Fosun International Ltd.
12/31/2021
|
EBITDA Multiple
|
||||
---|---|---|---|---|---|
(CNY in Millions)
|
Amount
|
US$ Amt.
|
Maturity
|
Rate
|
Book
|
|
|||||
Bank and Other Loans
|
128,474.2
|
20,168.6
|
|
|
|
Total Bank and Other Loans
|
128,474.2
|
20,168.6
|
3.1x
|
||
22 Fosun Pharma MTN 001 1
|
500.0
|
78.5
|
Mar-09-2026
|
3.500%
|
|
21 Fosun Pharma 01
|
1,600.0
|
251.2
|
Feb-02-2025
|
3.980%
|
|
18 Fosun Pharma 03 2
|
-
|
-
|
Nov-30-2023
|
3.400%
|
|
18 Fosun Pharma 01
|
745.0
|
117.0
|
Aug-13-2023
|
3.500%
|
|
18 Fosun Pharma 02
|
240.0
|
37.7
|
Nov-30-2022
|
3.830%
|
|
21 Fosun Pharma SCP003
|
1,200.0
|
188.4
|
Apr-16-2022
|
2.600%
|
|
17 Fosun Pharma 01 3
|
-
|
-
|
Mar-14-2022
|
3.480%
|
|
21 Forte 01
|
500.0
|
78.5
|
Apr-06-2024
|
4.950%
|
|
20 Forte F2
|
800.0
|
125.6
|
Nov-06-2023
|
5.100%
|
|
20 Forte 02
|
3,000.0
|
471.0
|
Jul-17-2023
|
4.570%
|
|
20 Forte F1
|
1,160.0
|
182.1
|
Mar-20-2023
|
7.500%
|
|
20 Forte 01
|
30.0
|
4.7
|
Feb-14-2023
|
5.600%
|
|
19 Forte F2 3
|
-
|
-
|
Mar-22-2022
|
4.800%
|
|
19 Forte F1 3
|
-
|
-
|
Jan-25-2022
|
5.000%
|
|
22 Yuyuan 01 4
|
550.0
|
86.3
|
Mar-20-2025
|
4.950%
|
|
20 Yuyuan 01
|
1,900.0
|
298.3
|
Feb-20-2025
|
3.600%
|
|
19 Yuyuan 01
|
600.0
|
94.2
|
Nov-27-2024
|
4.950%
|
|
21 Yuyuan Mall MTN004
|
500.0
|
78.5
|
Oct-15-2024
|
4.700%
|
|
21 Yuyuan Mall MTN002
|
1,300.0
|
204.1
|
Apr-13-2024
|
4.120%
|
|
21 Yuyuan Mall MTN001
|
1,000.0
|
157.0
|
Jan-20-2024
|
4.000%
|
|
18 Yuyuan 01
|
525.4
|
82.5
|
Nov-26-2023
|
4.650%
|
|
21 Yuyuan Mall MTN 003
|
700.0
|
109.9
|
Sep-09-2023
|
4.200%
|
|
20 Yuyuan 03
|
1,300.0
|
204.1
|
Aug-27-2023
|
3.800%
|
|
20 Yuyuan Mall MTN001
|
1,000.0
|
157.0
|
Jul-24-2023
|
3.940%
|
|
21 Yuyuan 01
|
500.0
|
78.5
|
Jul-23-2023
|
4.100%
|
|
19 Yuyuan Mall MTN001
|
1,000.0
|
157.0
|
Jul-18-2022
|
4.530%
|
|
22 Yuyuan Mall SCP 002 5
|
1,600.0
|
251.2
|
Jun-22-2022
|
3.600%
|
|
21 Yuyuan Mall SCP 004 6
|
800.0
|
125.6
|
Apr-20-2022
|
3.400%
|
|
22 Yuyuan Mall SCP 001
|
1,600.0
|
251.2
|
Apr-12-2022
|
3.350%
|
|
21 Yuyuan Mall SCP003 3
|
-
|
-
|
Jan-13-2022
|
3.280%
|
|
18 Fosun 01
|
200.6
|
31.5
|
Jan-12-2023
|
5.100%
|
|
18 Fosun 02
|
150.0
|
23.5
|
Mar-12-2023
|
5.000%
|
|
18 Fosun 05
|
1,948.5
|
305.9
|
Nov-22-2022
|
4.600%
|
|
18 Fosun High Technology MTN004
|
1,000.0
|
157.0
|
Sep-07-2023
