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

Select Technologies Limited (“Select”) is set to issue its first privately placed Islamic Term Finance Facility of PKR 3,300mln, forming the larger tranche of a PKR 4,764mln syndicated Islamic facility arranged by The Bank of Punjab, with PKR 1,464mln allocated to parent Airlink Communication Limited. Both sub-facilities are cross-collateralized and subject to cross-default provisions. 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. Proceeds finance Airlink and Select’s manufacturing facility at Sundar Green Special Economic Zone (SGSEZ), Lahore. 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 at SGSEZ; first pari passu hypothecation over fixed assets (initially a ranking charge, upgraded to first pari passu within 120 days); first pari passu hypothecation over current assets; a cross-corporate guarantee from Airlink and personal guarantee of the primary sponsor; and an irrevocable sponsor support undertaking covering all Project Account shortfalls. Payment certainty is enforced through a 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, funded by each due date. Surplus collections are released to Select only in the absence of any Event of Default. Select is Pakistan’s licensed Xiaomi smartphone manufacturer with an annual assembly capacity of ~2.7 million units. 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. The divergence between declining local output and rising imports reflects growing consumer preference for premium, technologically advanced handsets, while also highlighting competitive and demand-side pressures on domestic assemblers. During 9MFY26, the Company’s topline declined ~37.1% to ~PKR 23,052mln (FY25: ~PKR 48,893mln). The decline reflects both the phase-out of high-volume, low-margin 4G devices as Select shifts its product mix and softer industry-wide smartphone demand. Despite lower sales, profitability improved, with gross, operating, and net margins reaching ~16.2%, ~13.4%, and ~5.8%, respectively. On the operational front, the Company has successfully launched and commenced assembly of Hisense air conditioners and LED TVs at its new facility in Sundar.

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

Select Technologies Limited (referred to as "SELECT" or "the Company") was incorporated in Pakistan on October 13, 2021, as a private limited company under the Companies Act, 2017, and recently converted to a public limited company. The Company's registered head office is located at 152-1-M, Quaid-e-Azam Industrial Area, Kot Lakhpat, Lahore, Punjab, Pakistan. SELECT is a wholly owned subsidiary of Air Link Communication Limited. The Company was established to realize the sponsors' vision of setting up a state-of-the-art mobile phone assembly plant in Pakistan, to promote 'Made in Pakistan' products, and to create employment opportunities. SELECT has forged a strategic partnership with global smartphone leader Xiaomi to assemble a range of popular smartphone brands and models locally in Pakistan. The Company’s primary business is establishing, operating, and managing facilities for the assembly and production of mobile phones of various types and specifications. The Company's factory spans over 120,000 sq. ft. of closed space, including 60,000 sq. ft. of clean room area, with an annual production capacity of approximately 2.7 million units based on a single-shift operation under Select and ~1.8 million units under Airlink. 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 1.4 million 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 Company is a wholly owned subsidiary of Air Link Communication Limited, holding approximately 99.99% of the shares, with the remaining minor stake owned by individual investors. The ownership structure of the Company is deemed stable, with the majority stake held by the parent company; however, the Company plan on listing at PSX after which a change in the shareholding is expected. The sponsoring family plays an active role in the group’s related businesses and possesses a deep understanding of the industry. Under their leadership, the parent company has experienced substantial growth over the years, a success that is also reflected in the performance of Select Technologies Limited. The sponsors of the Company do not hold any shareholding in other companies, which contributes to a focused financial position. As a result, the financial strength of the sponsors is considered to be adequate.


