Logan Group
06/30/2022
|
EBITDA Multiple
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
(CNY in Millions)
|
Amount
|
Price
|
Mkt. Val.
|
US$ Amt.
|
US$ Mkt. Val.
|
Maturity
|
Rate
|
Yield
|
Book
|
Market
|
|
||||||||||
Bank and Other Loans
|
53,032.1
|
|
53,032.1
|
7,915.2
|
7,915.2
|
|
|
|
||
Total Bank and Other Loans
|
53,032.1
|
53,032.1
|
7,915.2
|
7,915.2
|
5.4x
|
5.4x
|
||||
Logan City Senior 1
|
659.9
|
|
659.9
|
98.5
|
98.5
|
Dec-21-2033
|
5.200%
|
|
||
Logan City Sub
|
5.0
|
|
5.0
|
0.7
|
0.7
|
Dec-21-2033
|
|
|
||
Logan 09 Senior 2
|
706.5
|
|
706.5
|
105.4
|
105.4
|
Jul-20-2023
|
4.650%
|
|
||
Logan 09 Sub
|
42.0
|
|
42.0
|
6.3
|
6.3
|
Jul-20-2023
|
|
|
||
Logan 08 Senior 3
|
745.2
|
|
745.2
|
111.2
|
111.2
|
May-25-2023
|
4.680%
|
|
||
Logan 08 Sub
|
44.0
|
|
44.0
|
6.6
|
6.6
|
May-25-2023
|
|
|
||
Total Onshore ABS
|
2,202.6
|
2,202.6
|
328.7
|
328.7
|
5.7x
|
5.7x
|
||||
20 Logan 04 4
|
2,000.0
|
|
2,000.0
|
298.5
|
298.5
|
Sep-14-2025
|
4.800%
|
|
||
21 Logan 03 5
|
1,500.0
|
|
1,500.0
|
223.9
|
223.9
|
Aug-23-2025
|
4.700%
|
|
||
20 Logan 03 6
|
2,000.0
|
|
2,000.0
|
298.5
|
298.5
|
Jul-24-2025
|
4.690%
|
|
||
21 Logan 02 7
|
1,347.0
|
|
1,347.0
|
201.0
|
201.0
|
Jun-24-2025
|
4.800%
|
|
||
21 Logan 01 8
|
427.0
|
|
427.0
|
63.7
|
63.7
|
Mar-25-2025
|
4.900%
|
|
||
20 Logan 01 9
|
1,000.0
|
|
1,000.0
|
149.3
|
149.3
|
Jan-08-2025
|
4.800%
|
|
||
19 Logan 04 10
|
2,000.0
|
|
2,000.0
|
298.5
|
298.5
|
Nov-18-2024
|
5.090%
|
|
||
19 Logan 02 11
|
450.0
|
|
450.0
|
67.2
|
67.2
|
Aug-05-2024
|
6.500%
|
|
||
20 Logan 02 12
|
1,350.0
|
|
1,350.0
|
201.5
|
201.5
|
Apr-16-2024
|
4.690%
|
|
||
19 Logan 01 13
|
1,359.0
|
|
1,359.0
|
202.8
|
202.8
|
Mar-19-2024
|
5.500%
|
|
||
19 Logan 03
|
105.0
|
|
105.0
|
15.7
|
15.7
|
Aug-05-2023
|
6.200%
|
|
||
18 Logan 02 14
|
1,826.0
|
|
1,826.0
|
272.5
|
272.5
|
Jun-22-2023
|
4.900%
|
|
||
18 Logan 05
|
2,490.0
|
|
2,490.0
|
371.6
|
371.6
|
Nov-20-2022
|
4.600%
|
|
||
Total Onshore Bonds
|
17,854.0
|
17,854.0
|
2,664.8
|
2,664.8
|
7.5x
|
7.5x
|
||||
$300 Million 4.50% Senior Notes Due 2028
|
2,009.9
|
|
2,009.9
|
300.0
|
300.0
|
Jan-13-2028
|
4.500%
|
|
||
$300 Million 4.85% Senior Notes Due 2026
|
2,009.9
|
|
2,009.9
|
300.0
|
300.0
|
Dec-14-2026
|
4.850%
|
|
||
$300 Million 4.7% Senior Notes Due 2026
|
2,009.9
|
|
2,009.9
|
300.0
|
300.0
|
Jul-06-2026
|
4.700%
|
|
||
$300 Million 5.25% Senior Notes Due 2025
|
2,009.9
|
|
2,009.9
|
300.0
|
300.0
|
Oct-19-2025
|
5.250%
|
|
||
$300 Million 4.25% Senior Notes Due 2025
|
2,009.9
|
|
2,009.9
|
300.0
|
300.0
|
Jul-12-2025
|
4.250%
|
|
||
$300 Million 5.75% Senior Notes Due 2025
|
2,009.9
|
|
2,009.9
|
300.0
|
300.0
|
Jan-14-2025
|
5.750%
|
|
||
$100 Million 4.25% Senior Notes Due 2024
|
670.0
|
|
670.0
|
100.0
|
100.0
|
Sep-17-2024
|
4.250%
|
|
||
