Rating History
Dissemination Date Long-Term Rating Short-Term Rating Outlook Action Rating Watch
19-Mar-26 BBB A2 Stable Maintain -
21-Mar-25 BBB A2 Stable Upgrade -
21-Mar-24 BBB- A2 Stable Maintain -
21-Mar-23 BBB- A2 Stable Maintain -
31-Mar-22 BBB- A3 Stable Maintain -
About the Entity

Warble (Pvt.) Ltd. ('Warble' or 'the Company') was incorporated in 1995 as a Private Limited Company, offering a variety of agri-based productions ranging from urea and DAP-based fertilizers to pesticides and seed varieties. The Company’s plant is located at Industrial Estate Multan. The Company is majority-owned by Mr. Masood Ur Rehman (~46.85%) and Mr. Zain Iftikhar (~43.83%); the rest of the shares vest between Mr. Atta ur Rehman (~7.69%), Ms. Ghazala Asmat Ghazal (~1.63%) (w/o Ch. Iftekhar Niaz– Group Chairman). Mr. Masood ur Rehman, the BoD's Chairman and the CEO of the Company, is assisted by a team of professionals.

Rating Rationale

Warble (Pvt.) Limited (“Warble” or “the Company”) operates under its parent, the AllahDin Group of Companies (AGC), a diversified business house comprising 11 companies across multiple sectors. Leveraging the Group’s expertise and synergies, Warble plays a key role in the agrochemical segment, producing and selling pesticides, fertilizers, and seeds. Pesticide raw materials are sourced primarily from China and Europe, while fertilizer inputs are procured locally. The Company maintains a well-integrated network of over 750 franchises nationwide and has further strengthened its market presence through “Agro Mart,” one of the country’s largest franchise network offering all agricultural inputs under one roof. Agro Mart not only provides quality products but also offers services including proper application guidance, model farm demonstrations across crops such as cotton, wheat, rice, vegetables, and orchards, and transfer of modern farming techniques to improve crop yields. In addition, Warble has expanded its portfolio to include locally produced biofertilizers as cost-effective alternatives to urea and DAP-based fertilizers. During FY25, the Company’s topline stood at PKR 2.9bln (FY24: PKR 2.88bln), reflecting modest growth of around 1% compared to a historical average of 7–8%. Revenue in 1HFY26 reached PKR 1.3bln as compared to PKR 1.2bln during the SPLY, reflecting 3% YoY growth. Gross and net margins improved from 20% and 2.4% in FY25 to 23.6% and 3.9% in 1HFY26. The Company manages working capital through internal cash generation and short-term borrowings, maintains a modest equity base, and a gearing ratio of around 35%, supporting a stable and balanced capital structure. Going forward, the Group’s associated company, Lyallpur Chemicals & Fertilizers Pvt. Ltd., is undertaking the development of a new SOP (sulfate of potash) plant on land already owned by the Group, for which a request has been submitted to have the site declared as part of a Special Economic Zone. The site currently hosts an operational sulphuric acid facility with a production capacity of approximately 300 metric tons, which is being upgraded in parallel with the SOP plant development. Given that sulphuric acid is a key input in SOP manufacturing, the Group’s in-house production capability provides a significant degree of vertical integration, translating into a structural cost advantage and enhanced supply chain reliability, a positioning that remains relatively uncommon among peers in Pakistan’s agrochemical sector. The planned SOP output is expected to be supplied to Warble, enabling a shift towards locally sourced inputs and strengthening operational support. Recent developments further strengthen the Group’s operational and financial profile. In addition, Warble is diversifying its revenue base through its group-owned construction business, Warble Constructions, further strengthening its business portfolio.

Key Rating Drivers

The assigned ratings remain supported by the Company’s established market position, operational track record, and the strategic support it receives from its parent, the AllahDin Group of Companies (AGC), which provides synergies across its diversified businesses. The timely completion of the planned SOP plant by the group company and the realization of the expected operational synergies remain important factors in supporting the Company’s business and financial profile. Sustained improvement, along with continued enhancement in corporate governance, internal controls, and risk management, could support a positive rating revision in the future.

