Red Star Macalline Holding Group
12/31/2020 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Pledged Loans |
3,055.9 |
473.0 |
|
|
|
Mortgage Loans |
17,649.8 |
2,732.2 |
|
|
|
Guaranteed Loans |
3,145.3 |
486.9 |
|
|
|
Credit Loans |
1,495.1 |
231.4 |
|
|
|
Guaranteed Pledged Loans |
4,294.3 |
664.7 |
|
|
|
Mortgage Pledged Loans |
7,643.3 |
1,183.2 |
|
|
|
Mortgage Guaranteed Pledged Loans |
10,378.6 |
1,606.6 |
|
|
|
Mortgage Guaranteed Loans |
7,855.2 |
1,216.0 |
|
|
|
Total Bank and Other Loans |
55,517.4 |
8,594.0 |
6.8x |
||
19 PR Red Star Senior |
694.0 |
107.4 |
Jul-30-2040 |
6.800% |
|
19 Red Star Subordinated |
50.0 |
7.7 |
Jul-30-2040 |
|
|
19 PR Sea A |
1,669.7 |
258.5 |
Jan-25-2037 |
6.500% |
|
19 Aegean Sea B |
400.0 |
61.9 |
Jan-25-2037 |
7.500% |
|
19 Aegean Sea Subordinated |
200.0 |
31.0 |
Jan-25-2037 |
|
|
19 PR Red Star Furniture A |
1,686.4 |
261.1 |
Jun-26-2040 |
5.800% |
|
19 Red Star Furniture Subordinated |
150.0 |
23.2 |
Jun-26-2040 |
|
|
19 Red Star Furniture B |
410.0 |
63.5 |
Jun-26-2040 |
7.000% |
|
20 Red Star Furniture Subordinated |
30.0 |
4.6 |
Jun-28-2038 |
|
|
20 Red Star Furniture B |
110.0 |
17.0 |
Jun-28-2038 |
6.000% |
|
20 Red Star Furniture A |
416.9 |
64.5 |
Jun-28-2038 |
5.500% |
|
19 Red Star Furniture ABN001 Subordinated |
10.0 |
1.5 |
May-07-2037 |
|
|
19 Red Star Furniture ABN001 Senior |
1,277.1 |
197.7 |
May-07-2037 |
6.300% |
|
18 PR Red Star Furniture A1 |
2,194.9 |
339.8 |
Dec-17-2036 |
5.800% |
|
18 Red Star Furniture Subordinated |
100.0 |
15.5 |
Dec-17-2036 |
|
|
18 Red Star Furniture A2 |
211.0 |
32.7 |
Dec-17-2036 |
6.300% |
|
Total Onshore ABS |
9,610.0 |
1,487.6 |
8.0x |
||
20 Red Star 07 |
500.0 |
77.4 |
Dec-23-2025 |
7.000% |
|
20 Red Star 02 |
400.0 |
61.9 |
Jan-21-2025 |
7.200% |
|
17 Red Star 02 |
1,000.0 |
154.8 |
Nov-07-2024 |
6.500% |
|
19 Red Star 01EB |
4,359.4 |
674.8 |
May-14-2024 |
3.250% |
|
21 Red Star 01 1 |
3,000.0 |
464.4 |
Nov-26-2023 |
6.880% |
|
20 Red Star 05 |
2,500.0 |
387.0 |
Nov-26-2023 |
6.880% |
|
20 Red Star 03 |
2,500.0 |
387.0 |
May-29-2023 |
6.820% |
|
16 Red Star 02 2 |
- |
- |
Apr-28-2023 |
5.300% |
|
18 Macalline MTN001 3 |
- |
- |
Mar-30-2023 |
6.440% |
|
20 Red Star 01 |
600.0 |
92.9 |
Jan-21-2023 |
6.800% |
|
17 Red Star 01 |
0.3 |
0.0 |
Nov-07-2022 |
6.800% |
|
19 Red Star 03 4 |
- |
- |
Mar-26-2022 |
6.500% |
|
19 Red Star 01 5 |
- |
- |
Jan-28-2022 |
6.500% |
|
18 Macalline MTN002 6 |
- |
- |
Apr-26-2021 |
6.800% |
|
20 Red Star Furniture 03 |
500.0 |
77.4 |
Oct-30-2023 |
6.200% |
|
16 Red Star Furniture 02 |
1,500.0 |
232.2 |
Jul-13-2023 |
5.290% |
|
19 Red Star Furniture 02 |
2,000.0 |
309.6 |
Jun-10-2023 |
5.350% |
|
20 Red Star Furniture 02 |
500.0 |
77.4 |
Jun-03-2023 |
5.160% |
|
20 Red Star Furniture 01 |
500.0 |
77.4 |
Mar-10-2023 |
4.950% |
|
20 Red Mecalline MTN001 |
500.0 |
77.4 |
Jan-20-2023 |
5.700% |
|
19 Red Maccaline MTN001 |
500.0 |
77.4 |
Jan-25-2022 |
5.750% |
|
18 Macalline MTN001 |
500.0 |
77.4 |
Oct-24-2021 |
6.180% |
|
16 Red Star Furniture 01 |
46.8 |
7.2 |
Jul-13-2021 |
5.400% |
|
Total Onshore Bonds |
21,406.5 |
3,313.7 |
10.6x |
||
$300M USD 3.375% Senior Notes due on 2022 |
1,938.0 |
300.0 |
Sep-21-2022 |
3.375% |
|
Total Offshore Senior Bonds |
1,938.0 |
300.0 |
10.8x |
||
Total Debt |
88,471.9 |
13,695.3 |
10.8x |
||
Less: Cash and Equivalents |
(15,702.2) |
(2,430.7) |
|||
Plus: Restricted Cash |
1,194.9 |
185.0 |
|||
Net Debt |
73,964.5 |
11,449.6 |
9.0x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reported EBITDA |
8,191.0 |
1,268.0 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
15,702.2 |
2,430.7 |
|||
Less: Restricted Cash |
(1,194.9) |
(185.0) |
|||
Total Liquidity |
14,507.4 |
2,245.7 |
|||
Credit Metrics |
|||||
Gross Leverage |
10.8x |
||||
Net Leverage |
9.0x |
||||
Notes:
Sources: Wind,Cbond,Company filings; 2020 EBITDA reported from company filings 1. Issued on March 8, 2021 2. Early redeemed on April 28, 2021 3. Early redeemed on March 30, 2021 4. Early redeemed on April 29, 2021 5. Early redeemed on January 28, 2021 6. Repaid upon maturity 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 6.46. |
Weekly highlights from our global intel and expert analysis