Governance

The board of Select Technologies Limited comprises five members: Mr. Muzzaffar Hayat Paracha (Group CEO/ Director), Mr. Amir Mehmood (Group CFO / Director), Mr. Adnan Aftab (CEO of SELECT), Ms. Hina Sarwat (Director), and Mr. Syed Nafees Haider (Director). The board members are seasoned professionals with extensive experience in managing business operations. Mr. Muzzaffar Hayat serves as the Chairman of the Board, bringing over two decades of leadership experience. The Company has established both an Audit Committee and an HR & Remuneration Committee to enhance board effectiveness. Additionally, the inclusion of a female director on the board strengthens the Company's commitment to a diverse and effective governance structure. The Company's external auditors, M/s BDO Ebrahim & Co. Chartered Accountants, are listed in Category 'A' on the SBP’s panel of auditors. They issued an unqualified opinion on the Company’s financial statements for the year ended June 30, 2025, affirming the Company’s compliance with applicable policies and accounting standards.


Management

The organizational structure of the Company is organized into various functional departments, with each department head reporting directly to the CEO, who in turn reports to the Group CEO. Within each department, a clear management hierarchy is in place, allowing for streamlined operations and efficient execution of tasks. The management of the Company consists of qualified and experienced professionals. Mr. Adnan Aftab, the CEO, holds a Master’s degree in Manufacturing Engineering and brings over three decades of experience with leading companies. He is supported by a team of skilled professionals across various divisions, ensuring efficient operations and smooth reporting. Each department head is responsible for managing the operations of the irrespective department. Clearly defined roles and responsibilities within the organization contribute to the overall effectiveness of the organizational structure. The Company has implemented an integrated SAP system, comprising various modules. Management Information System (MIS) reports are generated frequently for senior management, providing detailed insights for informed decision-making. The Company has established an in-house internal audit function to assess and report on risks arising from its operations.


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.

The Company maintains a strategic partnership with Xiaomi, a globally recognized technology brand, for the local assembly and distribution of smartphones and LED TVs in Pakistan. This longstanding association reinforces SELECT’s established market presence and operational credibility, while enabling access to internationally recognized products and established consumer demand. In line with its diversification strategy, the Company has recently partnered with Hisense for the assembly and sale of air conditioners at its new Sundar facility, expanding its footprint beyond consumer electronics into the broader home appliances segment and reducing product concentration risk over the medium term.

During FY25, the Company showed a decline of ~33.4% in its topline and recorded a net sale of ~PKR 48,893mln (FY24: ~PKR 73,460mln). Industry-wide demand has also softened, as reflected in PTA statistics for CY25, which indicate reduction in overall production levels. However, the Company’s margins improved at all levels, with gross, operating, and net margins recorded at approximately 8.3%, 8.0%, and 3.3%, respectively. The improvement in margins during FY25 was primarily driven by a reduction in cost of goods sold (COGS), enhanced operational efficiency, and higher non-core income. The sustainability of the Company is affirmed by SELECT’s association with Xiaomi Corp., the Global Consumer Electronics & Smartphone Giant, as its manufacturing partner for Xiaomi smartphones in Pakistan. Xiaomi is the world’s second-largest vendor by handset shipments. Thus, boding well for the sustainable and quality technology accessible to everyone in Pakistan.

Net sales for the nine months ended March 2026 stood at ~PKR 23,052mln, reflecting a contraction of ~37.1% on a period-over-period basis relative to FY25’s full-year net sales of ~PKR 48,893mln (FY24: ~PKR 73,460mln). The decline is partly structural, reflecting the winding down of high-volume low-margin 4G device production as Select repositions its product mix, and partly cyclical, driven by softer industry-wide smartphone demand. Despite the topline compression, margins improved materially across all levels: gross profit margin rose to 16.2% in 9MFY26 from 8.5% in FY25 and just 5.4% in FY24, driven by a shift toward higher-value Xiaomi models, reduced raw material costs, and enhanced operational efficiency at the existing facility. Operating margin followed suit at 13.4% (FY25: 8.1%), while net profit margin expanded to 5.8% (FY25: 2.7%), reflecting disciplined cost management and lower effective tax burden.



