Sinic Holdings (Group)
06/30/2021
|
EBITDA Multiple
|
||||
---|---|---|---|---|---|
(CNY in Millions)
|
Amount
|
US$ Amt.
|
Maturity
|
Rate
|
Book
|
|
|||||
Bank loans - secured
|
13,939.6
|
2,144.6
|
|
|
|
Other loans - secured
|
9,615.9
|
1,479.4
|
|
|
|
Other loans - unsecured
|
-
|
-
|
|
12.000%
|
|
Due to Related Parties
|
7,058.8
|
1,086.0
|
|
12.000%
|
|
Total Bank and Other Borrowings
|
30,614.3
|
4,709.9
|
5.6x
|
||
20 Sinic 1A
|
500.0
|
76.9
|
Oct-21-2022
|
|
|
20 Sinic 1B
|
190.0
|
29.2
|
Oct-21-2022
|
|
|
20 Sinic 1C
|
37.0
|
5.7
|
Oct-21-2022
|
|
|
Total Onshore ABS
|
727.0
|
111.8
|
5.7x
|
||
21 Sinic 03
|
451.0
|
69.4
|
Jul-22-2024
|
7.200%
|
|
21 Sinic 01 1
|
255.0
|
39.2
|
Mar-26-2024
|
7.000%
|
|
20 Sinic 01
|
300.0
|
46.2
|
Dec-22-2025
|
7.000%
|
|
18 Sinic 02
|
34.0
|
5.2
|
Oct-19-2021
|
7.000%
|
|
Total Onshore Bonds
|
1,040.0
|
160.0
|
5.9x
|
||
$210 Million 10.5% Senior Notes Due 2022
|
1,365.0
|
210.0
|
Jun-13-2022
|
10.500%
|
|
$250 Million 9.5% Senior Notes Due 2021
|
1,625.0
|
250.0
|
Oct-18-2021
|
9.500%
|
|
$250 Million 8.5% Senior Notes Due 2022
|
1,625.0
|
250.0
|
Jan-24-2022
|
8.500%
|
|
Total Offhsore Bonds
|
4,615.0
|
710.0
|
6.8x
|
||
Amounts Due to Related Parties
|
-
|
-
|
|
|
|
Total Amounts Due to Related Parties
|
-
|
-
|
6.8x
|
||
Total Debt
|
36,996.3
|
5,691.7
|
6.8x
|
||
Less: Cash and Equivalents
|
(19,160.1)
|
(2,947.7)
|
|||
Net Debt
|
17,836.2
|
2,744.0
|
3.3x
|
||
Operating Metrics
|
US$ Amt.
|
||||
LTM Reported EBITDA
|
5,474.0
|
842.2
|
|||
|
|||||
Liquidity
|
|||||
Plus: Cash and Equivalents
|
19,160.1
|
2,947.7
|
|||
Total Liquidity
|
19,160.1
|
2,947.7
|
|||
Credit Metrics
|
|||||
Gross Leverage
|
6.8x
|
||||
Net Leverage
|
3.3x
|
||||
Notes: Source: Company filings, Wind, Reorg, 2021E Wind EBITDA is used 1. Issued on March 24, 2021 US$ Translation: CNY/USD rate used for USD conversion is 6.5. |
Weekly highlights from our global intel and expert analysis