Profile
Legal Structure

Warble (Pvt) Limited ('the Company’) is a private limited company incorporated in 1995 under the Companies Ordinance 1984 (now the Companies Act 2017).


Background

Allahdin Group of Companies (“the Group”) is recognized as one of the prominent players in the pesticide sector. The Company represents the Group’s second business venture. While the sponsoring family was initially engaged in the construction business, one of the siblings possessed extensive experience in the agriculture industry, which provided the technical knowledge and expertise required for the Group’s entry into the agrochemicals sector.


Operations

The Company's activities involve imports, formulations, manufacturing & marketing of all kinds of pesticides (Insecticides, Herbicides, Fungicides, Insect Growth Regulators), fertilizers and micronutrients (liquid & granules), plant growth regulators, seeds of different field crops & vegetables, etc. The Company's head office is in Lahore, and the formulation facility is at Industrial Estate Multan, which is equipped with Chinese machinery and technology. The Company operates and sells its products through its franchise network titled Agro-Mart.


Ownership
Ownership Structure

The Company's ownership transitioned to the new generation. Mr. Masood ur Rehman possesses a majority shareholding of ~47%, followed by Mr. Zain Ifterkhar with ~44%, Mr. Atta ur Rehman with ~7%, and Ms. Ghazala Ghazni holds ~2% stake of the Company.


Stability

The Company’s ownership remains concentrated within the sponsoring family, which provides continuity and stability in strategic direction and long-term decision-making. Such ownership structures exist for established private sector groups of similar scale in Pakistan and often enable aligned interests and efficient decision-making. As one of the oldest and pioneering groups in the industry, the Company has established a strong presence in the agricultural inputs sector, supporting a wide variety of crops across Pakistan.


Business Acumen

The Company has developed a strong presence in Pakistan’s agriculture sector by leveraging modern technologies and delivering specialized solutions to support farmers nationwide. The Group is backed by a team of experienced professionals possessing strategic vision, industry expertise, and diverse skill sets, which collectively strengthen the Company’s operational efficiency and long-term strategic direction.


Financial Strength

The Group’s history dates back to the 1990s, with diversified business interests spanning the agriculture, bottling, and pharmaceutical sectors. Given its established presence and financial strength across multiple industries, the Group is expected to extend support to the Company if the need arises.


Governance
Board Structure

The control of the Company vests with a three-member Board dominated by the sponsoring family with two Executive Directors and one Non-Executive Director.


Members’ Profile

All members have been with the organization for a long time. Mr. Masood Ur Rehman possesses significant knowledge, expertise, and skill set and has over a decade of experience in the pesticide sector. He is the Chairman & Chief Executive of the Company.


Board Effectiveness

The Board meets regularly to deliberate on key strategic and operational matters. While formal Board-level committees have not yet been fully constituted, their establishment was approved at the most recent Board meeting and implementation is currently underway. In practice, governance oversight is exercised through structured monthly meetings of key stakeholders, increasing to bi-monthly during peak periods, ensuring that all material matters are substantively reviewed. The Group is further supported by experienced industry professionals, with over 35 years of sector experience and long-standing association with the AllahDin Group, contributing to informed decision-making and operational continuity.


Financial Transparency

The External Auditors of the Company, M/S. HLB Ijaz Tabussum & Co., Chartered Accountants, a "B" category QCR rated firm, expressed an unqualified opinion on financial statements for the period ended FY25.


Management
Organizational Structure

Business operations are organized into four key functional areas: (i) Sales & Marketing, (ii) Finance, (iii) HR & IT, and (iv) Taxation & Accounts. All functional heads report directly to the Chief Executive Officer (CEO), who serves as the ultimate decision-maker and oversees the Company’s overall strategic and operational direction.


