Rating History
Dissemination Date Long-Term Rating Short-Term Rating Outlook Action Rating Watch
19-Mar-26 AA A1+ Stable Maintain -
19-Mar-25 AA A1+ Stable Maintain -
22-Mar-24 AA A1+ Stable Maintain -
24-Mar-23 AA A1+ Stable Maintain -
25-Mar-22 AA A1+ Stable Maintain -
About the Entity

Kohinoor Energy Limited, an independent power producer (IPP), commissioned its plant under Power Policy 1994. With a total cost of US$ 138.8mln and a capacity of ~131 MW (dependable capacity of 124 MW), the company started its commercial operations in June 1997. Kohinoor Energy is listed on the Pakistan Stock Exchange. The principal shareholder of the company is the Saigol family (62%). The remaining shareholding (~38%) is widely dispersed. The BoD comprises seven members, including the Chief Executive Officer. The chairman, Mr. Naseem Saigol, is a renowned businessman with diverse experience in various sectors. The board has been actively involved in providing strategic guidance to the company and implementing a strong internal control framework. Mr. Muhammad Zeid Yousaf Saigol is the Chief Executive Officer who is leading the Company's Power Division Operations.

Rating Rationale

The ratings incorporate the strong business profile of Kohinoor Energy Limited (Kohinoor Energy), primarily supported by the demand risk coverage under the Power Purchase Agreement (PPA) executed between the Power Purchaser and the Company. As part of government IPP renegotiation initiative, the Company consented to amendments in the PPA proposed by the government’s task force aimed at restructuring tariffs for Independent Power Producers (IPPs). Under these amendments, the existing tariff structure has been transitioned to a “Hybrid Take-and-Pay” model. The revised framework is designed to reduce the plant’s capacity tariff while extending the term of the PPA by 161 days from June 20, 2027 to November 27, 2027. Furthermore, the Company has agreed to waive the outstanding delayed payment interest charged to Central Power Purchasing Agency (Guarantee) Limited up to October 31, 2024. Resultantly, the overdue receivables has been paid by the power purchaser, enhancing the Company’s liquidity position. Considering the plant’s strategic location and its significance in supplying power to the surrounding industrial area as well as the national grid, the task force opted not to terminate the PPA, unlike certain other IPP arrangements, to ensure continued plant availability for system demand management. The plant’s generation levels remain dependent on the demand dispatched by the Power Purchaser from the facility. Given the approaching expiry of the Company’s existing contractual tenure, the management is evaluating various strategic options, including potential participation in the government-proposed Competitive Trading Bilateral Contracts Market (CTBCM) framework, along with exploring diversification avenues. During FY25, the dispatch of electricity was lower than that of the previous financial year. Therefore, the power plant, by operating at 7.01%, delivered 76,156 MWh of electricity as compared to the 19.06% capacity factor (207,615 MWh) delivered during the previous financial year. This decrease in generation is mainly attributed to the shift of electricity demand towards a less expensive source of generation, i.e., Hydro, local coal, Solar, Wind, and Biogas from the power purchaser in the wake of a cost-effective energy basket. Kohinoor Energy continues to meet its availability and efficiency benchmarks—an outcome of a technically sound O&M team, robust systems, and controls. As of the end of December 2025, leveraging stood at 16%, representing short-term borrowing only. There is adequate cushion available to the company to meet its working capital requirement in its approved STB limits. The ratings stemmed from the fact that the long-term debt of the company was fully paid successfully in June 2008

Key Rating Drivers

The ratings continue to take comfort from Kohinoor Energy's association with Saigol Group. Furthermore, the plant's successful operations while meeting its required benchmarks contribute towards the assigned ratings. Although the amended PPA is proposed to provide a tariff discount, sound liquidity position and complete payment of long term debt provide comfort. Going forward, the ratings remain susceptible to the expiry of the PPA and future of the plant operations.

Profile
Plant

The principal activities of Kohinoor Energy Limited (KEL or the Company) is to own, operate, and maintain a furnace oil power station with a net capacity of 124 MW. The plant is situated at 35-KM Link Manga Raiwind Road,Lahore. The main equipment at the power complex includes eight (8) WARTSILA Diesel 18V46 Type Diesel Generators, Steam turbine, and three (3) ABB 63 MVA Step-Up Transformers converting the electrical output from 11 kV to 132 kV.


