Vedanta Resources plc
03/31/2022 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(INR in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Term Loan - State Bank of India $350M 1 |
- |
- |
|
- |
|
Term Loan - State Bank of India $300M |
13,744.1 |
177.0 |
|
- |
|
Term Loan - Syndicate Bank $100M |
7,609.7 |
98.0 |
|
- |
|
Term Loan - State Bank of India $200M |
15,297.1 |
197.0 |
|
- |
|
Term Loan - Syndicate Bank $200M |
15,297.1 |
197.0 |
|
- |
|
Term Loan - ICICI Bank Limited $200M |
9,939.2 |
128.0 |
|
- |
|
Term Loan - Bank of Baroda $200M |
12,812.3 |
165.0 |
|
- |
|
Term Loan - Various banks $575M 2 |
13,841.1 |
178.2 |
|
- |
|
Term Loan - Various Banks $350M 3 |
8,541.5 |
110.0 |
|
- |
|
Facility - Standard Chartered Bank $400M 2 |
31,060.0 |
400.0 |
|
- |
|
Facility - Standard Chartered Bank $150M 4 |
11,647.5 |
150.0 |
|
- |
|
Facility - Standard Chartered Bank $250M 1 |
- |
- |
|
- |
|
Facility - Deutsche Bank $100M 5 |
- |
- |
|
- |
|
Facility - Barclays Bank $180M 5 |
- |
- |
|
- |
|
Facility - Oaktree $1B 6 |
58,237.5 |
750.0 |
|
- |
|
Other Borrowings |
24,337.0 |
313.4 |
|
- |
|
Borrowings - at Vedanta Ltd. level 7 |
386,163.6 |
4,973.1 |
|
|
|
Total Borrowings |
608,527.7 |
7,836.8 |
1.3x |
||
Lease Liabilities 8 |
4,740.0 |
61.0 |
|
|
|
Total Lease Liabilities |
4,740.0 |
61.0 |
1.3x |
||
9.2% NCD Due Feb 2030 9 |
20,000.0 |
257.6 |
Feb-25-2030 |
9.200% |
|
7.68% NCD Due Dec 2024 9 |
10,000.0 |
128.8 |
Dec-31-2024 |
7.680% |
|
9.2% NCD Due Dec 2022 9 |
7,500.0 |
96.6 |
Dec-09-2022 |
9.200% |
|
8.75% NCD Due Jun 2022 9 |
12,700.0 |
163.6 |
Jun-30-2022 |
8.750% |
|
Total Secured Non-convertible Debenture |
50,200.0 |
646.5 |
1.4x |
||
VDAN 9.170 Due Jul 2023 9 |
7,500.0 |
96.6 |
Jul-04-2023 |
9.170% |
|
VDAN 9.100 Due Apr 2023 9 |
25,000.0 |
322.0 |
Apr-05-2023 |
9.100% |
|
VDAN 9.240 Due Dec 2022 9 |
5,000.0 |
64.4 |
Dec-20-2022 |
9.240% |
|
VDAN 9.240 Due Dec 2022 9 |
5,000.0 |
64.4 |
Dec-06-2022 |
9.240% |
|
VDAN 9.400 Due Nov 2022 9 |
5,000.0 |
64.4 |
Nov-27-2022 |
9.400% |
|
VDAN 9.400 Due Oct 2022 9 |
5,000.0 |
64.4 |
Oct-25-2022 |
9.400% |
|
Total Secured Onshore Bonds |
52,500.0 |
676.1 |
1.5x |
||
5.35% NCD Due Sep 2023 10 |
28,160.0 |
362.7 |
Sep-29-2023 |
5.350% |
|
Total Unsecured Non-convertible Debenture |
28,160.0 |
362.7 |
1.5x |
||
VDAN 9.400 Due Oct 2032 9 |
5,000.0 |
64.4 |
Oct-25-2032 |
9.400% |
|
Total Unsecured Onshore Bonds |
5,000.0 |
64.4 |
1.5x |
||
CAILD / CAIL 0.200 (JPY 6.96Bn) 11 |
4,076.0 |
52.5 |
Oct-29-2032 |
0.200% |
|
CAILD / CAIL 0.200 (JPY 8.52Bn) 11 |
4,990.4 |
64.3 |
Oct-29-2032 |
0.200% |
|
VEDFB/ VED 9.250 Due Apr 2026 12 |
46,588.3 |
600.0 |
Apr-23-2026 |
9.250% |
|
VEDFB/ VED 8.950 Due Mar 2025 12 |
93,176.6 |
1,200.0 |
Mar-11-2025 |
8.950% |
|
VED 6.125 Due Aug 2024 |
77,647.2 |
1,000.0 |
Aug-09-2024 |
6.125% |
|
VEDFB/ VED 13.875 Due Jan 2024 12 |
77,647.2 |
1,000.0 |
Jan-21-2024 |
13.875% |
|
VED 7.125 Due May 2023 |
38,823.6 |
500.0 |
May-31-2024 |
7.125% |
|
VEDFB/ VED 8.000 Due Apr 2023 12 |
31,058.9 |
400.0 |
Apr-23-2023 |
8.000% |
|
VED 6.375 Due Jul 2022 13 |
41,246.8 |
531.2 |
Jul-30-2022 |
6.375% |
|
Total Unsecured Offshore Bonds |
415,255.0 |
5,347.8 |
2.4x |
||
Total Debt |
1,164,382.7 |
14,995.3 |
2.4x |
||
Less: Cash and Equivalents |
(13,994.5) |
(180.2) |
|||
Plus: Restricted Cash |
4,814.3 |
62.0 |
|||
Net Debt |
1,155,202.5 |
14,877.0 |
2.4x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reported EBITDA |
485,700.8 |
6,255.0 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
13,994.5 |
180.2 |
|||
Less: Restricted Cash |
(4,814.3) |
(62.0) |
|||
Total Liquidity |
9,180.2 |
118.2 |
|||
Credit Metrics |
|||||
Gross Leverage |
2.4x |
||||
Net Leverage |
2.4x |
||||
Notes:
Source: Refinitiv, company filings, Reorg; NCI: $4.648 billion 1. Matured and repaid in June 2022 2. Borrower: Twin Star Holdings 3. Borrower: Vedanta Holdings Mauritius Ltd. 4. Borrower: Vedanta Netherlands Investments B.V. 5. Matured and repaid in June 2022; Borrower: Twin Star Holdings 6. Borrower: Vedanta Mauritius Holdings II 7. On May 23, 2022, Vedanta Ltd. tied up a new loan of INR 80B with Union Bank of India to take over the INR 100B loan syndicated loan; Refer to the capital structure of Vedanta Ltd. for more details 8. At Vedanta Ltd. level 9. Issued by Vedanta Ltd. 10. Issued by Hindustan Zinc Ltd. 11. Issued by Avanstrate Inc. 12. Issued by Vedanta Resources Finance II Plc 13. Repurchased $469M on May 27; Issued by Vedanta Resources Finance II Plc Pro Forma: 1. Cash level at holding company is around $145 million as of March, per June 6 earnings call; 2. According to rating commentary of CRISIL, as of May 6, 2022, Vedanta Limited reported Rs 10,000 Crore of commercial paper US$ Translation: INR/USD rate used for USD conversion is 77.65. |
Weekly highlights from our global intel and expert analysis