Management Team

Mr. Masood Ur Rehman is the CEO of the Company and possesses the required knowledge, expertise, and skillset. He has been with the business for a long time and is assisted by a team of professionals.


Effectiveness

Management meetings are held on an as-needed basis, with senior management actively contributing their insights to the decision-making process. Ch. Iftikhar Nazir serves as the ultimate authority for key strategic and operational decisions. The Company currently does not have formally established management committees.


MIS

The Company has developed an in-house ERP system incorporating key modules such as inventory, sales & marketing, finance, procurement, and HR, enabling effective operational monitoring and the generation of periodic management reports (daily, weekly, and monthly) to support informed decision-making. Building on this existing framework, the Group has recently entered into a formal agreement with Telenor for the full-scale implementation of the Odoo ERP platform across its operations. As an internationally recognized, enterprise-grade system, Odoo’s deployment, supported by Telenor, reflects a transition towards more robust, institutionalized management information systems, enhancing data integration, reporting capabilities, and overall operational visibility.


Control Environment

The Company’s internal control environment is supported by its ERP-based processes, which facilitate monitoring across key functional areas including finance, procurement, inventory, and sales. The ongoing implementation of the Odoo ERP system, under a formal arrangement with Telenor, represents a significant step towards strengthening internal controls through improved system standardization, process automation, and enhanced audit trails. This initiative reflects a structured investment in operational infrastructure and is expected to further reinforce governance, transparency, and control effectiveness across the organization.


Business Risk
Industry Dynamics

Pakistan’s agriculture sector contributes roughly 23–25% to national GDP and remains a key driver of economic activity, with strong reliance on agrochemicals to protect crops and improve yields. The agrochemicals market in Pakistan was valued at about USD 3.40 billion in 2025 and is projected to reach around USD 3.59 billion in 2026, reflecting steady expansion driven by rising crop protection needs and adoption of improved farming practices.Demand for pesticides, herbicides, and fertilizers continues to grow due to frequent pest outbreaks, increasing food demand, and efforts to enhance agricultural productivity.The crop protection chemicals segment alone is estimated at USD 251 million in 2025 and is expected to reach about USD 289 million by 2030, indicating gradual market expansion. Despite the positive demand outlook, the sector remains highly import dependent, with a significant portion of active ingredients and raw materials sourced from international markets. This exposes local manufacturers to exchange-rate volatility and supply-chain disruptions. Going forward, industry growth is expected to be supported by increasing adoption of modern agricultural technologies, improved irrigation systems, and digital farming practices, which are gradually transforming Pakistan’s agricultural landscape.


Relative Position

The Group maintains a strong market position and well-established brand presence within the industry. The Company has an installed production capacity of 12,000 metric tons, with production levels reflecting stable operational utilization of the available capacity.


Revenues

The Company reported a stable topline of approximately PKR 2,908 million in FY25, reflecting a marginal increase of ~0.7% YoY (6MFY26: ~PKR 1,313 million; FY24: ~PKR 2,887 million; FY23: PKR 2,692 million), following a steady growth trend in prior years. The moderation in revenue growth during the period primarily reflects a deliberate, management-led rationalization of the bulk sales channel aimed at streamlining internal operations, rather than any weakening in underlying demand or competitive positioning. The Company maintains a well-integrated distribution network of over 750 franchises nationwide, supporting extensive market reach. Revenue performance was largely supported by price adjustments across finished products. Its broad product base across multiple segments enables diversification of revenue streams, further reinforced by ongoing product innovation, including the recent introduction of locally produced biofertilizers positioned as a cost-effective alternative to conventional urea- and DAP-based fertilizers. With the bulk sales channel now reinstated, revenue growth is expected to gradually strengthen, supported by volume normalization; however, the pace of recovery remains subject to execution and prevailing market conditions.