Tariff

The Company's key source of earnings is the generation tariff from the power purchaser, WAPDA. The reference generation tariff comprises a capacity charge component and an energy charge component. The former is based upon dependable capacity and constitutes a minimum tariff guaranteed to the Company which covers the O&M costs, insurance charges, working capital funding costs, and return on equity. The levelized tariff for the period of 30 years is US cents/kWh 5.2492.


Return on Project

The O&M component of the Energy Invoice is indexed with variations in the US Dollar exchange rate and US CPI to account for foreign currency exposure and inflationary movements in operating costs. Meanwhile, the Capacity Purchase Price (CPP) is indexed with the National Consumer Price Index (NCPI), allowing adjustments in line with domestic inflation.


Ownership
Ownership Structure

The Saigol family owns 62% of the shareholding of the Company through different family members (34.56%) and associated companies and related parties (27.48%). Wartsila Finland holds a 2% stake in the Company while the remaining ownership stake is held by various institutions, including DFIs, NBFIs, FIs, insurance companies, modarabas and mutual funds, and individuals


Stability

The ownership stake of the Company has remained stable over the years, with the major stake belonging to the Saigol family. Moreover, the ownership structure is expected to remain stable due to the nature of the project and the long-term agreements signed with the government and its other related entities


Business Acumen

KEL was amongst the pioneer projects of Independent Power Producers in Pakistan. Additionally, the sponsors have also previously successfully developed and operated a 15 MW furnace oil power station in Faisalabad under Kohinoor Power Company Limited. Hence, the sponsors have vast experience and knowledge about the local power sector along with expertise in successfully delivering projects.


Financial Strength

Saigol Group stands as a leading group in the industrial and commercial sector of Pakistan and holds a majority shareholding in the company. Major businesses of the group comprise textiles, home appliances, electrical equipment manufacturing, and power generation.


Governance
Board Structure

As of June 2025, the Company's board comprises seven directors, including two non-executive and three independent directors, along with two executive directors, including the CEO of the company. Three members represent the interests of the Saigol group, while one director represents Wartsila.


Members’ Profile

Mr. M. Naseem Saigol has been the Chairman of the board since the inception of KEL. He is leading the Saigol group in diverse business sectors and thus possesses leadership and entrepreneurial expertise. Mr. M. Naseem Saigol, through his business group in terms of services, manufacturing home appliances and electrical equipment, textile products and exports thereof, and power generation, has contributed towards the economic development of the country. Mr. Muhammad Murad Saigol is working as Chief Executive and Managing Director of PAK ELEKTRON LIMITED (PEL). He looks after all of the strategic and operational affairs of the company. He joined PEL in 2005 and achieved certain landmarks. He is a Corporate Governance Certied Director under the Directors Training Program. He is also on the boards of other related entities of the group. Syed Manzar Hassan is a Fellow Member of the Institute of Chartered Accountants of Pakistan. He has over 20 years of experience in nancial management, nancial management reporting, and handling corporate matters with a specialization in corporate nance. He is an Executive Director on the Board and Chief Financial Ofcer of PEL. Mr. Faisal Riaz has done Cost and Management Accountancy (CMA) from the Institute of Cost & Management Accountants of Pakistan. He has been associated with Wärtsilä since 2005, and during his tenure, he has performed different roles. Since Nov 01, 2018, Mr. Faisal has also been performing as Managing Director/Chief Executive Ofcer of Wärtsilä Pakistan (Pvt.) Limited, and since Jan 07, 2019, he has also been assigned to the Board of KEL as director.


Board Effectiveness

The board has made two committees, namely the Audit Committee and the Human Resource & Remuneration Committee, which ensure effective governance of the company. The directors of the company have attended directors training programs as per the mandatory requirement of SECP to ensure that they are aware of their duties and responsibilities and can effectively manage the affairs of listed companies on behalf of the shareholders


Financial Transparency

Being a publicly listed company, KEL has to abide by the code of corporate governance, which includes timely preparation and dissemination of nancial accounts and other material information related to the Company's operations. A.F. Ferguson & Co. Chartered Accountants are the external auditors of the company. They expressed an unqualied opinion on the company’s nancial statements as of June 30th, 2025. Furthermore, the auditors have drawn attention to the uncertainties regarding the outcome of certain claims by the Central Power Purchasing Agency (“CPPA-G”), which have been disputed by the Company. The opinion is not qualied in respect of this matter.


Management
Organizational Structure

The management's role in an IPP is conned largely to nancial matters and regulatory interaction. In light of this, KEL has a lean organizational structure. The organizational structure of the company is divided into two major functional areas (i) Technical and (ii) Support functions.


