Thu 03/04/2021 07:00 AM
Share this article:
Relevant Document:
Clarification memo (Chinese)

In a memo sent to investors today, March 4, in response to recent media reports, an investor relations representative of Sichuan Languang Development again refuted the rumor that the company is contemplating exiting its Shanghai headquarters and relocating back to its native Chengdu. It reiterated that Shanghai and Chengdu constitute its dual headquarters, and that Shanghai has played an important role in accessing capital, investment and talent.

“The Yangtze River delta area has always been an important strategic region for the company,” the memo reads, which was seen by Reorg. It added that it continues to be committed to the Yangtze River delta and the eastern China region.

Languang called the rumor “baseless,” adding that it “does not and will not plan to exit the Shanghai headquarters.”

In response to the disposal of drug maker Chengdu Dikang Pharmaceutical in July 2020, Languang denied that the sale was due to its liquidity needs. Property development has been the core business of the company, and the original acquisition of Dikang was to facilitate Languang’s backdoor listing in 2015. Languang has been trying to introduce shareholders and sell Dikang when appropriate since 2019. It pointed out that the timing of the announcement of the sale was a function of the natural progression of the negotiations.

In terms of the planned sale of 115.1 million H shares, or 64.6%, of subsidiary Languang Justbon to Country Garden Property Services HK Holdings, Languang said the transaction is a voluntary, strategic decision designed to improve the company's cash flow and help it focus on its core business of property development. Profit generated by the proposed transaction will account for more than 50% of the total net profit in the current accounting period, the memo shows.

As for share pledges by largest shareholder Languang Investment Holding (with 46.9% stake) and second-largest shareholder Yang Keng (with 11.5% stake), total shares pledged by the two shareholders combined account for about 49.6% of Languang’s total share capital, in line with the average level of comparable A-share property developers.

Since 2018, Languang has been acquiring land in joint ventures and expanding its minority interests. About 80% of joint venture partners are companies in the same industry or strategic partners, it said.

Languang also refuted media reports that the trust products it involved in are debt and not equity. It said the trust products are indeed equity interests that do not have guaranteed yield and whose gains or losses depend on performance of the projects.

Financial Positions, Operation

Cash balance was approximately RMB 30 billion as of the end of 2020, of which RMB 1.5 billion ($231.8 million) was restricted. Languang’s restricted assets amounted to RMB 68.5 billion, which accounted for 29% of the total asset or 1.46x of the net asset as of Sept. 30. About RMB 6.3 billion is restricted because of borrowings against inventory collaterals. It is common for property companies to pledge their inventory for construction loans, the company noted in the memo.

The company posted 2020 operating revenue of RMB 45.591 billion, up 16.3% over a year earlier. Contracted sales totalled RMB 103 billion, with an attributable ratio of 70%. About RMB 57 billion sale proceeds was collected in 2020, representing a cash collection rate of 79%.

Contracted sales were up 14% and 23%, respectively, during the third and fourth quarter of 2020 over a year earlier. During the first two months of 2021, contracted sales were approximately RMB 16 billion, up 110% over a year earlier.

By the end of 2020, Languang had a net debt ratio of 92.9%, and if excluding prepayment, a net debt ratio of 73.7%; and a cash to short term debt ratio of 1.1, meaning the company was in compliance with two of the “three red lines.” Languang aims to be in compliance with all three red lines during the first half of 2021.

About 70% of the company’s land is in second-tier cities, with the remaining in third or fourth-tier cities. Its land bank has a total value of RMB 280 billion, sufficient to meet the expansion of the company in the next two to three years. It has more than 400 projects in over 60 cities.

Below is Sichuan Languang’s capital structure:
 
Sichuan Languang Development - Pro Forma as of 02/05/2021
 
09/30/2020
 
EBITDA Multiple
(CNY in Millions)
Amount
US$ Amt.
Maturity
Rate
Book
 
Loans & Other Borrowings
50,666.8
7,238.1
 
 
 
Total Loans & Other Borrowings
50,666.8
7,238.1
 
5.9x
16 Languang 01
1,181.2
168.7
Sep-14-2021
7.400%
 
16 Languang MTN 01
-
-
Jan-28-2021
5.900%
 
16 Languang MTN 03
280.0
40.0
Aug-12-2021
7.500%
 
18 Languang 06
30.0
4.3
Apr-27-2021
7.500%
 
18 Languang 07
600.0
85.7
May-29-2021
7.900%
 
18 Languang MTN 01
1,000.0
142.9
Mar-15-2021
7.800%
 
19 Languang 01
1,100.0
157.1
Mar-19-2022
7.500%
 
19 Languang 02
1,100.0
157.1
Jul-23-2022
7.500%
 
19 Languang 04
300.0
42.9
Aug-06-2022
7.000%
 
19 Languang 07
400.0
57.1
Nov-22-2022
7.500%
 
19 Languang 08
300.0
42.9
Dec-13-2022
7.500%
 
19 Languang MTN 01
900.0
128.6
Jul-11-2021
7.500%
 
20 Languang 02
750.0
107.1
Mar-16-2023
7.150%
 
20 Languang 04
800.0
114.3
Jul-31-2023
7.000%
 
20 Languang Commercial Paper 01
700.0
100.0
Jul-29-2021
6.500%
 
20 Languang MTN 02
1,000.0
142.9
Sep-29-2022
7.000%
 
20 Languang MTN 01
500.0
71.4
May-11-2023
7.200%
 
20 Languang MTN 03
1,500.0
214.3
May-11-2023
7.200%
 
Total Onshore Bonds
12,441.2
1,777.3
 
7.3x
$300M USD 10.4% Notes Due 2023
2,100.0
300.0
Mar-09-2023
10.400%
 
$300M USD 8.85% Notes Due 2022
2,100.0
300.0
Jan-10-2022
8.850%
 
$450M USD 11.00% Notes Due 2022
3,150.0
450.0
Jun-04-2022
11.000%
 
$330M USD 12.00% Notes Due 2021
2,940.0
420.0
Apr-25-2021
12.000%
 
$200M USD 9.00% Notes Due 2021
511.0
73.0
Mar-04-2021
9.000%
 
Total Offshore Senior Notes
10,801.0
1,543.0
 
8.6x
Perpetuals
4,474.0
639.1
 
 
 
Total Perpetuals
4,474.0
639.1
 
9.1x
Total Debt
78,383.0
11,197.6
 
9.1x
Less: Cash and Equivalents
(28,189.6)
(4,027.1)
 
Net Debt
50,193.4
7,170.5
 
5.8x
Operating Metrics
US$ Amt.
LTM Reorg EBITDA
8,634.0
1,233.4
 
 
Liquidity
Plus: Cash and Equivalents
28,189.6
4,027.1
 
Total Liquidity
28,189.6
4,027.1
 
Credit Metrics
Gross Leverage
9.1x
 
Net Leverage
5.8x
 

Notes:
Sources: company filing, Reorg, Cbonds. 2020E EBITDA is used
Pro Forma: Pro forma to Feb. 05 to reflect changes in oustanding bonds and cash
US$ Translation: CNY/USD rate used for USD conversion is 7.
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!