Margins

During FY25, the Company’s gross profit margin improved to ~20.7% (FY24: ~18.5%), primarily driven by higher selling prices. Consequently, the operating margin increased to 10.2% in FY25 and further strengthened to 11.1% in 1HFY26. Despite this improvement at the operating level, net profitability remained constrained, with the net profit margin declining to 2.4% in FY25, mainly due to higher finance costs and taxation. The rise in finance costs is attributable to increased borrowings to support strategic inventory buildup, including the Group’s proactive xylene import position, reflecting a deliberate, asset-backed working capital strategy rather than an underlying deterioration in cost structure. The Company’s profitability profile showed improvement in 1HFY26, with the net profit margin recovering to 3.9%.


Sustainability

Management aims to sustain cost leadership while reinforcing market discipline through a combination of channel diversification and institutional engagement. Core initiatives include farmer registration programmes, whereby pesticides are provided against crop buyback arrangements (currently in cotton and wheat), alongside expansion into the wholesale market to support volume-driven growth. In parallel, the Group has entered into a supply agreement with ATF (Pvt.) Limited, the agricultural subsidiary of JDW Group, for the provision of agrochemical inputs to its sugarcane operations, with orders already contributing to current revenues. This arrangement introduces an institutional counterparty with relatively stronger credit quality, enhancing the overall receivables profile. The Group is also launching a structured farmer input programme in collaboration with the National Rural Support Programme (NRSP) for the Rice Season 2026 cycle, incorporating a crop buyback mechanism that is expected to improve payment visibility and working capital dynamics, with potential for national scale-up. Furthermore, the bulk sales channel has been reinstated following a deliberate pause to streamline internal systems and governance processes, and is expected to support recovery in topline growth towards historical levels, subject to effective execution and market conditions.


Financial Risk
Working capital

As of FY25, the Company’s net working capital cycle remained elevated at ~221 days, compared to ~205 days in FY24 and ~183 days in FY23, indicating a relatively longer duration of funds tied up in operations. This was primarily driven by higher working capital requirements, particularly on the receivables side. Inventory days improved to ~114 days in FY25 (FY24: ~126 days), reflecting relatively faster turnover, with further improvement observed in 1HFY26 as inventory days declined to ~105 days. Meanwhile, trade receivable days increased to ~156 days in FY25 from ~137 days in FY24, indicating extended collection cycles associated with the dealer-credit model. Notwithstanding this, the receivables profile is expected to gradually strengthen with the inclusion of institutional counterparties, following the commencement of supply arrangements with ATF (Pvt.) Limited (JDW Group), which introduces relatively higher-quality receivables compared to the traditional channel. In addition, trade payable days declined to ~49 days in FY25 from ~58 days in FY24, reflecting quicker settlement with suppliers and a reduced payable cushion. Consequently, the net working capital cycle stood at ~223 days in 1HFY26, remaining elevated relative to historical levels and underscoring the need for continued improvement in receivables management and overall working capital efficiency. Looking ahead, the initiation of a structured farmer input programme in collaboration with the National Rural Support Programme (NRSP), incorporating crop buyback arrangements, is expected to improve payment visibility and support gradual normalization of the working capital cycle over time, subject to successful execution.


Coverages

Warble maintains a satisfactory liquidity profile, primarily supported by Free Cash Flow from Operations (FCFO), which increased from ~PKR 268mln in FY24 to ~PKR 305mln in FY25. The Company’s liquidity coverage remained broadly stable, as the improvement in FCFO offset the rise in finance costs to ~PKR 148mln in FY25, compared to ~PKR 126mln in FY24. Consequently, the interest coverage ratio (FCFO / Finance Cost) remained steady at 2.3x in both FY25 and FY24, indicating the Company’s consistent ability to adequately service its interest obligations. Going forward, the anticipated improvement in sector dynamics is expected to further strengthen the Company’s coverage indicators.


