Fri 08/20/2021 07:05 AM
Share this article:
Fantasia Holdings is close to selling a minority stake in a property project in Qingdao with a site area of 2800 hectares to raise about RMB 1 billion ($154.3 million) after deducting the associated liabilities, said two sources familiar with the matter.

The Hong Kong-listed, Shenzhen-based property developer holds a 65% stake in the project and plans to sell about half of its stake, the sources added.

Management of the company guided on an investor call in June that proceeds from the sale of this project will be used to cover its upcoming offshore maturities, including two senior notes totalling $450 million due in December.

The company also planned to sell an urban renewal development in Beijing worth RMB 2 billion to RMB 3 billion and it will raise about $200 million for the company. The buyer of the Beijing project is a state-owned enterprise and the expected date of closing the deal is in July to August.

It announced on Aug. 13 that it had purchased $2 million of its outstanding senior notes in the open market, including $1 million of its $311.1 million 9.875% due Oct. 19, 2023s and $1 million of its $237.1 million 10.875% due March 2, 2024s. Further repurchases will be made based on the market conditions.

Fitch Ratings lowered its outlook on Fantasia’s B+ rating from stable to negative last month citing its increased leverage and decrease in its implied cash collection rate although the rating agency said it believed Fantasia has sufficient liquidity and a feasible plan to address its senior notes due in 2021.

The capital structure of Fantasia is below:
 
Fantasia - Pro Forma as of 03/29/2021
 
12/31/2020
 
EBITDA Multiple
(CNY in Millions)
Amount
US$ Amt.
Maturity
Rate
Book
 
Bank and Other Loans
14,180.0
2,168.2
 
 
 
Total Bank and Other Loans
14,180.0
2,168.2
 
1.9x
Fantasia 1C 1
2,500.0
382.3
Mar-17-2023
 
 
Total Onshore ABS
2,500.0
382.3
 
2.3x
20 Fantasia 02
1,542.4
235.8
Nov-25-2023
7.500%
 
20 Fantasia 01
2,500.0
382.3
Sep-08-2023
7.500%
 
19 Fantasia 02
730.0
111.6
Nov-29-2022
7.800%
 
19 Fantasia
800.0
122.3
Jul-05-2022
8.200%
 
18 Fantasia
949.4
145.2
Dec-17-2021
7.500%
 
Total Onshore Bonds
6,521.8
997.2
 
3.2x
$250 Million 10.875% Senior Notes Due 2024 2
1,635.0
250.0
Mar-02-2024
10.875%
 
$320 Million 9.875% Senior Notes Due 2023
2,092.8
320.0
Oct-19-2023
9.875%
 
$350 Million 9.25% Senior Notes Due 2023
2,289.0
350.0
Jul-28-2023
9.250%
 
$300 Million 11.875% Senior Notes Due 2023 3
2,943.0
450.0
Jun-01-2023
11.875%
 
$450 Million 10.875% Senior Notes Due 2023
2,943.0
450.0
Jan-09-2023
10.875%
 
$350 Million 12.25% Senior Notes Due 2022
2,289.0
350.0
Oct-18-2022
12.250%
 
$500 Million 7.95% Senior Notes Due 2022
3,270.0
500.0
Jul-05-2022
7.950%
 
$300 Million 11.75% Senior Notes Due 2022
1,962.0
300.0
Apr-17-2022
11.750%
 
$300 Million 15% Senior Notes Due 2021
1,962.0
300.0
Dec-18-2021
15.000%
 
$150 Million 6.95% Senior Notes Due 2021
981.0
150.0
Dec-17-2021
6.950%
 
$500 Million 7.375% Senior Notes Due 2021
3,270.0
500.0
Oct-04-2021
7.375%
 
$600 Million 8.375% Senior Notes Due 2021 4
-
-
Mar-08-2021
8.375%
 
Total Offshore Bonds
25,636.8
3,920.0
 
6.7x
Total Debt
48,838.6
7,467.7
 
6.7x
Less: Cash and Equivalents
(28,071.5)
(4,292.3)
 
Plus: Restricted Cash
3,148.1
481.4
 
Net Debt
23,915.2
3,656.8
 
3.3x
Operating Metrics
US$ Amt.
LTM Reorg EBITDA
7,297.9
1,115.9
 
 
Liquidity
Plus: Cash and Equivalents
28,071.5
4,292.3
 
Less: Restricted Cash
(3,148.1)
(481.4)
 
Total Liquidity
24,923.4
3,810.9
 
Credit Metrics
Gross Leverage
6.7x
 
Net Leverage
3.3x
 

Notes:
Sources: Reorg, Wind, company filings; 2020 EBITDA calculated from company filings
1. Issued on March 17, 2021
2. Issued on March 2, 2021
3. Tapped $150 Million on February 12, 2021
4. Repaid upon maturity
Pro Forma: For Pro forma, the proceeds from the new bonds were added to cash as the exact use of proceeds for each of the bond raised remains unclear; The repayment for matured debts were subtracted from cash as the exact source of funding used to repay the debt remains unclear
US$ Translation: CNY/USD rate used for USD conversion is 6.54.
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!