Management Team

Mr. Zeid Yousaf Saigol is the CEO of the company. He has been associated as Executive Director with Pak Elektron Limited since 2011 and is leading the Company's Power Division Operations. He is also on the board of Saritow Spinning Mills Limited, Kohinoor Power Company Limited, and Kohinoor Industries Limited. He is a Corporate Governance Certied Director under the Directors Training Program. He is accompanied by a small team of senior management professionals having relevant experience in the industry.


Effectiveness

Over the years, the company’s effective management played a significant role in empowering the organization through its progressive results. Additionally, management’s effective decision-making causes processes to be more systematic, while the robustness of control systems is considered a reection of strong management.


Control Environment

The management has adopted, as far as practicable, all the internal control policies and procedures in achieving management's objectives of ensuring, as far as practicable, the orderly and efcient conduct of its business, including adherence to management policies, safeguarding of assets, prevention and detection of fraud and error, accuracy and completeness of accounting records, and timely preparation of reliable nancial information.


Operational Risk
Power Purchase Agreement

KEL has an exclusive 30-year Power Purchase Agreement (PPA) with CPPA-G (the power purchaser) starting from the Commercial Operations Date. KEL has agreed to the amendments to the Power Purchase Agreement as proposed by the Task Force constituted by the Prime Minister of Pakistan to convert the existing tariff to a 'Hybrid Take and Pay' model. During the year, the Company entered into negotiations with the National Task Force on Implementation of Structural Reforms (Power Sector) regarding amendments to the Power Purchase Agreement (PPA). As a result, an Amendment Agreement was signed with CPPA-G on February 19, 2025. Under this agreement, and in lieu of the settlement of previously disputed liquidated damages (LDs), the PPA has been extended by 161 days from June 20, 2027, to November 27, 2027, under the Other Force Majeure Event (OFME) clause of the PPA. 


Operation and Maintenance

Previously, O&M activities were handled in-house while major maintenance work was managed by Wartsila Pakistan. Since 2016, the Company started to undertake major O&M in-house that has produced a meaningful outcome.


Resource Risk

KEL has an exclusive 30-year Fuel Supply Agreement (FSA) with Pakistan State Oil (the fuel supplier), which ensures uninterrupted supply of fuel to maintain the plant's availability.


Insurance Cover

The Company has adequate insurance coverage for property damage and business interruption of the plant.


Performance Risk
Industry Dynamics

The industry dynamics of Pakistan's power sector in 2024-2025 are marked by a stable outlook despite a decline in overall power generation. While total installed capacity rose 11% to 46,605 MW by 9MFY25—largely due to a 2,813 MW increase in renewable energy net metering—actual generation fell by 2%, leading to a lower average capacity factor of 22.1%. This shift in capacity occurred alongside the government’s termination of Power Purchase Agreements (PPAs) with several Independent Power Producers (IPPs). The sector remains heavily dependent on thermal power, which accounts for the largest share of both capacity and generation, followed by hydel, nuclear, and renewable sources. Financially, the industry continues to grapple with a circular debt of approximately PKR 2.4 trillion, which the government is addressing through a combination of federal budget allocations and PKR 1.25 trillion in commercial bank loans to be repaid over six years via existing surcharges. Additionally, sector borrowing decreased by 7% to PKR 471,790 million by June 2025, with coal and thermal plants remaining the most heavily leveraged entities.


Generation

The generation from the plant depends on the overall demand from the power purchaser of the specific plant. During 2QFY26, the demand for electricity from CPPA remained lower compared to the corresponding period of the previous year. The plant operated at a capacity factor of 3.47%, delivering 19,020 MWh to WAPDA, compared to 4.29% capacity factor and 23,449 MWh during the same period last year.


Performance Benchmark

The Company meets its availability and efciency benchmarks as required under the PPA, resulting in smooth and uninterrupted operations of the plant.


Financial Risk
Financing Structure Analysis

The Company successfully repaid its long-term project-related debt by 2008


Liquidity Profile

The piling of circular debt in the power sector remains a challenge for the IPPs, including the Company, leading to delayed payments from CPPAG against Energy and Capacity invoices. As of the end of December 2025, the receivables stand at PKR ~1,208mln, witnessing a decrease from the end of December 2024 of PKR 2,288mln. The major portion of the trade debts has been paid by the power purchaser, enhancing the Company's liquidity profile. The Company manages liquidity risk by maintaining sufficient cash and the availability of funding through an adequate amount of committed credit facilities


Working Capital Financing

KEL manages its working capital through a mix of internal cash generation and uses short-term working capital lines to bridge the delay in payments from the power purchaser. As of the end of December 2025, short-term borrowings stood at PKR 843mln, representing ~21% utilization of the approved limits.