Financial Risk

Select’s financial risk profile has shown a notable improvement in profitability metrics through 9MFY26 (period ending March 2026), even as top-line revenue contracted in line with industry trends. The Company’s margin recovery, improved debt service coverage, and significant reduction in related-party borrowings are positive developments that partially offset concerns around working capital elongation and the incremental leverage being assumed through the proposed PKR 3,300mln term finance facility.

EBITDA for 9MFY26 stood at ~PKR 3,488mln (FY25: ~PKR 4,191mln; FY24: ~PKR 3,897mln), while FCFO was recorded at ~PKR 3,169mln (FY25: ~PKR 3,448mln), indicating strong underlying operating cash generation on a nine-month basis. The EBITDA-to-Finance Cost coverage improved to 2.9x in 9MFY26 compared to 1.9x in FY25 and 2.6x in FY24, driven by both earnings’ improvement and a reduction in finance charges following the retirement of related-party borrowings. The interest coverage ratio similarly improved to 2.7x (FY25: 1.6x). The core debt service coverage ratio stood at 2.0x in 9MFY26, a substantial improvement from 1.2x in FY25, reflecting stronger cash generation and improved debt repayment capacity.

Working capital intensity increased meaningfully in 9MFY26, with gross working capital days rising to 138 days (FY25: 77 days; FY24: 27 days) and net working capital days extending to 91 days (FY25: 34 days). The primary driver was a strategic inventory buildup in raw materials (107 days) ahead of anticipated new Xiaomi model launches and HISENSE product onboarding, compounded by logistical delays. Trade receivable days remained controlled at 15 days (FY25: 13 days), indicating maintained collection discipline. Despite the WC elongation, the current ratio improved markedly to 4.6x as at 9MFY26 (FY25: 2.9x; FY24: 3.7x), supported by a PKR 7,931mln reduction in current assets partially offset by a PKR 10,939mln decrease in current liabilities, particularly the elimination of related-party payables.

Total borrowings remained broadly stable at ~PKR 12,952mln in 9MFY26 (Jun-25: ~PKR 12,902mln). A notable structural improvement was the full repayment of related-party borrowings, which stood at PKR 4,125mln in Jun-25 but were reduced to zero by 9MFY26, deleveraging the intra-group funding dependency. The leveraging ratio improved to 51.6% from 61.2% in Jun-25, supported by equity accretion through retained earnings. Shareholders’ equity grew to PKR 12,156mln (Jun-25: PKR 10,818mln), driven by the net profit of ~PKR 1,338mln for the period. Short-term borrowings constitute 92% of total debt in 9MFY26 (Jun-25: 65.5%), reflecting the Company’s continued reliance on STBs for working capital, which is a structural characteristic of the mobile assembly business. The proposed PKR 3,300mln term finance facility, once drawn, will shift this composition toward longer-duration debt, improving the maturity profile.

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. Select remains compliant with all six standalone financial covenants as at 9MFY26, with adequate headroom across key metrics following the settlement of related-party borrowings and a relatively deleveraged balance sheet. The current ratio of 1.16x remains above the minimum 1.1x threshold, while coverage indicators remain comfortable, with ICR at 2.43x and DSCR at 1.84x against minimum requirements of 1.5x and 1.3x, respectively, reflecting satisfactory debt-servicing capacity at the current stage. The principal covenant risk lies in the post-disbursement phase. Utilization of the PKR 3,300 million term finance facility and associated SGSEZ capital expenditure are expected to increase leverage and debt-to-equity metrics ahead of earnings realization from the new production lines. This timing mismatch between debt build-up and EBITDA generation may temporarily compress covenant headroom during the construction and ramp-up period. Accordingly, covenant compliance will remain a key monitoring consideration. It is also noted that any covenant breach constitutes an Event of Default, subject to a 60-day cure period for non-payment defaults, with lenders retaining the right to accelerate repayment or recall the outstanding facility if unresolved.


