Fri 09/02/2022 07:49 AM
Share this article:
Management of Shui On Land Ltd. said during investor calls this week that the company has RMB 2.9 billion ($420.2 million) maturing debt due in the second half of 2022, of which it has refinanced about RMB 1.5 billion, according to two sources familiar with the matter.

For the remaining debt, Shui On Land plans to repay part of it in cash and is negotiating for the financing of about RMB 800 million to RMB 1 billion of the maturing debt. Continue reading for more on Shui On Land refinancing, and request a trial to read more analysis and intelligence from Reorg's Asia Core Credit team. 

Due to the Covid-19 pandemic, the company has provided rent rebates or waivers for its rental tenants, and that the rental income has recovered by 80% and the sales business has recovered by 90%, according to the sources.

The company has about RMB 8.5 billion to RMB 9 billion unrestricted cash, the sources added.

Shui On’s total cash and bank deposits were RMB 12.975 billion as of June 30, of which RMB 2.1 billion were deposits pledged to banks and RMB 2.115 billion were restricted bank deposits, which can only be applied to designated property development projects of the group, according to its 2022 interim results.

For potential M&A, the company said certain distressed developers had yet to sell their core projects, and that Shui On is waiting for the right opportunities when other developers put their core assets up for sale. It is also considering investment opportunities involving the Chinese government’s coordination on distressed project relief, the sources said.

Shui On focuses on major cities such as Shanghai and will balance the need for liquidity and cash flow for potential acquisitions. It does not plan to drastically increase its leverage in the future.

Regarding share buybacks, the company said it has not conducted any major buyback as the liquidity of its stock is relatively low, and that it hopes to buy back more in the future. It does not plan to buy back its offshore notes in the near term due to liquidity concerns.

For cash collection from sales, management noted that the amount remained relatively low due the Covid lockdown in the second quarter of 2022. The cash collection rate was about 70% during the first half of 2022, and it sold some inventory in mid-June, whose cash collection will be booked during the second half of 2022.

Management noted that the company is unable to issue large-scale onshore corporate bonds as it does not have a holding company onshore and its onshore entities are mostly project companies.

Shui On Land’s capital structure is below:














































































































































































































































































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.


Share this article:
This article is an example of the content you may receive if you subscribe to a product of Reorg Research, Inc. or one of its affiliates (collectively, “Reorg”). The information contained herein should not be construed as legal, investment, accounting or other professional services advice on any subject. Reorg, its affiliates, officers, directors, partners and employees expressly disclaim all liability in respect to actions taken or not taken based on any or all the contents of this publication. Copyright © 2024 Reorg Research, Inc. All rights reserved.
Thank you for signing up
for Reorg on the Record!