Logan Group
12/31/2021 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Bank and Other Loans |
49,526.1 |
7,774.9 |
|
|
|
Total Bank and Other Loans |
49,526.1 |
7,774.9 |
2.9x |
||
Logan City Senior 1 |
660.0 |
103.6 |
Dec-21-2033 |
5.200% |
|
Logan City Sub |
5.0 |
0.8 |
Dec-21-2033 |
|
|
Logan 09 Senior 2 |
785.0 |
123.2 |
Jul-20-2023 |
4.650% |
|
Logan 09 Sub |
42.0 |
6.6 |
Jul-20-2023 |
|
|
Logan 08 Senior 3 |
828.0 |
130.0 |
May-25-2023 |
4.680% |
|
Logan 08 Sub |
44.0 |
6.9 |
May-25-2023 |
|
|
Total Onshore ABS |
2,364.0 |
371.1 |
3.0x |
||
20 Logan 04 4 |
2,000.0 |
314.0 |
Sep-14-2025 |
4.800% |
|
21 Logan 03 5 |
1,500.0 |
235.5 |
Aug-23-2025 |
4.700% |
|
20 Logan 03 6 |
2,000.0 |
314.0 |
Jul-24-2025 |
4.690% |
|
21 Logan 02 7 |
1,347.0 |
211.5 |
Jun-24-2025 |
4.800% |
|
21 Logan 01 8 |
427.0 |
67.0 |
Mar-25-2025 |
4.900% |
|
20 Logan 01 9 |
1,000.0 |
157.0 |
Jan-08-2025 |
4.800% |
|
19 Logan 04 10 |
2,000.0 |
314.0 |
Nov-18-2024 |
5.090% |
|
19 Logan 02 11 |
500.0 |
78.5 |
Aug-05-2024 |
6.500% |
|
20 Logan 02 12 |
1,500.0 |
235.5 |
Apr-16-2024 |
4.690% |
|
19 Logan 01 13 |
1,359.0 |
213.3 |
Mar-19-2024 |
5.500% |
|
19 Logan 03 |
105.0 |
16.5 |
Aug-05-2023 |
6.200% |
|
18 Logan 02 14 |
1,826.0 |
286.7 |
Jun-22-2023 |
4.900% |
|
18 Logan 05 |
2,490.0 |
390.9 |
Nov-20-2022 |
4.600% |
|
Total Onshore Bonds |
18,054.0 |
2,834.2 |
4.1x |
||
$300 Million 4.50% Senior Notes Due 2028 |
1,911.5 |
300.1 |
Jan-13-2028 |
4.500% |
|
$300 Million 4.85% Senior Notes Due 2026 |
1,911.5 |
300.1 |
Dec-14-2026 |
4.850% |
|
$300 Million 4.7% Senior Notes Due 2026 |
1,911.5 |
300.1 |
Jul-06-2026 |
4.700% |
|
$300 Million 5.25% Senior Notes Due 2025 |
1,911.5 |
300.1 |
Oct-19-2025 |
5.250% |
|
$300 Million 4.25% Senior Notes Due 2025 |
1,911.5 |
300.1 |
Jul-12-2025 |
4.250% |
|
$300 Million 5.75% Senior Notes Due 2025 |
1,911.5 |
300.1 |
Jan-14-2025 |
5.750% |
|
$100 Million 4.25% Senior Notes Due 2024 |
637.2 |
100.0 |
Sep-17-2024 |
4.250% |
|
$60 Million 4.15% Senior Notes Due 2024 15 |
382.3 |
60.0 |
Aug-05-2024 |
4.200% |
|
$280 Million 6.90% Senior Notes Due 2024 |
1,784.1 |
280.1 |
Jun-09-2024 |
6.900% |
|
$400 Million 6.50% Senior Notes Due 2023 |
2,548.7 |
400.1 |
Jul-16-2023 |
6.500% |
|
$450 Million 5.25% Senior Notes Due 2023 |
2,867.3 |
450.1 |
Feb-23-2023 |
5.250% |
|
$300 Million 7.50% Senior Notes Due 2022 16 |
1,777.7 |
279.1 |
Aug-25-2022 |
7.500% |
|
Total Offshore Notes |
21,466.3 |
3,369.9 |
5.3x |
||
HKD1,950 Million 6.95% Equity-Linked Securities Due 2026 17 |
1,584.1 |
248.7 |
Aug-04-2026 |
6.950% |
|
Total Equity-Linked Securities |
1,584.1 |
248.7 |
5.4x |
||
$350 Million 7% Perpetuals |
2,230.1 |
350.1 |
|
7.000% |
|
Total Perpetuals |
2,230.1 |
350.1 |
5.6x |
||
Total Debt |
95,224.6 |
14,948.9 |
5.6x |
||
Less: Cash and Equivalents |
(32,734.9) |
(5,138.9) |
|||
Plus: Restricted Cash |
5,478.8 |
860.1 |
|||
Net Debt |
67,968.5 |
10,670.1 |
4.0x |
||
Plus: Market Capitalization |
13,529.9 |
2,124.0 |
|||
Enterprise Value |
81,498.4 |
12,794.1 |
4.8x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reorg EBITDA |
17,109.2 |
2,685.9 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
32,734.9 |
5,138.9 |
|||
Less: Restricted Cash |
(5,478.8) |
(860.1) |
|||
Total Liquidity |
27,256.1 |
4,278.8 |
|||
Credit Metrics |
|||||
Gross Leverage |
5.6x |
||||
Net Leverage |
4.0x |
||||
Notes:
Sources: Company filings, Wind, Reorg; Dec. 31, 2021 NCI: RMB 19.9bn; Liabilities under cross border guarantee arrangements: RMB 11.3bn; Off b/s guarantees to offshore private financings likely >$1bn 1. Puttable Date: Dec. 21, 2024 2. Puttable Date: July 8, 2022 3. Puttable Date: May 13, 2022 4. Puttable Date: Sept. 14, 2023 5. Puttable Date: Aug. 23, 2023 6. Puttable Date: July 24, 2023 7. Puttable Date: June 24, 2023 8. Puttable Date: March 25, 2023 9. Puttable Date: Jan. 8, 2023 10. Puttable Date: Nov. 18, 2022 11. Puttable Date: Aug. 5, 2022 12. Puttable Date: April 16, 2022 13. Puttable Date: March 19, 2022 14. Maturity extended from March 22, 2022 to June 22, 2023 15. Issued on Aug. 5, 2021; appears to be privately placed 16. Repurchased $20M on Jan. 14, 2022 and $1M on Feb. 15, 2022 17. Issued on Feb. 4, 2022 US$ Translation: CNY/USD rate used for USD conversion is 6.37. |
Weekly highlights from our global intel and expert analysis