Yuzhou Group Holdings
06/30/2020 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Bank Loans |
13,123.9 |
1,874.8 |
|
|
|
Other Loans |
6,023.5 |
860.5 |
|
|
|
Total Bank Loans & Other Borrowings |
19,147.4 |
2,735.3 |
2.1x |
||
15 Yuzhou 01 |
3,000.0 |
428.6 |
Dec-2020 |
7.500% |
|
18 Yuzhou 04 |
800.0 |
114.3 |
Sep-2021 |
7.850% |
|
18 Yuzhou 03 |
1,200.0 |
171.4 |
Sep-2021 |
6.980% |
|
18 Yuzhou 01 |
1,000.0 |
142.9 |
Aug-2020 |
6.980% |
|
19 Yuzhou 02 |
1,500.0 |
214.3 |
Apr-2024 |
7.500% |
|
19 Yuzhou 01 |
2,000.0 |
285.7 |
Apr-2024 |
6.500% |
|
Total Onshore Unsecured Debt |
9,500.0 |
1,357.1 |
3.1x |
||
$375M 6.375% USD Senior Bonds Due 2021 |
2,625.0 |
375.0 |
May-2021 |
6.375% |
|
$352M 7.900% USD Senior Bonds Due 2021 |
2,464.0 |
352.0 |
May-2021 |
7.900% |
|
$242M 8.625% USD Senior Bonds Due 2022 |
1,694.0 |
242.0 |
Jan-2022 |
8.625% |
|
$350M 6.000% USD Senior Bonds Due 2022 |
2,450.0 |
350.0 |
Jan-2022 |
6.000% |
|
$500M 8.500% USD Senior Bonds Due 2023 |
3,500.0 |
500.0 |
Feb-2023 |
8.500% |
|
$400M 6.000% USD Senior Bonds Due 2023 |
2,800.0 |
400.0 |
Oct-2023 |
6.000% |
|
$250M 6.000% USD Senior Bonds Due 2023 |
1,750.0 |
250.0 |
Oct-2023 |
6.000% |
|
$500M 8.500% USD Senior Bonds Due 2024 |
3,500.0 |
500.0 |
Feb-2024 |
8.500% |
|
$500M 8.375% USD Senior Bonds Due 2025 |
3,500.0 |
500.0 |
Oct-2024 |
8.375% |
|
$400M 7.7% USD Senior Bonds Due 2025 |
2,800.0 |
400.0 |
Feb-2025 |
7.700% |
|
$500M 8.300% USD Senior Bonds Due 2025 |
3,500.0 |
500.0 |
May-2025 |
8.300% |
|
$400M 7.700% USD Senior Bonds Due 2025 |
2,800.0 |
400.0 |
Feb-2025 |
7.700% |
|
$40M 7.500% USD Senior Bonds Due 2021 |
280.0 |
40.0 |
Jan-2021 |
7.500% |
|
$645M 7.375% USD Senior Bonds Due 2026 |
4,515.0 |
645.0 |
Jan-2026 |
7.375% |
|
Total Offshore Senior Bonds |
38,178.0 |
5,454.0 |
7.2x |
||
Total Debt |
66,825.4 |
9,546.5 |
7.2x |
||
Less: Cash and Equivalents |
(37,254.5) |
(5,322.1) |
|||
Plus: Restricted Cash |
2,307.1 |
329.6 |
|||
Net Debt |
31,878.0 |
4,554.0 |
3.4x |
||
Plus: Market Capitalization |
13,049.6 |
1,864.2 |
|||
Enterprise Value |
44,927.6 |
6,418.2 |
4.8x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reorg EBITDA |
9,287.5 |
1,326.8 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
37,254.5 |
5,322.1 |
|||
Less: Restricted Cash |
(2,307.1) |
(329.6) |
|||
Total Liquidity |
34,947.4 |
4,992.5 |
|||
Credit Metrics |
|||||
Gross Leverage |
7.2x |
||||
Net Leverage |
3.4x |
||||
Notes:
Sources: Company filings, Wind, Reorg; market capitalization as of 6 Jan 2021; 2020E EBITDA is used. US$ Translation: CNY/USD rate used for USD conversion is 7. |
Weekly highlights from our global intel and expert analysis