Peking University Founder Group Company Limited
09/30/2019
|
EBITDA Multiple
|
||||
---|---|---|---|---|---|
(CNY in Millions)
|
Amount
|
US$ Amt.
|
Maturity
|
Rate
|
Book
|
|
|||||
Bank and other borrowings
|
46,646.1
|
6,663.7
|
|
|
|
Total Bank and other borrowings
|
46,646.1
|
6,663.7
|
|
||
19 PKU 02
|
1,500.0
|
214.3
|
Mar-04-2024
|
6.300%
|
|
18 PKU 14
|
2,000.0
|
285.7
|
Nov-16-2023
|
6.500%
|
|
18 PKU 13
|
2,000.0
|
285.7
|
Oct-12-2023
|
6.050%
|
|
18 PKU 12
|
1,200.0
|
171.4
|
Aug-31-2023
|
6.050%
|
|
18 PKU 10
|
2,350.0
|
335.7
|
Aug-09-2023
|
6.680%
|
|
18 PKU 09
|
2,000.0
|
285.7
|
Jul-19-2023
|
6.200%
|
|
18 PKU 07
|
2,000.0
|
285.7
|
Jun-21-2023
|
6.800%
|
|
18 PKU 05
|
3,000.0
|
428.6
|
May-25-2023
|
6.800%
|
|
18 PKU 03
|
110.0
|
15.7
|
Apr-09-2023
|
6.000%
|
|
18 PKU 02
|
1,730.0
|
247.1
|
Mar-16-2023
|
6.800%
|
|
18 PKU 01
|
400.0
|
57.1
|
Mar-16-2023
|
6.000%
|
|
19 PKU MTN002
|
1,550.0
|
221.4
|
Oct-15-2022
|
6.500%
|
|
19 PKU MTN001
|
1,400.0
|
200.0
|
Jan-28-2022
|
5.800%
|
|
18 PKU MTN002
|
1,400.0
|
200.0
|
Nov-02-2021
|
5.990%
|
|
18 PKU MTN001
|
1,200.0
|
171.4
|
Aug-22-2021
|
4.500%
|
|
16 PKU 08
|
600.0
|
85.7
|
Jul-26-2021
|
4.800%
|
|
16 PKU PPN001
|
2,000.0
|
285.7
|
Apr-14-2021
|
4.500%
|
|
16 PKU 02
|
1,510.0
|
215.7
|
Mar-11-2021
|
6.500%
|
|
16 PKU 01
|
1,290.0
|
184.3
|
Dec-12-2020
|
6.200%
|
|
17 PKU 01
|
800.0
|
114.3
|
|
|
|
19 PKU CP001
|
3,000.0
|
428.6
|
Sep-12-2020
|
6.300%
|
|
19 PKU D2
|
500.0
|
71.4
|
Jul-23-2020
|
6.150%
|
|
19 PKU D1
|
1,000.0
|
142.9
|
May-31-2020
|
6.200%
|
|
19 PKU SCP002
|
2,000.0
|
285.7
|
Feb-21-2020
|
4.940%
|
|
19 PKU SCP001
|
-
|
-
|
Oct-15-2019
|
5.100%
|
|
19 PKU Private 01
|
160.0
|
22.9
|
Mar-28-2021
|
|
|
19 PKU Private 02
|
340.0
|
48.6
|
Mar-29-2021
|
|
|
19 Founder F2
|
600.0
|
85.7
|
Mar-21-2022
|
4.650%
|
|
19 Founder F1
|
2,500.0
|
357.1
|
Feb-27-2022
|
4.710%
|
|
19 Founder C1
|
1,560.0
|
222.9
|
Apr-24-2021
|
4.800%
|
|
17 Founder C2
|
2,220.0
|
317.1
|
Oct-12-2020
|
5.700%
|
|
17 Founder C1
|
1,900.0
|
271.4
|
Sep-19-2020
|
5.700%
|
|
18 Founder F3
|
1,460.0
|
208.6
|
Jul-10-2020
|
6.100%
|
|
18 Founder F1
|
2,000.0
|
285.7
|
May-29-2020
|
6.080%
|
|
19 Founder Securities CP002
|
1,500.0
|
214.3
|
Feb-09-2020
|
3.180%
|
|
18 Founder C1
|
640.0
|
91.4
|
Jan-29-2020
|
6.300%
|
|
Total Onshore Bonds
|
51,420.0
|
7,345.7
|
|
||
17 HongKong JHC, 4.575% 20apr2020
|
2,100.0
|
300.0
|
Apr-20-2020
|
4.580%
|
|
18 HongKong JHC, 4.7% 24jan2021
|
1,400.0
|
200.0
|
Jan-24-2021
|
4.700%
|
|
18 HongKong JHC, 5.35% 24jan2023
|
2,800.0
|
400.0
|
Jan-24-2023
|
5.350%
|
|
19 HongKong JHC, 7.5% 28jan2022
|
2,450.0
|
350.0
|
Jan-28-2022
|
7.500%
|
|
19 HongKong JHC, 7.45% 16oct2022
|
2,100.0
|
300.0
|
Oct-16-2022
|
7.450%
|
|
19 HongKong JHC, 7.875% 24jun2021
|
1,750.0
|
250.0
|
Jun-24-2021
|
7.880%
|
|
18 Founder Information, 6.25% 17oct2020
|
3,430.0
|
490.0
|
Oct-17-2020
|
6.250%
|
|
18 Founder Information, FRN 21may2021 1
|
2,170.0
|
310.0
|
May-21-2021
|
|
|
18 Founder Securities, 6.9% 16nov2020
|
1,400.0
|
200.0
|
Nov-16-2020
|
6.900%
|
|
18 HongKong JHC, 4.75% 14dec2021, EUR
|
622.4
|
88.9
|
Dec-14-2021
|
4.750%
|
|
19 Founder Information, 8.45% 14jul2020
|
2,450.0
|
350.0
|
Jul-14-2020
|
8.450%
|
|
Total Offshore Senior Notes
|
22,672.4
|
3,238.9
|
|
||
Other debt
|
36,885.8
|
5,269.4
|
|
|
|
Total Other debt
|
36,885.8
|
5,269.4
|
|
||
Total Debt
|
157,624.3
|
22,517.8
|
|
||
Less: Cash and Equivalents
|
(39,459.0)
|
(5,637.0)
|
|||
Net Debt
|
118,165.3
|
16,880.8
|
|
||
|
|||||
Liquidity
|
US$ Amt.
|
||||
Plus: Cash and Equivalents
|
39,459.0
|
5,637.0
|
|||
Total Liquidity
|
39,459.0
|
5,637.0
|
|||
Notes: Source: Company filings, bonds offering circulars, Wind; pro forma cash balance calculated from reconciling Q3 cash figures with new debt issuances/repayments 1. Interest rate is 2021-12-14 US$ Translation: CNY/USD rate used for USD conversion is 7. |
Weekly highlights from our global intel and expert analysis