Instrument Rating Considerations
About the Instrument

The proposed loan facility is a PKR 3,300mln privately placed Term Finance Facility, forming part of a PKR 4,764mln syndicated Islamic long-term facility. The companion Airlink tranche of PKR 1,464mln constitutes the remainder of the umbrella facility, with both sub-facilities cross-collateralized and subject to cross-default provisions. 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 will carry a structural linkage with the other. Any material weakening in Airlink’s financial position or debt servicing capacity may create contingent pressure on Select, 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 loan facility will carry a layered, multi-tier security package shared as Common Security between Airlink and Select, supplemented by Select-specific charge allocations. The security package comprises:

(i) 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.

(ii) Immovable Property Mortgage: First pari passu equitable mortgage over land and buildings on Plot Nos. E-4 and E-5 (measuring approximately five acres) located in Sundar Green, Lahore, with a charge allocation of PKR 1,214.5mln for Select.

(iii) Fixed Asset Hypothecation: First pari passu hypothecation over all present and future fixed assets (including plant and machinery) of Select, with a charge allocation of PKR 2,584mln. A ranking charge shall initially be created on fixed assets, with a 120-day deferral period to upgrade to first pari passu status. This temporal subordination during the deferral window is noted.

(iv) Current Asset Hypothecation: First pari passu hypothecation over all present and future current assets of Select, with a charge allocation of PKR 251mln.

(v) Cross-Corporate Guarantee: Mutual cross-corporate guarantee between Select and Airlink Communication Limited (the parent), creating a bilateral contingent obligation. Any material deterioration in Airlink’s financial position creates contingent pressure on Select, and vice versa, as both entities are co-borrowers under the umbrella facility.

(vi) Personal Guarantee: Personal guarantee of Mr. Muzzaffar Hayat Piracha, primary sponsor of Airlink (holding ~26.96% of Airlink’s ordinary shares).

(vii) Sponsor Support: Irrevocable sponsor support undertaking covering all project cost overruns and shortfalls in the Collection Account (CA), Debt Payment Account (DPA), and Debt Service Reserve Account (DSRA), effective for the full tenor of the Facility.

(viii) Lien over Project Accounts: Exclusive lien, charge, and control by the Security Agent (BOP) over the CA, DPA, and DSRA throughout the tenor.


Cash Flow Waterfall Mechanism:


The loan facility will incorporate a structured three-tier collection waterfall maintained through designated Project Accounts held with BOP as Account Bank, each under the exclusive lien and control of the Security Agent for the benefit of the Lenders. The waterfall will operate as follows:

Collection / Revenue Account (CA): Annual revenues equivalent to at least 1.0x the outstanding Facility amount must be routed through the CA. This will create a revenue lock-in mechanism that ring-fences cash flows from Select’s operations relative to the outstanding debt obligation.

Debt Service Reserve Account (DSRA): The DSRA will be required to be pre-funded prior to the first disbursement and be maintained throughout the tenor at an amount equal to 1x the upcoming quarterly principal instalment. The DSRA will be funded first from CA collections under the waterfall priority order. Notably, the DSRA will cover only quarterly principal, without a separate profit reserve.

Debt Payment Account (DPA): The DPA will be funded in three equal monthly tranches, each equivalent to one-third (1/3) of the upcoming quarterly principal and/or profit obligation, ensuring 100% funding on each instalment due date. Upon payment, the DPA balance will reset to zero and be replenished for the subsequent quarter.


Waterfall Priority: (1) First, fund and maintain the DSRA; (2) second, fund the DPA per the monthly schedule; (3) thereafter, any surplus is released to Select for general business operations, subject to no continuing Event of Default. This strict priority ensures debt service obligations take precedence over operating distributions.