Cash Flow Analysis

During December 2025, the Company's FCFO stood at PKR 364mln, reflecting a stable position supported by consistent profitability and the prevailing tariff structure. However, following the implementation of amendments in the PPA and the introduction of a new hybrid tariff structure, the Company has started witnessing a decline in profitability and FCFOs.


Capitalization

As the long-term project debt stands repaid, the borrowings comprise 100% short-term financing to support ongoing operations. As of the end of December 2025, the leveraging ratio stood at 16.4%. The Company's equity base witnessed incline and stood at PKR 4,289mln ( December 2024: PKR 3,665mln). 


 
 

Mar-26

www.pacra.com


(PKR mln)


Dec-25
6M
Jun-25
12M
Jun-24
12M
Jun-23
12M
Management Audited Audited Audited
A. BALANCE SHEET
1. Non-Current Assets 2,421 2,534 2,384 2,366
2. Investments 2 216 0 0
3. Related Party Exposure 1 1 1 0
4. Current Assets 2,965 2,634 5,346 4,769
a. Inventories 565 366 569 984
b. Trade Receivables 1,060 1,209 2,853 2,320
5. Total Assets 5,388 5,386 7,732 7,135
6. Current Liabilities 256 271 729 753
a. Trade Payables 18 17 290 291
7. Borrowings 843 1,051 2,476 998
8. Related Party Exposure 0 0 0 0
9. Non-Current Liabilities 0 0 0 0
10. Net Assets 4,289 4,065 4,526 5,383
11. Shareholders' Equity 4,289 4,065 4,526 5,383
B. INCOME STATEMENT
1. Sales 1,382 4,329 10,010 12,583
a. Cost of Good Sold (991) (2,983) (7,712) (10,195)
2. Gross Profit 390 1,346 2,298 2,388
a. Operating Expenses (139) (268) (386) (331)
3. Operating Profit 251 1,078 1,912 2,057
a. Non Operating Income or (Expense) 3 1 11 7
4. Profit or (Loss) before Interest and Tax 254 1,078 1,923 2,064
a. Total Finance Cost (29) (343) (320) (489)
b. Taxation (0) (11) (3) (2)
6. Net Income Or (Loss) 225 724 1,600 1,573
C. CASH FLOW STATEMENT
a. Free Cash Flows from Operations (FCFO) 364 1,237 2,356 2,466
b. Net Cash from Operating Activities before Working Capital Changes 317 859 1,989 2,004
c. Changes in Working Capital 280 1,402 222 1,654
1. Net Cash provided by Operating Activities 597 2,262 2,211 3,658
2. Net Cash (Used in) or Available From Investing Activities 210 (533) (472) (89)
3. Net Cash (Used in) or Available From Financing Activities (1) (1,185) (2,471) (1,114)
4. Net Cash generated or (Used) during the period 806 544 (731) 2,455
D. RATIO ANALYSIS
1. Performance
a. Sales Growth (for the period) -36.2% -56.8% -20.4% -13.4%
b. Gross Profit Margin 28.2% 31.1% 23.0% 19.0%
c. Net Profit Margin 16.3% 16.7% 16.0% 12.5%
d. Cash Conversion Efficiency (FCFO adjusted for Working Capital/Sales) 46.6% 61.0% 25.8% 32.7%
e. Return on Equity [ Net Profit Margin * Asset Turnover * (Total Assets/Shareholders' Equity )] 10.5% 14.6% 36.8% 24.9%
2. Working Capital Management
a. Gross Working Capital (Average Days) 211 211 123 149
b. Net Working Capital (Average Days) 209 198 112 141
c. Current Ratio (Current Assets / Current Liabilities) 11.6 9.7 7.3 6.3
3. Coverages
a. EBITDA / Finance Cost 13.1 3.7 7.5 5.1
b. FCFO / Finance Cost+CMLTB+Excess STB 12.6 3.6 7.4 5.0
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 0.0 0.0 0.0 0.0
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 16.4% 20.5% 35.4% 15.6%
b. Interest or Markup Payable (Days) 84.3 33.4 74.9 84.2
c. Entity Average Borrowing Rate 4.4% 16.4% 16.2% 15.2%

Mar-26

www.pacra.com

Mar-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.

Mar-26

www.pacra.com