|
6.590%
|
|
19 Fosun High Technology MTN001
|
2,000.0
|
314.0
|
Feb-22-2024
|
5.150%
|
|
19 Fosun High Technology MTN002
|
1,000.0
|
157.0
|
Aug-08-2024
|
4.680%
|
|
19 Fosun High Technology MTN003
|
1,000.0
|
157.0
|
Sep-05-2022
|
4.600%
|
|
19 Fosun High Technology MTN004
|
1,000.0
|
157.0
|
Oct-25-2022
|
4.790%
|
|
20 Fosun 01
|
1,700.0
|
266.9
|
Apr-21-2024
|
3.280%
|
|
20 Fosun 02
|
300.0
|
47.1
|
Apr-21-2025
|
4.500%
|
|
20 Fosun 03
|
1,900.0
|
298.3
|
Aug-07-2025
|
4.480%
|
|
20 Fosun 04
|
1,600.0
|
251.2
|
Nov-02-2025
|
4.800%
|
|
20 Fosun High Technology MTN001
|
1,000.0
|
157.0
|
Jan-15-2025
|
4.580%
|
|
20 Fosun High Technology MTN002
|
1,000.0
|
157.0
|
Feb-25-2025
|
4.100%
|
|
20 Fosun High Technology MTN003
|
1,000.0
|
157.0
|
Sep-22-2025
|
4.800%
|
|
20 Fosun High Technology MTN004
|
1,000.0
|
157.0
|
Nov-26-2024
|
5.000%
|
|
21 Fosun 02
|
1,000.0
|
157.0
|
Feb-25-2025
|
5.290%
|
|
21 Fosun 05
|
1,500.0
|
235.5
|
Jun-01-2023
|
5.500%
|
|
21 Fosun 06
|
500.0
|
78.5
|
Jun-01-2023
|
6.200%
|
|
21 Fosun 07
|
2,000.0
|
314.0
|
Sep-16-2023
|
5.590%
|
|
21 Fosun S1 3
|
-
|
-
|
Feb-25-2022
|
4.900%
|
|
21 Fosun S3
|
1,000.0
|
157.0
|
Apr-29-2022
|
5.800%
|
|
21 Fosun High Technology MTN001
|
1,000.0
|
157.0
|
Jan-27-2023
|
5.400%
|
|
21 Fosun High Technology SCP004 3
|
-
|
-
|
Jan-28-2022
|
4.980%
|
|
21 Fosun High Technology SCP005
|
1,000.0
|
157.0
|
May-22-2022
|
4.950%
|
|
22 Fosun 01 7
|
1,600.0
|
251.2
|
Jan-18-2024
|
6.200%
|
|
22 Fosun EB 8
|
2,000.0
|
314.0
|
Mar-29-2025
|
1.000%
|
|
22 Fosun High Technology SCP 001 9
|
1,000.0
|
157.0
|
Jul-22-2022
|
4.700%
|
|
22 Fosun High Technology SCP 002 10
|
2,500.0
|
392.5
|
Aug-16-2022
|
4.770%
|
|
22 Fosun High Technology SCP 003 11
|
800.0
|
125.6
|
Sep-19-2022
|
5.080%
|
|
G21 Fosun High Technology 01
|
200.0
|
31.4
|
Jul-27-2024
|
4.300%
|
|
G22 Fosun High Technology 01 12
|
150.0
|
23.5
|
Mar-15-2025
|
3.000%
|
|
Total Onshore bonds
|
58,699.5
|
9,215.0
|
4.4x
|
||
INR 1000M Subordinated Notes Due 2026 13
|
84.0
|
13.2
|
May-20-2026
|
15.000%
|
|
INR 1000M Subordinated Notes Due 2026 13
|
84.0
|
13.2
|
May-20-2026
|
15.000%
|
|
EUR 500 Million 4.25% Subordinated Notes Due 2023
|
3,470.0
|
544.7
|
Sep-04-2031
|
4.250%
|
|
EUR 704 Million 3.30% Senior Notes Due 2022 14
|
2,666.3
|
418.6
|
Oct-09-2022
