China Fortune Land Development
09/30/2020 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Loans and Other Borrowings |
134,071.1 |
19,153.0 |
|
|
|
Total Loans and Other Borrowings |
134,071.1 |
19,153.0 |
4.1x |
||
Asset-backed Notes |
6,466.0 |
923.7 |
|
|
|
Total Asset-backed Notes |
6,466.0 |
923.7 |
4.3x |
||
17 Jiutong Private Note 01 |
1,000.0 |
142.9 |
Aug-17-2021 |
6.200% |
|
17 Jiutong Private Note 02 |
600.0 |
85.7 |
Oct-27-2022 |
6.600% |
|
18 Jiutong 01 |
1,090.0 |
155.7 |
Mar-12-2023 |
7.400% |
|
18 Jiutong 02 |
1,400.0 |
200.0 |
Jun-01-2021 |
5.900% |
|
18 Jiutong 03 |
910.0 |
130.0 |
Jun-11-2021 |
7.400% |
|
19 Jiutong 01 |
2,000.0 |
285.7 |
Oct-31-2024 |
6.900% |
|
19 Jiutong 03 |
1,000.0 |
142.9 |
Dec-05-2020 |
6.980% |
|
19 Jiutong 05 |
2,000.0 |
285.7 |
Dec-29-2024 |
6.950% |
|
16 Huaxia Note 01 |
2,800.0 |
400.0 |
Mar-08-2021 |
7.400% |
|
16 Huaxia Note 02 |
2,000.0 |
285.7 |
Mar-03-2021 |
7.000% |
|
16 Huaxia Note 04 |
3,000.0 |
428.6 |
Mar-24-2021 |
7.400% |
|
16 Huaxia Note 05 |
2,000.0 |
285.7 |
Apr-18-2021 |
7.200% |
|
16 Huaxia Note 06 |
4,000.0 |
571.4 |
May-12-2021 |
7.200% |
|
15 Huaxia Note 05 |
4,000.0 |
571.4 |
Oct-22-2022 |
5.100% |
|
16 Huaxia Debt |
1,500.0 |
214.3 |
Jan-20-2023 |
4.880% |
|
17 Xingfu MTN 01 |
1,900.0 |
271.4 |
May-23-2022 |
5.800% |
|
18 Huaxia Note 02 |
525.0 |
75.0 |
May-30-2023 |
6.800% |
|
18 Huaxia Note 01 |
2,475.0 |
353.6 |
May-30-2022 |
5.000% |
|
18 Huaxia Note 03 |
2,000.0 |
285.7 |
Jun-20-2022 |
4.400% |
|
18 Huaxia Note 06 |
3,000.0 |
428.6 |
Dec-20-2023 |
7.000% |
|
18 Huaxia Note 04 |
1,300.0 |
185.7 |
Sep-10-2021 |
7.400% |
|
18 Huaxia Note 07 |
4,000.0 |
571.4 |
Dec-20-2025 |
8.300% |
|
19 Huaxia Note 01 |
1,000.0 |
142.9 |
Mar-25-2024 |
5.500% |
|
20 Xingfu MTN 01 |
1,000.0 |
142.9 |
Mar-21-2025 |
5.500% |
|
20 Xingfu MTN 02 |
500.0 |
71.4 |
Apr-18-2025 |
5.170% |
|
Total Onshore Corporate Bonds |
47,000.0 |
6,714.3 |
5.8x |
||
$200M USD 9.00% Senior Notes Due 2021 |
1,400.0 |
200.0 |
Jun-21-2021 |
9.000% |
|
$820M USD 6.50% Senior Notes Due 2020 |
5,740.0 |
820.0 |
Dec-21-2020 |
6.500% |
|
$940M USD 9.00% Senior Notes Due 2021 |
6,580.0 |
940.0 |
Jul-31-2021 |
9.000% |
|
$530M USD 8.625% Senior Notes Due 2021 |
3,710.0 |
530.0 |
Feb-28-2021 |
8.625% |
|
$350M USD 7.125% Senior Notes Due 2022 |
2,450.0 |
350.0 |
Apr-08-2022 |
7.125% |
|
$650M USD 8.60% Senior Notes Due 2024 |
4,550.0 |
650.0 |
Apr-08-2024 |
8.600% |
|
$700M USD 8.05% Senior Notes Due 2025 |
4,900.0 |
700.0 |
Jan-13-2025 |
8.050% |
|
$500M USD 6.90% Senior Notes Due 2023 |
3,500.0 |
500.0 |
Jan-13-2023 |
6.900% |
|
$300M USD 6.92% Senior Notes Due 2022 |
2,100.0 |
300.0 |
Jun-16-2022 |
6.920% |
|
Total Offshore Corporate Bonds |
34,930.0 |
4,990.0 |
6.8x |
||
Perpetuals |
6,700.0 |
957.1 |
|
|
|
Total Perpetuals |
6,700.0 |
957.1 |
7.0x |
||
Total Debt |
229,167.1 |
32,738.2 |
7.0x |
||
Less: Cash and Equivalents |
(38,608.7) |
(5,515.5) |
|||
Net Debt |
190,558.4 |
27,222.6 |
5.9x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reorg EBITDA |
32,549.5 |
4,649.9 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
38,608.7 |
5,515.5 |
|||
Total Liquidity |
38,608.7 |
5,515.5 |
|||
Credit Metrics |
|||||
Gross Leverage |
7.0x |
||||
Net Leverage |
5.9x |
||||
Notes: Sources: company filing, Reorg, Cbonds, Shanghai Stock Exchange, Wind; USDRMB exchange rate assumed to be 7.00 US$ Translation: CNY/USD rate used for USD conversion is 7. |
Weekly highlights from our global intel and expert analysis