$60 Million 4.15% Senior Notes Due 2024 15
|
402.0
|
|
402.0
|
60.0
|
60.0
|
Aug-05-2024
|
4.150%
|
|
||
$280 Million 6.90% Senior Notes Due 2024
|
1,875.9
|
|
1,875.9
|
280.0
|
280.0
|
Jun-09-2024
|
6.900%
|
|
||
$400 Million 6.50% Senior Notes Due 2023
|
2,679.9
|
|
2,679.9
|
400.0
|
400.0
|
Jul-16-2023
|
6.500%
|
|
||
$450 Million 5.25% Senior Notes Due 2023
|
3,014.9
|
|
3,014.9
|
450.0
|
450.0
|
Feb-23-2023
|
5.250%
|
|
||
$300 Million 7.50% Senior Notes Due 2022 16
|
1,869.2
|
|
1,869.2
|
279.0
|
279.0
|
Aug-25-2022
|
7.500%
|
|
||
Total Offshore Notes
|
22,571.6
|
22,571.6
|
3,368.9
|
3,368.9
|
9.8x
|
9.8x
|
||||
HKD1,950 Million 6.95% Equity-Linked Securities Due 2026 17
|
1,662.6
|
|
1,662.6
|
248.1
|
248.1
|
Aug-04-2026
|
6.950%
|
|
||
Total Equity-Linked Securities
|
1,662.6
|
1,662.6
|
248.1
|
248.1
|
10.0x
|
10.0x
|
||||
$350 Million 7% Perpetuals
|
2,344.9
|
|
2,344.9
|
350.0
|
350.0
|
|
7.000%
|
|
||
Total Perpetuals
|
2,344.9
|
2,344.9
|
350.0
|
350.0
|
10.2x
|
10.2x
|
||||
Total Debt
|
99,667.9
|
99,667.9
|
14,875.8
|
14,875.8
|
10.2x
|
10.2x
|
||||
Less: Cash and Equivalents
|
(14,352.3)
|
(14,352.3)
|
(2,142.1)
|
(2,142.1)
|
||||||
Plus: Restricted Cash
|
12,691.0
|
12,691.0
|
1,894.2
|
1,894.2
|
||||||
Net Debt
|
98,006.6
|
98,006.6
|
14,627.8
|
14,627.9
|
10.1x
|
10.1x
|
||||
Plus: Market Capitalization
|
3,862.2
|
3,862.2
|
576.4
|
576.4
|
||||||
Enterprise Value
|
101,868.8
|
101,868.8
|
15,204.3
|
15,204.3
|
10.5x
|
10.5x
|
||||
Operating Metrics
|
US$ Amt.
|
|||||||||
LTM Reorg EBITDA
|
9,741.6
|
1,454.0
|
||||||||
|
||||||||||
Liquidity
|
||||||||||
Plus: Cash and Equivalents
|
14,352.3
|
2,142.1
|
||||||||
Less: Restricted Cash
|
(12,691.0)
|
(1,894.2)
|
||||||||
Total Liquidity
|
1,661.3
|
248.0
|
||||||||
Credit Metrics
|
||||||||||
Gross Leverage
|
10.2x
|
|||||||||
Net Leverage
|
10.1x
|
|||||||||
Notes: Source: Company filings, Wind, Reorg; Potential off b/s onshore ABS guaranteed by Logan onshore holdco amounted to RMB 3.06B ; Issuers incl. 深圳市柏霖汇商业保理有限公司, 深圳市前海平裕商业保理有限公司; No disclosure of restricted cash in 1H22 report; Logan reported RMB 10.7B "liabilities under cross border guarantee arrangement" as of Jun. 30, 2022; Assets pledged: RMB 10.1B as of Jun. 30, 2022 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: May 5, 2023 12. Puttable Date: Oct. 16, 2022 13. Puttable Date: Sept. 19, 2022 14. Maturity extended from March 22, 2022 to June 22, 2023; Puttable Date: Sept. 22, 2022 15. Issued on Aug. 5, 2021; appears to be privately placed 16. Repurchased $20M on Jan. 14, 2022 and $1M on Feb. 15, 2022; Per Reorg's coverage dated Aug. 24, 2022, the company expected not to repay the principal. 17. Issued on Feb. 4, 2022 US$ Translation: CNY/USD rate used for USD conversion is 6.7. |
Weekly highlights from our global intel and expert analysis