Capitalization

Warble maintains a moderately leveraged capital structure with a leverage ratio of 35.4% in FY25 (FY24: ~32.6%). The ratio has increased slightly due to increased total borrowings reported at ~PKR 1,303mln (FY24: ~PKR 1,115mln). At the same time, the equity grew and stands at ~PKR 2,378ln (FY24: ~PKR 2,309mln) due to profit accumulation. As of 6MFY25, the leverage ratio improved and was reported at ~34.4%, with total borrowings declining to ~PKR 1,271mln and equity rising to ~PKR 2,429mln.


 
 

Mar-26

www.pacra.com


(PKR mln)


Dec-25
6M
Jun-25
12M
Jun-24
12M
Jun-23
12M
A. BALANCE SHEET
1. Non-Current Assets 1,147 991 974 932
2. Investments 0 0 0 0
3. Related Party Exposure 478 478 478 478
4. Current Assets 2,550 2,805 2,649 2,511
a. Inventories 662 847 969 1,023
b. Trade Receivables 994 1,306 1,181 983
5. Total Assets 4,175 4,275 4,102 3,922
6. Current Liabilities 411 530 648 643
a. Trade Payables 262 346 436 477
7. Borrowings 1,271 1,303 1,115 1,037
8. Related Party Exposure 0 0 0 0
9. Non-Current Liabilities 65 65 31 12
10. Net Assets 2,429 2,378 2,309 2,230
11. Shareholders' Equity 2,429 2,378 2,309 2,231
B. INCOME STATEMENT
1. Sales 1,313 2,908 2,887 2,692
a. Cost of Good Sold (1,003) (2,306) (2,354) (2,185)
2. Gross Profit 310 602 533 508
a. Operating Expenses (164) (306) (265) (245)
3. Operating Profit 146 295 267 262
a. Non Operating Income or (Expense) (5) (7) (7) (5)
4. Profit or (Loss) before Interest and Tax 141 288 261 257
a. Total Finance Cost (74) (148) (126) (130)
b. Taxation (16) (72) (57) (69)
6. Net Income Or (Loss) 51 69 79 58
C. CASH FLOW STATEMENT
a. Free Cash Flows from Operations (FCFO) 165 305 268 254
b. Net Cash from Operating Activities before Working Capital Changes 91 157 143 124
c. Changes in Working Capital 277 (64) (115) (9)
1. Net Cash provided by Operating Activities 369 94 28 116
2. Net Cash (Used in) or Available From Investing Activities 0 (18) (3) 9
3. Net Cash (Used in) or Available From Financing Activities (47) (45) (56) (44)
4. Net Cash generated or (Used) during the period 321 31 (31) 81
D. RATIO ANALYSIS
1. Performance
a. Sales Growth (for the period) -9.7% 0.7% 7.2% 8.2%
b. Gross Profit Margin 23.6% 20.7% 18.5% 18.9%
c. Net Profit Margin 3.9% 2.4% 2.7% 2.2%
d. Cash Conversion Efficiency (FCFO adjusted for Working Capital/Sales) 33.7% 8.3% 5.3% 9.1%
e. Return on Equity [ Net Profit Margin * Asset Turnover * (Total Assets/Shareholders' Equity )] 4.2% 2.9% 3.5% 3.1%
2. Working Capital Management
a. Gross Working Capital (Average Days) 265 270 263 254
b. Net Working Capital (Average Days) 223 221 205 183
c. Current Ratio (Current Assets / Current Liabilities) 6.2 5.3 4.1 3.9
3. Coverages
a. EBITDA / Finance Cost 2.6 2.5 2.6 2.3
b. FCFO / Finance Cost+CMLTB+Excess STB 1.4 1.8 1.8 1.6
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 1.1 0.4 0.5 0.4
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 34.4% 35.4% 32.6% 31.7%
b. Interest or Markup Payable (Days) 0.0 0.0 0.0 0.0
c. Entity Average Borrowing Rate 12.3% 12.1% 11.8% 15.3%

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