China Evergrande
12/31/2020 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Bank and Other Loans |
514,020.3 |
78,237.5 |
|
|
|
Total Bank and Other Loans |
514,020.3 |
78,237.5 |
6.0x |
||
Zhongyu Sub |
10.0 |
1.5 |
Dec-17-2038 |
|
|
Evergrande R1 Senior |
1,062.0 |
161.6 |
Dec-29-2036 |
7.500% |
|
Evergrande R1 Sub |
118.0 |
18.0 |
Dec-29-2036 |
|
|
PR Zhongyu 1 |
299.8 |
45.6 |
Dec-17-2036 |
7.300% |
|
Zhongyu Senior 2 |
880.0 |
133.9 |
Dec-17-2036 |
7.500% |
|
Total Onshore ABS |
2,369.8 |
360.7 |
6.0x |
||
20 Evergrande 05 |
2,100.0 |
319.6 |
Oct-19-2025 |
5.800% |
|
20 Evergrande 04 |
4,000.0 |
608.8 |
Sep-23-2025 |
5.800% |
|
20 Evergrande 03 |
2,500.0 |
380.5 |
Jun-05-2023 |
5.600% |
|
20 Evergrande 02 |
4,000.0 |
608.8 |
May-26-2023 |
5.900% |
|
20 Evergrande 01 |
4,500.0 |
684.9 |
Jan-08-2023 |
6.980% |
|
19 Evergrande 02 |
5,000.0 |
761.0 |
May-06-2024 |
6.800% |
|
19 Evergrande 01 |
15,000.0 |
2,283.1 |
May-06-2023 |
6.270% |
|
15 Evergrande 03 |
8,200.0 |
1,248.1 |
Jul-08-2022 |
6.980% |
|
Total Onshore Bonds |
45,300.0 |
6,895.0 |
6.5x |
||
$4680.5 Million 8.75% Senior Notes Due 2025 |
30,750.7 |
4,680.5 |
Jun-28-2025 |
8.750% |
|
$700 Million 10.5% Senior Notes Due 2024 |
4,599.0 |
700.0 |
Apr-11-2024 |
10.500% |
|
$951 Million 9.5% Senior Notes Due 2024 |
6,248.1 |
951.0 |
Mar-29-2024 |
9.500% |
|
$1000 Million 12% Senior Notes Due 2024 |
6,570.0 |
1,000.0 |
Jan-22-2024 |
12.000% |
|
$1344.9 Million 7.5% Senior Notes Due 2023 |
8,836.1 |
1,344.9 |
Jun-28-2023 |
7.500% |
|
$850 Million 10% Senior Notes Due 2023 |
5,584.5 |
850.0 |
Apr-11-2023 |
10.000% |
|
$1000 Million 11.5% Senior Notes Due 2023 |
6,570.0 |
1,000.0 |
Jan-22-2023 |
11.500% |
|
$1450 Million 9.5% Senior Notes Due 2022 |
9,526.5 |
1,450.0 |
Apr-11-2022 |
9.500% |
|
$2025 Million 8.25% Senior Notes Due 2022 |
13,304.3 |
2,025.0 |
Mar-23-2022 |
8.250% |
|
$1473.2 Million 6.25% Senior Notes Due 2021 |
9,678.8 |
1,473.2 |
Jun-28-2021 |
6.250% |
|
$200 Million 8.9% Senior Notes Due 2021 |
1,314.0 |
200.0 |
May-04-2021 |
8.900% |
|
$590 Million 13.75% Senior Notes Due 2023 |
3,876.3 |
590.0 |
Nov-06-2023 |
13.750% |
|
$2000 Million 12% Senior Notes Due 2023 |
13,140.0 |
2,000.0 |
Oct-24-2023 |
12.000% |
|
$645 Million 13% Senior Notes Due 2022 |
4,237.7 |
645.0 |
Nov-06-2022 |
13.000% |
|
$2000 Million 11.5% Senior Notes Due 2022 |
13,140.0 |
2,000.0 |
Oct-24-2022 |
11.500% |
|
$600 Million 9% Senior Notes Due 2021 1 |
- |
- |
Mar-06-2021 |
9.000% |
|
Total Offshore Bonds |
137,375.9 |
20,909.6 |
8.1x |
||
HKD 18000 Million 4.25% Convertible Bonds Due 2023 2 |
- |
- |
Feb-14-2023 |
4.250% |
|
Total Convertible Bonds |
- |
- |
8.1x |
||
Total Debt |
699,066.0 |
106,402.7 |
8.1x |
||
Less: Cash and Equivalents |
(163,278.0) |
(24,852.1) |
|||
Plus: Restricted Cash |
21,992.0 |
3,347.3 |
|||
Net Debt |
557,780.0 |
84,898.0 |
6.5x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reorg EBITDA |
85,852.0 |
13,067.3 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
163,278.0 |
24,852.1 |
|||
Less: Restricted Cash |
(21,992.0) |
(3,347.3) |
|||
Total Liquidity |
141,286.0 |
21,504.7 |
|||
Credit Metrics |
|||||
Gross Leverage |
8.1x |
||||
Net Leverage |
6.5x |
||||
Notes:
Sources: Reorg, company filing, HKEX; 2020 EBITDA calculated based on company filings 1. Repaid upon maturity 2. Early redeemed on February 10, 2021 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; 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 6.57. |
Weekly highlights from our global intel and expert analysis