|
3.300%
|
|
EUR 400 Million 4.35% Senior Notes Due 2023
|
2,429.0
|
381.3
|
May-06-2023
|
4.350%
|
|
EUR 500 Million 3.95% Senior Notes Due 2026
|
3,470.0
|
544.7
|
Oct-02-2026
|
3.950%
|
|
$500 Million 5% Senior Notes Due 2026
|
3,185.0
|
500.0
|
May-18-2026
|
5.000%
|
|
$500 Million 5.05% Senior Notes Due 2027
|
3,185.0
|
500.0
|
Jan-27-2027
|
5.050%
|
|
$700 Million 5.95% Senior Notes Due 2025
|
4,459.0
|
700.0
|
Oct-19-2025
|
5.950%
|
|
$600 Million 6.85% Senior Notes Due 2024
|
3,822.0
|
600.0
|
Jul-02-2024
|
6.850%
|
|
$380 Million 5.5% Senior Notes Due 2023 15
|
2,420.6
|
380.0
|
Aug-17-2023
|
5.500%
|
|
$700 Million 6.75% Senior Notes Due 2023
|
4,459.0
|
700.0
|
Jul-02-2023
|
6.750%
|
|
$450 Million 6.75% Senior Notes Due 2023
|
2,866.5
|
450.0
|
Jan-29-2023
|
5.950%
|
|
$902 Million 5.25% Senior Notes Due 2022 3
|
-
|
-
|
Mar-23-2022
|
5.250%
|
|
Total Offshore Bonds
|
36,600.4
|
5,745.7
|
5.3x
|
||
Total Debt
|
223,774.1
|
35,129.4
|
5.3x
|
||
Less: Cash and Equivalents
|
(82,932.7)
|
(13,019.3)
|
|||
Net Debt
|
140,841.4
|
22,110.1
|
3.3x
|
||
Plus: Market Capitalization
|
58,636.0
|
9,205.0
|
|||
Enterprise Value
|
199,477.4
|
31,315.1
|
4.7x
|
||
Operating Metrics
|
US$ Amt.
|
||||
LTM Reported EBITDA
|
42,107.6
|
6,610.3
|
|||
|
|||||
Liquidity
|
|||||
Plus: Cash and Equivalents
|
82,932.7
|
13,019.3
|
|||
Total Liquidity
|
82,932.7
|
13,019.3
|
|||
Credit Metrics
|
|||||
Gross Leverage
|
5.3x
|
||||
Net Leverage
|
3.3x
|
||||
Notes: Sources: Reorg, company filing, Cbonds, HKEX, Wind; 2021 EBITDA from company filing; USDRMB exchange rate: 6.37; JPYRMB exchange rate assumed to be: 0.051; EURRMB exchange rate assumed to be: 6.94; INRRMB exchange rate assumed to be: 0.084 1. Issued on March 7, 2022 2. Repaid on February 16, 2022 3. repaid upon maturity 4. Issued on March 17, 2022 5. Issued on February 18, 2022 6. Issued on January 12, 2022 7. Issued on January 17, 2022 8. Issued on March 25, 2022; exchangeable bond 9. Issued on January 20, 2022 10. Issued on February 15, 2022 11. Issued on March 21, 2022 12. Issued on March 15, 2022 13. Issued by Ahuja Hive 14. Issued by Xingtao Assets Limited 15. Issued by Wealth Driven Limited 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 6.37. |
Weekly highlights from our global intel and expert analysis