630,067 132,333,333 238,963,400 3,043,666,671
17 1-Sep-30 3,043,666,671 13.32% 102,187,148 132,333,333 234,520,481 2,911,333,338
18 2-Dec-30 2,911,333,338 13.32% 97,744,228 132,333,333 230,077,561 2,779,000,005
19 1-Mar-31 2,779,000,005 13.32% 90,258,875 132,333,333 222,592,208 2,646,666,672
20 1-Jun-31 2,646,666,672 13.32% 88,858,389 132,333,333 221,191,722 2,514,333,339
21 1-Sep-31 2,514,333,339 13.32% 84,415,470 132,333,333 216,748,803 2,382,000,006
22 2-Dec-31 2,382,000,006 13.32% 79,972,550 132,333,333 212,305,883 2,249,666,673
23 1-Mar-32 2,249,666,673 13.32% 73,887,682 132,333,333 206,221,015 2,117,333,340
24 1-Jun-32 2,117,333,340 13.32% 71,086,711 132,333,333 203,420,044 1,985,000,007
25 1-Sep-32 1,985,000,007 13.32% 66,643,792 132,333,333 198,977,125 1,852,666,674
26 2-Dec-32 1,852,666,674 13.32% 62,200,873 132,333,333 194,534,206 1,720,333,341
27 1-Mar-33 1,720,333,341 13.32% 55,874,542 132,333,333 188,207,875 1,588,000,008
28 1-Jun-33 1,588,000,008 13.32% 53,315,034 132,333,333 185,648,367 1,455,666,675
29 1-Sep-33 1,455,666,675 13.32% 48,872,114 132,333,333 181,205,447 1,323,333,342
30 2-Dec-33 1,323,333,342 13.32% 44,429,195 132,333,333 176,762,528 1,191,000,009
31 4-Mar-34 1,191,000,009 13.32% 39,986,275 132,333,333 172,319,608 1,058,666,676
32 4-Jun-34 1,058,666,676 13.32% 35,543,356 132,333,333 167,876,689 926,333,343
33 4-Sep-34 926,333,343 13.32% 31,100,436 132,333,333 163,433,769 794,000,010
34 5-Dec-34 794,000,010 13.32% 26,657,517 132,333,333 158,990,850 661,666,677
35 7-Mar-35 661,666,677 13.32% 22,214,598 132,333,333 154,547,931 529,333,344
36 7-Jun-35 529,333,344 13.32% 17,771,678 132,333,333 150,105,011 397,000,011
37 7-Sep-35 397,000,011 13.32% 13,328,759 132,333,333 145,662,092 264,666,678
38 8-Dec-35 264,666,678 13.32% 8,885,839 132,333,333 141,219,172 132,333,345
39 9-Mar-36 132,333,345 13.32% 4,442,920 132,333,333 136,776,253 0
3,416,025,554 4,763,999,988 8,180,025,542

Jun-26

www.pacra.com