Shui On Land
12/31/2021 |
EBITDA Multiple |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
(CNY in Millions) |
Amount |
Price |
Mkt. Val. |
US$ Amt. |
US$ Mkt. Val. |
Maturity |
Rate |
Yield |
Book |
Market |
|
||||||||||
Bank Borrowings |
19,747.0 |
|
19,747.0 |
3,095.1 |
3,095.1 |
|
|
|
||
Total Bank Borrowings |
19,747.0 |
19,747.0 |
3,095.1 |
3,095.1 |
2.7x |
2.7x |
||||
Lease liabilities |
77.0 |
|
77.0 |
12.1 |
12.1 |
|
|
|
||
Total Lease Liabilities |
77.0 |
77.0 |
12.1 |
12.1 |
2.7x |
2.7x |
||||
$400 Million 5.5% Senior Notes Due 2026 |
2,552.0 |
|
2,552.0 |
400.0 |
400.0 |
Jun-29-2026 |
5.500% |
|
||
$490 Million 5.5% Senior Notes Due 2025 |
3,125.7 |
|
3,125.7 |
489.9 |
489.9 |
Mar-25-2025 |
5.500% |
|
||
$500 Million 6.15% Senior Notes Due 2024 |
3,190.0 |
|
3,190.0 |
500.0 |
500.0 |
Aug-24-2024 |
6.150% |
|
||
$500 Million 5.75% Senior Notes Due 2023 |
3,190.0 |
|
3,190.0 |
500.0 |
500.0 |
Nov-12-2023 |
5.750% |
|
||
Total Senior Notes |
12,057.7 |
12,057.7 |
1,889.9 |
1,889.9 |
4.3x |
4.3x |
||||
$600 Million 6.4% Perpetuals |
3,828.0 |
|
3,828.0 |
600.0 |
600.0 |
Jun-20-2022 |
6.000% |
|
||
Total Perpetuals |
3,828.0 |
3,828.0 |
600.0 |
600.0 |
4.8x |
4.8x |
||||
Total Debt |
35,709.7 |
35,709.7 |
5,597.1 |
5,597.1 |
4.8x |
4.8x |
||||
Less: Cash and Equivalents |
(17,284.0) |
(17,284.0) |
(2,709.1) |
(2,709.1) |
||||||
Plus: Restricted Cash |
2,165.0 |
2,165.0 |
339.3 |
339.3 |
||||||
Net Debt |
20,590.7 |
20,590.7 |
3,227.4 |
3,227.4 |
2.8x |
2.8x |
||||
Plus: Market Capitalization |
7,675.8 |
7,675.8 |
1,203.1 |
1,203.1 |
||||||
Enterprise Value |
28,266.5 |
28,266.5 |
4,430.5 |
4,430.5 |
3.8x |
3.8x |
||||
Operating Metrics |
US$ Amt. |
|||||||||
LTM Reorg EBITDA |
7,385.0 |
1,157.5 |
||||||||
|
||||||||||
Liquidity |
||||||||||
Plus: Cash and Equivalents |
17,284.0 |
2,709.1 |
||||||||
Less: Restricted Cash |
(2,165.0) |
(339.3) |
||||||||
Total Liquidity |
15,119.0 |
2,369.7 |
||||||||
Credit Metrics |
||||||||||
Gross Leverage |
4.8x |
|||||||||
Net Leverage |
2.8x |
|||||||||
Notes: Source: Company filings, Refinitiv, Reorg US$ Translation: CNY/USD rate used for USD conversion is 6.38. |
Weekly highlights from our global intel and expert analysis