Sichuan Languang Development
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. |
Weekly highlights from our global intel and expert analysis