China Fortune Land Development
06/30/2022
|
EBITDA Multiple
|
||||
---|---|---|---|---|---|
(CNY in Millions)
|
Amount
|
US$ Amt.
|
Maturity
|
Rate
|
Book
|
|
|||||
Secured and Mortgaged Borrowings - Current
|
20,409.5
|
2,940.9
|
|
|
|
Guarantee Borrowings - Current
|
19,853.3
|
2,860.7
|
|
|
|
Secured and Mortgaged Borrowings - Non-current
|
29,882.8
|
4,305.9
|
|
|
|
Guarantee Borrowings - Non-current
|
52,837.0
|
7,613.4
|
|
|
|
Total Bank and Other Loans
|
122,982.6
|
17,720.8
|
NM
|
||
Lease
|
214.2
|
30.9
|
|
|
|
Total Lease
|
214.2
|
30.9
|
NM
|
||
19 Wenjin A2
|
274.4
|
39.5
|
Jun-25-2021
|
6.200%
|
|
19 Wenjin A3
|
273.7
|
39.4
|
Jun-25-2022
|
6.800%
|
|
19 Wenjin A4
|
273.2
|
39.4
|
Jun-25-2023
|
7.000%
|
|
19 Wenjin A5
|
272.9
|
39.3
|
Jun-25-2024
|
7.200%
|
|
19 Wenjin A6
|
272.7
|
39.3
|
Jun-25-2025
|
7.300%
|
|
19 Wenjin Sub Note
|
260.0
|
37.5
|
Jun-25-2025
|
|
|
19 Jiutong 01
|
1,972.9
|
284.3
|
Oct-31-2024
|
|
|
19 Jiutong 03
|
992.3
|
143.0
|
Dec-06-2024
|
|
|
17 Huaxia PPP A4
|
500.0
|
72.0
|
Jun-30-2021
|
6.600%
|
|
17 Huaxia PPP A5
|
500.0
|
72.0
|
Jun-30-2022
|
6.600%
|
|
17 Huaxia PPP A6
|
499.5
|
72.0
|
Jun-30-2023
|
6.600%
|
|
17 Huaxia PPP Sub Note
|
200.0
|
28.8
|
Jun-30-2023
|
|
|
17 Jiutong A4
|
107.0
|
15.4
|
Apr-21-2022
|
5.800%
|
|
17 Jiutong A5
|
119.5
|
17.2
|
Jul-22-2022
|
6.200%
|
|
17 Jiutong A6
|
132.8
|
19.1
|
Jul-22-2022
|
6.800%
|
|
17 Jiutong Sub Note
|
36.0
|
5.2
|
Apr-23-2023
|
|
|
20 Deqing A1
|
241.1
|
34.7
|
Mar-19-2021
|
|
|
20 Deqing A2
|
311.8
|
44.9
|
Mar-21-2023
|
6.200%
|
|
20 Deqing A3
|
302.7
|
43.6
|
Mar-20-2023
|
6.300%
|
|
20 Deqing A4
|
302.6
|
43.6
|
Mar-19-2024
|
6.800%
|
|
20 Deqing A5
|
302.5
|
43.6
|
Mar-19-2025
|
6.900%
|
|
20 Deqing Sub Note
|
270.0
|
38.9
|
Mar-19-2025
|
|
|
Total Onshore ABS
|
8,417.6
|
1,212.9
|
NM
|
||
17 Jiutong 01 PPN
|
983.9
|
141.8
|
Aug-17-2021
|
6.200%
|
|
17 Jiutong 03 PPN
|
598.2
|
86.2
|
Oct-27-2022
|
6.400%
|
|
18 Jiutong 01
|
1,079.4
|
155.5
|
Mar-12-2023
|
6.950%
|
|
18 Jiutong 02
|
1,371.5
|
197.6
|
Jun-01-2021
|
5.900%
|
|
18 Jiutong 03
|
892.7
|
128.6
|
Jun-11-2021
|
5.900%
|
|
19 Jiutong 01
|
2,006.6
|
289.1
|
Oct-31-2024
|
6.400%
|
|
19 Jiutong 03
|
979.0
|
141.1
|
Dec-06-2024
|
6.400%
|
|
15 Huaxia Note 05
|
3,646.6
|
525.4
|
Oct-22-2022
|
5.500%
|
|
16 Huaxia Note 01 1
|
2,745.3
|
395.6
|
Mar-09-2021
|
7.400%
|
|
16 Huaxia Note 02 1
|
1,956.9
|
282.0
|
Mar-03-2021
|
7.000%
|
|
16 Huaxia Note 04 1
|
2,940.7
|
423.7
|
Mar-24-2021
|
7.400%
|
|
16 Huaxia Note 05 1
|
1,958.3
|
282.2
|
Apr-18-2021
|
7.200%
|
|
16 Huaxia Note 06
|
3,910.1
|
563.4
|
May-12-2021
|
7.200%
|
|
16 Huaxia Debt
|
12.4
|
1.8
|
Jan-20-2023
|
6.600%
|
|
17 Xingfu MTN 01 2
|
1,800.0
|
259.4
|
May-23-2022
|
5.800%
|
|
18 Huaxia Note 01
|
2,428.3
|
349.9
|
May-30-2022
|
5.000%
|
|
18 Huaxia Note 02
|
515.2
|
74.2
|
May-30-2023
|
6.800%
|
|
18 Huaxia Note 03
|
1,961.4
|
282.6
|
Jun-20-2022
|
4.400%
|
|
18 Huaxia Note 04
