B-CAP Pre-Seen · June 2026
Nisala Garments (Pvt) Ltd
A growing Sri Lankan SME garment manufacturer based in Gampaha District. Founded 2016 · ~320 employees · Domestic B2B only. Supplies casual knitwear, basic fashion wear, and school garments to local retail chains and supermarket clothing brands. Revenue FY2025: LKR 2,200m. This tool covers all 5 scenario areas from the Verbal Pitch exam in complete detail.
LKR 2,200m
Revenue FY2025
29%
Gross Margin
LKR 248m
Operating Profit
~320
Employees
90.7 days
CCC (benchmark 60–70)
78%
Line Efficiency (target 85%)
Company KPIs & Financial Position
LKR 2,200m
Revenue FY2025
+12.8% YoY · ~10% CAGR
+12.8% YoY · ~10% CAGR
LKR 1,562m
COGS · Fabric 58%, Labour 22%, OH 20%
29%
Gross Margin FY2025
(fell to 27% FY2024)
(fell to 27% FY2024)
LKR 248m
Operating Profit
(was LKR 206m FY2024)
(was LKR 206m FY2024)
LKR 85m
Cash
vs LKR 200m ST debt
vs LKR 200m ST debt
1.03×
D/E Ratio
Liabilities exceed equity
Liabilities exceed equity
101.6 d
DIO (inventory days)
benchmark: 75–80 days
benchmark: 75–80 days
63.9 d
DSO (debtor days)
benchmark: 54 days
benchmark: 54 days
74.8 d
DPO (creditor days)
opportunity: 85 days
opportunity: 85 days
90.7 d
CCC · worsened from
83.1 days FY2022
83.1 days FY2022
78%
Line efficiency
vs 85% target + JAAF benchmark
vs 85% target + JAAF benchmark
4.5%
Rework rate
benchmark: <2–3%
benchmark: <2–3%
Business Context
Product Mix
Casual knitwear: 55% of revenue
Basic fashion wear: 30% of revenue
School garments: 15% of revenue
Basic fashion wear: 30% of revenue
School garments: 15% of revenue
Production
6 sewing lines · ~250 operators
Actual: 4,100 units/day
Installed: 4,800 units/day
Changeover: 3–4 hrs (SMED: <60 min)
Actual: 4,100 units/day
Installed: 4,800 units/day
Changeover: 3–4 hrs (SMED: <60 min)
Key People
MD: Sandun Perera
Finance Manager: Ishara Wijesinghe
Production Manager: Ruwan Fernando
Production Planner: Tharushi Silva
Finance Manager: Ishara Wijesinghe
Production Manager: Ruwan Fernando
Production Planner: Tharushi Silva
5 Scenario Areas — Click to navigate
SCENARIO 01
Production Efficiency & Capacity Utilisation
Line efficiency 78% vs 85% target. Changeover 3–4 hrs. Rework 4.5%. 700 unit/day capacity gap. Process-layout mismatch is the structural root cause.
7 issues · Critical to Moderate
SCENARIO 02
Fabric Utilisation & Cost Control
Fabric = 58% of COGS (LKR 906m). No per-style consumption standard. MUV uncalculable. GM fell 3pp in FY2024 from undetected MPV.
6 issues · Critical to Strategic
SCENARIO 03
Real-Time Costing & Data Visibility
4-week variance reporting lag. Four variances (MPV, MUV, LRV, LEV) generated daily but visible monthly. FY2024: OP fell LKR 47m from undetected MPV.
6 issues · Critical to Enabling
SCENARIO 04
Working Capital Pressure & Financial Sustainability
CCC: 90.7 days (benchmark 60–70). ~LKR 195m liberation opportunity. Cash-to-debt 0.43×. D/E 1.03×. Growth funded by debt.
6 issues · Critical to Enabling
SCENARIO 05
Ethical Scaling, Workforce Sustainability & Community Responsibility
OT +15% hrs, only +8.3% output. Safety-only upskilling. No per-unit ESG measurement. 5 CSR initiatives but no formal strategy or KPIs.
6 issues · Critical to Overarching
COMPARISON
Compare All 5 Scenarios
Side-by-side table showing root causes, financial impact, pitch advantage, and overarching argument for each scenario.
5 scenarios compared · Pitch selection guide
COGS Breakdown & Key Sensitivities
COGS = LKR 1,562m (FY2025)
Fabric (58%): LKR 906m
Labour (22%): LKR 344m
Overheads (20%): LKR 312m
Sensitivity: 10% fabric price rise = ~4pp GM loss = LKR 91m COGS increase
Labour (22%): LKR 344m
Overheads (20%): LKR 312m
Sensitivity: 10% fabric price rise = ~4pp GM loss = LKR 91m COGS increase
Working Capital Liberation Opportunity
DIO 101.6→80 days (–21.6 days): ~LKR 92m released
DSO 63.9→54 days (–9.9 days): ~LKR 60m released
DPO 74.8→85 days (+10 days): ~LKR 43m released
Total: ~LKR 195m ≈ entire ST borrowing balance
DSO 63.9→54 days (–9.9 days): ~LKR 60m released
DPO 74.8→85 days (+10 days): ~LKR 43m released
Total: ~LKR 195m ≈ entire ST borrowing balance