Red Star Macalline Holding Group
09/30/2020
|
EBITDA Multiple
|
||||
---|---|---|---|---|---|
(CNY in Millions)
|
Amount
|
US$ Amt.
|
Maturity
|
Rate
|
Book
|
|
|||||
Bank and Other Borrowings 1
|
52,635.0
|
8,147.8
|
|
|
|
Total Bank and Other Borrowings
|
52,635.0
|
8,147.8
|
4.8x
|
||
19 Aegean Sea B
|
400.0
|
61.9
|
Jan-25-2037
|
7.500%
|
|
19 Aegean Sea Subordinated
|
200.0
|
31.0
|
Jan-25-2037
|
|
|
19 PR Sea A
|
1,679.8
|
260.0
|
Jan-25-2037
|
6.500%
|
|
19 Red Star Subordinated
|
50.0
|
7.7
|
Jul-30-2040
|
|
|
19 PR Red Star Senior
|
694.0
|
107.4
|
Jul-30-2040
|
6.800%
|
|
18 Red Star Furniture Subordinated 2
|
100.0
|
15.5
|
Dec-17-2036
|
|
|
18 Red Star Furniture A2 2
|
211.0
|
32.7
|
Dec-17-2036
|
6.300%
|
|
18 PR Red Star Furniture A1 2
|
2,208.0
|
341.8
|
Dec-17-2036
|
5.800%
|
|
19 Red Star Furniture ABN001 Senior 2
|
1,277.1
|
197.7
|
May-07-2037
|
6.300%
|
|
20 Red Star Furniture B 2
|
110.0
|
17.0
|
Jun-28-2038
|
6.000%
|
|
20 Red Star Furniture A 2
|
416.9
|
64.5
|
Jun-28-2038
|
5.500%
|
|
19 Red Star Furniture Subordinated 2
|
150.0
|
23.2
|
Jun-26-2040
|
|
|
19 Red Star Furniture B 2
|
410.0
|
63.5
|
Jun-26-2040
|
7.000%
|
|
19 PR Red Star Furniture A 2
|
1,686.4
|
261.1
|
Jun-26-2040
|
5.800%
|
|
19 Red Star Furniture ABN001 Subordinated 2
|
10.0
|
1.5
|
May-07-2037
|
|
|
20 Red Star Furniture Subordinated 2
|
30.0
|
4.6
|
Jun-28-2038
|
|
|
Total Onshore ABS
|
9,633.2
|
1,491.2
|
5.7x
|
||
15 Red Star 01 3
|
-
|
-
|
Oct-28-2020
|
4.370%
|
|
20 Red Star S1 3
|
-
|
-
|
Dec-05-2020
|
5.500%
|
|
16 Red Star 02
|
1,000.0
|
154.8
|
Apr-28-2023
|
5.300%
|
|
17 Red Star 01
|
0.3
|
0.0
|
Nov-07-2022
|
6.800%
|
|
17 Red Star 02
|
1,000.0
|
154.8
|
Nov-07-2024
|
6.500%
|
|
19 Red Star 01
|
1,000.0
|
154.8
|
Jan-28-2022
|
6.500%
|
|
19 Red Star 03
|
1,000.0
|
154.8
|
Mar-26-2022
|
6.500%
|
|
20 Red Star 02
|
400.0
|
61.9
|
Jan-21-2025
|
7.200%
|
|
20 Red Star 01
|
600.0
|
92.9
|
Jan-21-2023
|
6.800%
|
|
20 Red Star 03
|
2,500.0
|
387.0
|
May-29-2023
|
6.820%
|
|
20 Red Star 05 4
|
2,500.0
|
387.0
|
Nov-26-2023
|
6.880%
|
|
20 Red Star 07 5
|
500.0
|
77.4
|
Dec-23-2025
|
7.000%
|
|
18 Macalline MTN001
|
1,200.0
|
185.8
|
Mar-30-2023
|
6.440%
|
|
18 Macalline MTN002
|
2,300.0
|
356.0
|
Apr-26-2021
|
6.800%
|
|
19 Red Star 01EB
|
4,359.4
|
674.8
|
May-14-2024
|
3.250%
|
|
20 Macalline SCP001 6
|
-
|
-
|
Oct-26-2020
|
4.200%
|
|
15 Red Star Furniture 01 6
|
-
|
-
|
Nov-10-2020
|
5.900%
|
|
16 Red Star Furniture 01 2
|
46.8
|
7.2
|
Jul-13-2021
|
5.400%
|
|
16 Red Star Furniture 02 2
|
1,500.0
|
232.2
|
Jul-13-2023
|
5.290%
|
|
19 Red Star Furniture 02 2
|
2,000.0
|
309.6
|
Jun-10-2023
|
5.350%
|
|
20 Red Star Furniture 01 2
|
500.0
|
77.4
|
Mar-10-2023
|
4.950%
|
|
20 Red Star Furniture 02 2
|
500.0
|
77.4
|
Jun-03-2023
|
5.160%
|
|
20 Red Star Furniture 03 7
|
500.0
|
77.4
|
Oct-30-2023
|
6.200%
|
|
18 Macalline MTN001 2
|
500.0
|
77.4
|
Oct-24-2021
|
6.180%
|
|
19 Red Maccaline MTN001 2
|
500.0
|
77.4
|
Jan-25-2022
|
5.750%
|
|
20 Red Mecalline MTN001 2
|
500.0
|
77.4
|
Jan-20-2023
|
5.700%
|
|
Total Onshore Bonds
|
24,906.5
|
3,855.5
|
8.0x
|
||
$300M USD 3.375% Senior Notes due on 2022
|
1,938.0
|
300.0
|
Sep-21-2022
|
3.375%
|
|
Total Offshore Senior Bonds
|
1,938.0
|
300.0
|
8.2x
|
||
Total Debt
|
89,112.7
|
13,794.5
|
8.2x
|
||
Less: Cash and Equivalents
|
(13,656.3)
|
(2,114.0)
|
|||
Net Debt
|
75,456.4
|
11,680.6
|
7.0x
|
||
Operating Metrics
|
US$ Amt.
|
||||
LTM Reported EBITDA
|
10,853.0
|
1,680.0
|
|||
|
|||||
Liquidity
|
|||||
Plus: Cash and Equivalents
|
13,656.3
|
2,114.0
|
|||
Total Liquidity
|
13,656.3
|
2,114.0
|
|||
Credit Metrics
|
|||||
Gross Leverage
|
8.2x
|
||||
Net Leverage
|
7.0x
|
||||
Notes: Source: Wind, Cbond, company filings; 2019 reported EBITDA is used 1. Due to lack of updated disclosure, 2020 Interim reported Commercial real estate mortgage-backed securities is used 2. By listed subsidiary - Red Star Macalline Group Corporation Ltd. 3. Repaid upon maturity 4. Public bond issued on Nov. 24, 2020 5. Public bond issued on Dec. 22, 2020 6. Repaid upon maturity, by listed subsidiary - Red Star Macalline Group Corporation Ltd. 7. Public bond issued on Oct. 28, 2020, by listed subsidiary - Red Star Macalline Group Corporation Ltd. Pro Forma: Pro forma to Feb. 4, 2021 to reflect changes in outstanding bonds and cash position US$ Translation: CNY/USD rate used for USD conversion is 6.46. |
Weekly highlights from our global intel and expert analysis