Tue 11/09/2021 06:01 AM
Share this article:
Relevant Document:
Meeting Summary

Management of Kaisa Group said during a meeting held between central government think tank the Development Research Center of the State Council and several local real estate developers Monday, Nov. 8, that Kaisa’s liquidity is “very tight” and it has lost its investment capacity, according to a written summary of the meeting seen by Reorg and sources who were briefed on the matter and confirmed the authenticity of the document. Continue reading for more on Kaisa Group's tight liquidity from Reorg's Asia Core Credit team, and request a trial to read more breaking news as well as financial and legal analysis on China stressed / distressed real estate sector. 

The meeting yesterday was attended by several developers including Kaisa, China Vanke and Excellence Group as well as representatives of Ping An Bank, China Resources Trust, Southern Asset Management, CITIC Bank and China Construction Bank in Shenzhen.

Li Haiming, co-president of Kaisa, said at the meeting that the company is facing significant difficulty as bond defaults and recent rating downgrades have led to domestic banks suspending and withdrawing credit lines to the company. Without outside help, Kaisa will struggle to deliver unfinished projects, repay wealth management products and pay suppliers and workers, Li said.

Pleading for bank lenders’ support, Li said some banks have illegally transferred funds from Kaisa's bank accounts and asked the regulators to centralize all lawsuits against Kaisa in the Shenzhen Intermediate People's Bank in a similar arrangement for China Evergrande Group in order to prevent trust loan lenders from freezing its assets.

Li added that Kaisa is also struggling to maintain a high turnover rate despite recording a 34% year-over-year growth in sales to RMB 87.5 billion this year so far due to price cuts and high agency fees.

Li said at the meeting that regulators should encourage state-owned enterprises to acquire property projects from struggling private developers or come in as strategic investors in order to help improve the private developers' cash flow. He also asked that implementation of the proposed property tax scheme be postponed for at least one year.

China Vanke’s board secretary Zhu Yu, who also attended the meeting, suggested that regulators relax restrictions on direct lending and equity financing and accelerate the approval process for asset-backed financial products such as real estate investment trusts and residential mortgage-backed securities.

While Vanke has sufficient cash on hand and a relatively low debt ratio, monthly contracted sales have declined by more than 30% year over year in the last two months, worse than during the 2008 global financial crisis, according to Zhu. Supplies in the first and second-hand housing markets in Shenzhen also declined to historical lows since September 2012.

Kaisa and China Vanke declined to comment for the article.

The capital structure of Kaisa is below:


 




































































































































































































































































































Kaisa Group - Pro Forma as of 03/26/2021


12/31/2020

EBITDA Multiple

(CNY in Millions)

Amount

US$ Amt.

Maturity

Rate

Book


Secured bank borrowings

20,982.9

3,208.4



Secured other borrowings

10,248.9

1,567.1



Unsecured bank borrowings

10,589.1

1,619.1



Unsecured other borrowings

10,553.8

1,613.7



Other loans

108.8

16.6



Total Bank and Other Loans

52,483.5

8,025.0

3.9x

$400 Million 6.75% Senior Notes Due 2021 1

-

-

Feb-18-2021

6.750%

$400 Million 11.75% Senior Notes Due 2021 1

-

-

Feb-26-2021

11.750%

$575 Million 7.875% Senior Notes Due 2021

3,760.5

575.0

Jun-30-2021

7.875%

$100 Million 10.5% Convertible Senior Notes Due 2021

654.0

100.0

Jul-14-2021

10.500%

$400 Million 6.5% Senior Notes Due 2021

2,616.0

400.0

Dec-07-2021

6.500%

$550 Million 11.25% Senior Notes Due 2022

3,597.0

550.0

Apr-09-2022

11.250%

$1255 Million 8.5% Senior Notes Due 2022

8,207.7

1,255.0

Jun-30-2022

8.500%

$600 Million 11.95% Senior Notes Due 2022

3,924.0

600.0

Oct-22-2022

11.950%

$700 Million 11.5% Senior Notes Due 2023

4,578.0

700.0

Jan-30-2023

11.500%

$450 Million 10.875% Senior Notes Due 2023 2

4,905.0

750.0

Jul-23-2023

10.875%

$500 Million 9.75% Senior Notes Due 2023

3,270.0

500.0

Sep-28-2023

9.750%

$3119 Million 9.375% Senior Notes Due 2024

20,398.3

3,119.0

Jun-30-2024

9.375%

$500 Million 10.5% Senior Notes Due 2025

3,270.0

500.0

Jan-15-2025

10.500%

$700 Million 11.25% Senior Notes Due 2025

4,578.0

700.0

Apr-16-2025

11.250%

$300 Million 9.95% Senior Notes Due 2025 3

3,270.0

500.0

Jul-23-2025

9.950%

Total Offshore Bonds

67,028.5

10,249.0

8.9x

$200 Million 10.875% Perpetuals

1,308.0

200.0


10.875%

Total Perpetuals

1,308.0

200.0

9.0x

Total Debt

120,820.0

18,474.0

9.0x

Less: Cash and Equivalents

(40,365.7)

(6,172.1)

Plus: Restricted Cash

6,248.9

955.5

Net Debt

86,703.2

13,257.4

6.4x

Operating Metrics

US$ Amt.

LTM Reorg EBITDA

13,454.4

2,057.2


Liquidity

Plus: Cash and Equivalents

40,365.7

6,172.1

Less: Restricted Cash

(6,248.9)

(955.5)

Total Liquidity

34,116.8

5,216.6

Credit Metrics

Gross Leverage

9.0x

Net Leverage

6.4x

Notes:
Source: Company filings, Wind, Cbonds; 2020 EBITDA calculated based on company filings
1. Repaid upon maturity
2. Tapped $300 Million on January 20, 2021
3. Tapped $200 Million on January 27, 2021
Pro Forma: For Pro forma, the proceeds from the new bonds were added to cash as the exact use of proceeds for each of the bond raised remains unclear; The repayment for matured debts were subtracted from cash as the exact source of funding used to repay the debt remains unclear
US$ Translation: CNY/USD rate used for USD conversion is 6.54.



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!