Wed 04/07/2021 03:20 AM
Share this article:
PT Sri Rejeki Isman Tbk (Sritex) and its bilateral lender QNB Indonesia have agreed to extend $35.4 million of short-term borrowings originally due on April 1, according to two sources with knowledge.

One of the sources said that the extension was “temporary” and it would be until Sritex wraps up its debt restructuring exercise. The second source said that the extension was agreed until July 1. Continue reading for our Asia Core Credit team's update on Sritex's loan extension and request a trial for access to our analysis and reporting on hundreds of other debt restructuring situations in the region.

As previously reported, Sritex further disclosed in its 2020 financials that its $35.4 million of short-term borrowings with QNB Indonesia were due on April 1 and extension discussions with the bank were in progress

Sritex ‘s one-year committed drawn revolving credit facility with Taipei Fubon Commercial Bank bank, totalling $20 million, is due today, April 7, and a DBS bilateral facility of $4.4 million is due on April 23, the financials show. Taipei Fubon Commercial Bank has hired Allen & Overy’s Indonesian arm, Ginting & Reksodiputro, as legal advisor, as reported.

A Sritex representative declined to comment on QNB’s extension but said that the company is in the middle of “discussion” with its newly appointed financial advisor and will update if there was “further information”.

QNB declined to comment.

See Reorg’s previous coverage of Sritex HERE, including the company’s most recent earnings HERE.

Sritex’s capital structure is as follows:










































































































































































































































































































































































Sri Rejeki Isman Tbk (Sritex)


12/31/2020

EBITDA Multiple

(USD in Millions)

Amount

Price

Mkt. Val.

Maturity

Rate

Yield

Book

Market


HSBC Indonesia 1

42.8


42.8

Sep-28-2021



QNB Indonesia 2

35.4


35.4

Apr-01-2021



Bank Central Asia 3

7.9


7.9

May-09-2021



Bank Negara Indonesia 4

12.2


12.2

Sep-03-2021



MUFG 5

26.6


26.6

Jan-22-2022



DBS Indonesia 5

4.4


4.4

Apr-23-2021



Taipei Fubon 6

20.0


20.0

Apr-07-2021



Bank Muamalat 5

29.7


29.7

Aug-05-2021



Bank of China (HK) 6

15.0


15.0

Sep-30-2021



Bank Pembangunan DJBB 6

38.9


38.9

Oct-05-2021



Standard Chartered 7

26.2


26.2

Oct-31-2020



Bank Woori Saudara 6

5.0


5.0

Jul-28-2021



Bank DKI 6

10.6


10.6

Oct-21-2021



Bank Emirates NBD 4

2.6


2.6




Total Trade/ Working Capital Borrowings

277.3

277.3

1.2x

1.2x

Bank Central Asia 8

16.2


16.2

2023

4.750%


Bank Permata

2.1


2.1

Jul-11-2022

9.500%


Syndication (Citi Global, DBS, HSBCI) 9

350.0


350.0

Jan-02-2022

USD LIBOR + 2.700%


Total Long-term Bank Borrowings

368.3

368.3

2.7x

2.7x

Finance Lease 10

23.7


23.7




Total Leases

23.7

23.7

2.8x

2.8x

MTN $25mil 5.8% '20 11

25.0


25.0

May-18-2021

5.800%


$150mil Golden Legacy 6.875% '24 12

150.0


150.0

Mar-27-2024

6.875%


$225mil SRIL 7.25% '25 13

225.0


225.0

Jan-16-2025

7.250%


Total Notes and Bonds

400.0

400.0

4.4x

4.4x

Total Debt

1,069.3

1,069.3

4.4x

4.4x

Less: Cash and Equivalents

(187.6)

(187.6)

Net Debt

881.7

881.7

3.7x

3.7x

Plus: Market Capitalization

287.3

287.3

Enterprise Value

1,169.0

1,169.0

4.9x

4.9x

Operating Metrics

LTM Revenue

1,282.6

LTM Reorg EBITDA

241.0


Liquidity

Plus: Cash and Equivalents

187.6

Total Liquidity

187.6

Credit Metrics

Gross Leverage

4.4x

Net Leverage

3.7x


Notes:
Reorg EBITDA incl. PSAK 73 effects of ~$12.1mil in 2020
1. - At opcos' level, plus Golden Mountain, maturity estimated based on disclosure
2. Extension in progress
3. Opco Level
4. Golden Mountain level
5. Holdco, opco level
6. Holdco level
7. Holdco + opco level; automatically extended by bank
8. Rate: 4.5% - 5.0%, maturity: 2021 - 2023, Collateralised against PPE, working capital - D/E < 1.5x, EBITDA/ interest >2x, current ratio >1x
9. Rate: 1mL + 250-290bps, Consol. net borrowings/ tangible net worth <1.30x (steps down to 1.15x Jun'21); Consol. net borrowings/ EBITDA < 3.75x (steps downs to 3.6x in Jun'21)
10. For machine rental, PSAK 73 adoption
11. Current asset/ current debt >2x, EBITDA/ interest > 2.5x
12. FCCR > 2.5x
13. FCCR > 2.5x



-- Sarah Yuniarni, Nidhi Pandurangi
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!