Central China Real Estate Ltd.
12/31/2021 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Secured Bank Loans |
4,910.6 |
755.5 |
|
|
|
Unsecured Bank Loans |
39.0 |
6.0 |
|
|
|
Secured Other Loans |
1,407.7 |
216.6 |
|
|
|
Unsecured Other Loans |
114.1 |
17.6 |
|
|
|
Total Bank and Other Loans |
6,471.4 |
995.6 |
1.7x |
||
$260 Million 7.5% Senior Notes Due 2025 |
1,690.0 |
260.0 |
Jul-14-2025 |
7.500% |
|
$300 Million 7.25% Senior Notes Due 2024 |
1,950.0 |
300.0 |
Aug-13-2024 |
7.250% |
|
$200 Million 7.25% Senior Notes Due 2024 |
1,300.0 |
200.0 |
Jul-16-2024 |
7.250% |
|
$300 Million 7.75% Senior Notes Due 2024 |
1,950.0 |
300.0 |
May-24-2024 |
7.750% |
|
$200 Million 7.9% Senior Notes Due 2023 |
1,300.0 |
200.0 |
Nov-07-2023 |
7.900% |
|
$400 Million 7.65% Senior Notes Due 2023 |
2,600.0 |
400.0 |
Aug-27-2023 |
7.650% |
|
$300 Million 7.25% Senior Notes Due 2023 |
1,950.0 |
300.0 |
Apr-24-2023 |
7.250% |
|
$500 Million 6.875% Senior Notes Due 2022 |
3,250.0 |
500.0 |
Aug-08-2022 |
6.875% |
|
Total Offshore Bonds |
15,990.0 |
2,460.0 |
5.9x |
||
Total Debt |
22,461.4 |
3,455.6 |
5.9x |
||
Less: Cash and Equivalents |
(5,901.6) |
(907.9) |
|||
Net Debt |
16,559.8 |
2,547.7 |
4.4x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reorg EBITDA |
3,779.5 |
581.5 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
5,901.6 |
907.9 |
|||
Total Liquidity |
5,901.6 |
907.9 |
|||
Credit Metrics |
|||||
Gross Leverage |
5.9x |
||||
Net Leverage |
4.4x |
||||
Notes:
Source: Company filings, Wind, HKEX, Cbonds US$ Translation: CNY/USD rate used for USD conversion is 6.5. |
Weekly highlights from our global intel and expert analysis