China Aoyuan Property
12/31/2020
|
EBITDA Multiple
|
||||
---|---|---|---|---|---|
(CNY in Millions)
|
Amount
|
US$ Amt.
|
Maturity
|
Rate
|
Book
|
|
|||||
Bank and Other Loans
|
80,902.5
|
12,313.9
|
|
|
|
Total Bank and Other Loans
|
80,902.5
|
12,313.9
|
5.3x
|
||
20 Aochuang 2A
|
730.0
|
111.1
|
May-20-2022
|
5.600%
|
|
20 Aochuang 2B
|
86.0
|
13.1
|
May-20-2022
|
|
|
20 Aochuang Prime
|
1,000.0
|
152.2
|
Jan-20-2022
|
6.900%
|
|
20 Aochuang Sub-Prime
|
120.0
|
18.3
|
Jan-20-2022
|
|
|
19 Aotong Prime
|
900.0
|
137.0
|
Nov-01-2021
|
6.900%
|
|
19 Aotong Sub-Prime
|
100.0
|
15.2
|
Nov-01-2021
|
|
|
Total Onshore ABS
|
2,936.0
|
446.9
|
5.5x
|
||
2018 Aoyuan Private Corporate Bonds 01
|
250.0
|
38.1
|
Jul-24-2021
|
5.000%
|
|
2018 Aoyuan Private Corporate Bonds 02
|
70.0
|
10.7
|
Jul-24-2021
|
5.000%
|
|
2018 Aoyuan Private Corporate Bonds 04
|
1,500.0
|
228.3
|
Oct-11-2021
|
8.500%
|
|
2019 Aoyuan Private Corporate Bonds 02
|
1,500.0
|
228.3
|
Aug-23-2023
|
6.800%
|
|
20 Aoyuan 02
|
1,180.0
|
179.6
|
Aug-06-2025
|
5.650%
|
|
20 Aoyuan 01
|
2,540.0
|
386.6
|
Mar-03-2025
|
5.500%
|
|
Total Onshore Bonds
|
7,040.0
|
1,071.5
|
6.0x
|
||
$250 Million 5.375% Senior Notes Due 2022
|
1,642.5
|
250.0
|
Sep-13-2022
|
5.375%
|
|
$425 Million 7.5% Senior Notes Due 2021
|
2,792.3
|
425.0
|
May-10-2021
|
7.500%
|
|
$500 Million 7.95% Senior Notes Due 2021 1
|
-
|
-
|
Sep-07-2021
|
7.950%
|
|
$500 Million 8.5% Senior Notes Due 2022
|
3,285.0
|
500.0
|
Jan-23-2022
|
8.500%
|
|
$475 Million 7.95% Senior Notes Due 2023
|
3,120.8
|
475.0
|
Feb-19-2023
|
7.950%
|
|
$200 Million 7.35% Senior Notes Due 2023
|
1,314.0
|
200.0
|
Jun-21-2023
|
7.350%
|
|
$460 Million 6.35% Senior Notes Due 2024
|
3,022.2
|
460.0
|
Feb-08-2024
|
6.350%
|
|
$230 Million 5.98% Senior Notes Due 2025
|
1,511.1
|
230.0
|
Aug-18-2025
|
5.980%
|
|
$350 Million 6.2% Senior Notes Due 2026
|
2,299.5
|
350.0
|
Mar-24-2026
|
6.200%
|
|
$188 Million 4.8% Senior Notes Due 2021 2
|
-
|
-
|
Feb-18-2021
|
4.800%
|
|
$350 Million 5.88% Senior Notes Due 2027 3
|
2,299.5
|
350.0
|
Mar-01-2027
|
5.880%
|
|
SGD 100 Million 7.15% Senior Notes Due 2021 1
|
-
|
-
|
Sep-07-2021
|
7.150%
|
|
Total Offshore Bonds
|
21,286.8
|
3,240.0
|
7.4x
|
||
Total Debt
|
112,165.3
|
17,072.3
|
7.4x
|
||
Less: Cash and Equivalents
|
(67,318.0)
|
(10,246.3)
|
|||
Plus: Restricted Cash
|
17,521.8
|
2,666.9
|
|||
Net Debt
|
62,369.2
|
9,493.0
|
4.1x
|
||
Operating Metrics
|
US$ Amt.
|
||||
LTM Reorg EBITDA
|
15,181.9
|
2,310.8
|
|||
|
|||||
Liquidity
|
|||||
Plus: Cash and Equivalents
|
67,318.0
|
10,246.3
|
|||
Less: Restricted Cash
|
(17,521.8)
|
(2,666.9)
|
|||
Total Liquidity
|
49,796.2
|
7,579.3
|
|||
Credit Metrics
|
|||||
Gross Leverage
|
7.4x
|
||||
Net Leverage
|
4.1x
|
||||
Notes: Source: Wind, company filings, Reorg; 2020 EBITDA calculated based on company filings 1. Early redeemed on March 29, 2021 2. Repaid upon maturity 3. Issued on February 22, 2021 Pro Forma: For Pro forma, the proceeds from the new bonds were added to cash as the exact use of proceeds for each of the bond raised remains unclear; The repayment for matured debts were subtracted from cash as the exact source of funding used to repay the debt remains unclear US$ Translation: CNY/USD rate used for USD conversion is 6.57. |
Weekly highlights from our global intel and expert analysis