|
1,128.4
|
162.6
|
Sep-10-2021
|
5.600%
|
|
18 Huaxia Note 06
|
17.5
|
2.5
|
Dec-20-2023
|
6.000%
|
|
18 Huaxia Note 07
|
3,926.9
|
565.8
|
Dec-20-2025
|
8.300%
|
|
19 Huaxia Note 01
|
999.9
|
144.1
|
Mar-25-2024
|
5.500%
|
|
20 Xingfu MTN 01 3
|
1,000.0
|
144.1
|
Mar-23-2025
|
5.500%
|
|
20 Xingfu MTN 02 3
|
500.0
|
72.0
|
Apr-20-2025
|
5.170%
|
|
Total Onshore Bonds
|
39,359.2
|
5,671.4
|
NM
|
||
$760 Million 8.05% Senior Notes Due 2025
|
5,274.4
|
760.0
|
Jan-13-2025
|
8.050%
|
|
$650 Million 8.6% Senior Notes Due 2024
|
4,511.0
|
650.0
|
Apr-08-2024
|
8.600%
|
|
$500 Million 6.9% Senior Notes Due 2023
|
3,470.0
|
500.0
|
Jan-13-2023
|
6.900%
|
|
$330 Million 8.75% Senior Notes Due 2022
|
2,290.2
|
330.0
|
Sep-28-2022
|
8.750%
|
|
$300 Million 6.92% Senior Notes Due 2022
|
2,082.0
|
300.0
|
Jun-16-2022
|
6.920%
|
|
$350 Million 7.125% Senior Notes Due 2022
|
2,429.0
|
350.0
|
Apr-08-2022
|
7.125%
|
|
$60M 9% Notes Due Dec 2021
|
416.4
|
60.0
|
Dec-27-2021
|
9.000%
|
|
$340M 10.875% Notes Due Dec 2021
|
2,359.6
|
340.0
|
Dec-17-2021
|
10.875%
|
|
$940 Million 9% Senior Notes Due 2021
|
6,523.6
|
940.0
|
Jul-31-2021
|
9.000%
|
|
$200 Million 9% Senior Notes Due 2021
|
1,388.0
|
200.0
|
Jun-21-2021
|
9.000%
|
|
$530 Million 8.625% Senior Notes Due 2021 3
|
3,678.2
|
530.0
|
Feb-28-2021
|
8.625%
|
|
Total Offshore Corporate Bonds
|
34,422.4
|
4,960.0
|
NM
|
||
Total Debt
|
205,396.0
|
29,596.0
|
NM
|
||
Less: Cash and Equivalents
|
(12,022.0)
|
(1,732.3)
|
|||
Plus: Restricted Cash
|
1,634.3
|
235.5
|
|||
Net Debt
|
195,008.3
|
28,099.2
|
NM
|
||
Plus: Market Capitalization
|
11,349.0
|
1,635.3
|
|||
Enterprise Value
|
206,357.3
|
29,734.5
|
NM
|
||
Operating Metrics
|
US$ Amt.
|
||||
LTM Reorg EBITDA
|
(18.3)
|
(2.6)
|
|||
|
|||||
Liquidity
|
|||||
Plus: Cash and Equivalents
|
12,022.0
|
1,732.3
|
|||
Less: Restricted Cash
|
(1,634.3)
|
(235.5)
|
|||
Total Liquidity
|
10,387.7
|
1,496.8
|
|||
Credit Metrics
|
|||||
Gross Leverage
|
NM
|
||||
Net Leverage
|
NM
|
||||
Notes: Sources: company filing, Reorg, Cbonds, Shanghai Stock Exchange, Wind, Refinitiv; According to 1H22 interim report, the total overdue short-term loans as of June 30, 2022 amounted to RMB 11.755B; EBITDA calculation does not include the adjustment of capitalised interest as there is no relevant disclosure in 1H22 interim report.; CFLD reported other equity instrument of RMB 5.9B as of June 30, 2022; Onshore bonds issued by CFLD's parent company 华夏幸福基业控股股份公司 CFLD Holdings Co. Ltd., including 18 Huakong 01, 19 Huakong 02, 19 Huakong 03, 19 Huakong 04, 20 Huaxia EB, 20 Hua EB02 and 20 Xingfu 01, were not disclosed in the 1H22 report of CFLD. 1. Rolled over 2. Cross default 3. Redemption default 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, undrawn credit facilities is adjusted accordingly; 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 6.94. |
Weekly highlights from our global intel and expert analysis