Proceeds Utilization:


The proposed facility is designated for the 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 Select tranche of PKR 3,300mln covers civil works on its 3-acre plot (PKR 856mln), plant and machinery of ~PKR 811mln, production enhancement of LED TVs and air conditioners targeting 84,000 and 50,000 units per annum, respectively (LED TVs: PKR 145mln, ACs: PKR 1,300mln), and working capital support (PKR 188mln). 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
A. BALANCE SHEET
1. Non-Current Assets 8,960 9,410 7,905 5,728
2. Investments 1,909 1,936 1,402 1,351
3. Related Party Exposure 0 0 0 0
4. Current Assets 19,259 26,263 18,872 9,076
a. Inventories 8,652 12,011 5,272 4,088
b. Trade Receivables 865 1,726 0 667
5. Total Assets 30,128 37,608 28,179 16,155
6. Current Liabilities 4,162 8,905 5,090 3,987
a. Trade Payables 160 7,763 3,899 3,733
7. Borrowings 12,952 12,902 9,351 4,528
8. Related Party Exposure 0 4,125 3,799 1,908
9. Non-Current Liabilities 859 859 426 285
10. Net Assets 12,156 10,818 9,514 5,447
11. Shareholders' Equity 12,156 10,818 9,514 5,447
B. INCOME STATEMENT
1. Sales 23,052 48,893 73,460 15,430
a. Cost of Good Sold (19,329) (44,720) (69,488) (14,176)
2. Gross Profit 3,724 4,172 3,972 1,254
a. Operating Expenses (646) (197) (182) (169)
3. Operating Profit 3,078 3,975 3,790 1,085
a. Non Operating Income or (Expense) 234 514 312 185
4. Profit or (Loss) before Interest and Tax 3,311 4,489 4,102 1,269
a. Total Finance Cost (1,284) (2,396) (1,711) (1,114)
b. Taxation (689) (789) (825) (90)
6. Net Income Or (Loss) 1,338 1,304 1,566 66
C. CASH FLOW STATEMENT
a. Free Cash Flows from Operations (FCFO) 3,169 3,448 3,845 1,356
b. Net Cash from Operating Activities before Working Capital Changes 2,636 1,785 2,449 242
c. Changes in Working Capital (3,008) (4,749) (6,486) 890
1. Net Cash provided by Operating Activities (372) (2,964) (4,037) 1,131
2. Net Cash (Used in) or Available From Investing Activities 208 (1,374) (2,630) (3,361)
3. Net Cash (Used in) or Available From Financing Activities 731 3,514 7,261 3,417
4. Net Cash generated or (Used) during the period 567 (824) 594 1,187
D. RATIO ANALYSIS
1. Performance
a. Sales Growth (for the period) -37.1% -33.4% 376.1% 403.2%
b. Gross Profit Margin 16.2% 8.5% 5.4% 8.1%
c. Net Profit Margin 5.8% 2.7% 2.1% 0.4%
d. Cash Conversion Efficiency (FCFO adjusted for Working Capital/Sales) 0.7% -2.7% -3.6% 14.6%
e. Return on Equity [ Net Profit Margin * Asset Turnover * (Total Assets/Shareholders' Equity )] 15.5% 12.8% 20.9% 1.3%
2. Working Capital Management
a. Gross Working Capital (Average Days) 138 77 27 90
b. Net Working Capital (Average Days) 91 34 8 45
c. Current Ratio (Current Assets / Current Liabilities) 4.6 2.9 3.7 2.3
3. Coverages
a. EBITDA / Finance Cost 2.9 1.9 2.6 1.8
b. FCFO / Finance Cost+CMLTB+Excess STB 2.0 1.2 1.9 1.2
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 0.4 4.7 2.4 6.8
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 51.6% 61.2% 58.0% 54.2%
b. Interest or Markup Payable (Days) 153.9 35.7 46.3 39.7
c. Entity Average Borrowing Rate 10.0% 13.8% 16.0% 15.8%

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 Select Technologies (Pvt.) Limited and Airlink Communication Limited
Select Portion PKR 3,300 million
Issue Date TBI
Maturity Up to 10 years (including the Grace/Availability Period of 1 year)
Profit Rate 3MK + 125bps

Select Technologies (Pvt.) Limited and Airlink Communication 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