Tsinghua Unigroup
06/30/2020 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Mortgage Loans |
15,051.6 |
2,150.2 |
|
|
|
Pledged Loans |
13,931.7 |
1,990.2 |
|
|
|
Guaranteed Loans |
51,707.0 |
7,386.7 |
|
|
|
Credit Loans |
19,359.5 |
2,765.6 |
|
|
|
Total Loans & Other Borrowings |
100,049.8 |
14,292.8 |
6.5x |
||
17 Unigroup Telemcom PPN001 |
2,000.0 |
285.7 |
Jan-23-2022 |
5.500% |
|
18 Unigroup Telemcom PPN001 |
1,000.0 |
142.9 |
Apr-26-2021 |
6.270% |
|
17 Unigroup PPN001 |
1,000.0 |
142.9 |
Jul-28-2020 |
6.000% |
|
15 Unigroup PPN002 |
1,400.0 |
200.0 |
Jul-31-2020 |
6.950% |
|
15 Unigroup PPN003 |
1,500.0 |
214.3 |
Aug-27-2020 |
6.800% |
|
17 Unigroup PPN003 |
1,000.0 |
142.9 |
Aug-30-2020 |
5.800% |
|
15 Unigroup PPN005 |
1,100.0 |
157.1 |
Sep-28-2020 |
6.650% |
|
15 Unigroup PPN006 |
1,000.0 |
142.9 |
Oct-30-2020 |
6.500% |
|
17 Unigroup PPN004 |
1,000.0 |
142.9 |
Oct-31-2020 |
5.800% |
|
17 Unigroup PPN005 |
1,300.0 |
185.7 |
Nov-15-2020 |
5.600% |
|
16 Unigroup 01 |
295.0 |
42.1 |
Jan-14-2021 |
5.600% |
|
18 Unigroup PPN001 |
2,500.0 |
357.1 |
Mar-16-2021 |
6.200% |
|
16 Unigroup 02 |
301.0 |
43.0 |
Apr-06-2021 |
5.300% |
|
16 Unigroup PPN005 |
1,000.0 |
142.9 |
Sep-23-2021 |
5.650% |
|
16 Unigroup PPN006 |
2,000.0 |
285.7 |
Sep-29-2021 |
5.630% |
|
18 Unigroup PPN002 |
1,300.0 |
185.7 |
Dec-26-2021 |
6.150% |
|
19 Unigroup 02 |
2,000.0 |
285.7 |
Mar-25-2022 |
4.940% |
|
17 Unigroup 03 |
750.0 |
107.1 |
Mar-27-2022 |
5.850% |
|
17 Unigroup PPN002 |
700.0 |
100.0 |
Aug-14-2022 |
6.000% |
|
17 Unigroup 05 |
600.0 |
85.7 |
Nov-02-2022 |
6.000% |
|
18 Unigroup 04 |
5,000.0 |
714.3 |
Dec-10-2023 |
5.200% |
|
19 Unigroup 01 |
600.0 |
85.7 |
Jan-25-2024 |
5.110% |
|
19 Unigroup ZR002 |
1,000.0 |
142.9 |
May-2020 |
|
|
19 Unigroup ZR001 |
3,000.0 |
428.6 |
Sep-2020 |
|
|
18 Unigroup ZR005 |
1,000.0 |
142.9 |
Jul-2021 |
|
|
18 Unigroup ZR004 |
1,000.0 |
142.9 |
Jul-2021 |
|
|
18 Unigroup ZR003 |
2,000.0 |
285.7 |
Apr-2021 |
|
|
18 Unigroup ZR002 |
1,000.0 |
142.9 |
Feb-2021 |
|
|
18 Guoxin Micro 01 |
300.0 |
42.9 |
May-21-2023 |
5.280% |
|
Total Onshore Corporate Bonds |
38,646.0 |
5,520.9 |
9.0x |
||
$450M Unigroup International Senior Notes issued 2015 |
3,150.0 |
450.0 |
Dec-10-2020 |
6.000% |
|
$1050M Unic Senior Notes issued 2018 |
7,350.0 |
1,050.0 |
Jan-31-2021 |
4.750% |
|
$750M Unic Senior Notes issued 2018 |
5,250.0 |
750.0 |
Jan-31-2023 |
5.380% |
|
$200M Unic Senior Notes issued 2017 |
1,400.0 |
200.0 |
Jan-31-2028 |
6.500% |
|
Total Offshore Senior Notes |
17,150.0 |
2,450.0 |
10.1x |
||
Total Debt |
155,845.8 |
22,263.7 |
10.1x |
||
Less: Cash and Equivalents |
(51,563.2) |
(7,366.2) |
|||
Plus: Restricted Cash |
9,629.0 |
1,375.6 |
|||
Net Debt |
113,911.6 |
16,273.1 |
7.4x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reorg EBITDA |
15,426.6 |
2,203.8 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
51,563.2 |
7,366.2 |
|||
Less: Restricted Cash |
(9,629.0) |
(1,375.6) |
|||
Total Liquidity |
41,934.2 |
5,990.6 |
|||
Credit Metrics |
|||||
Gross Leverage |
10.1x |
||||
Net Leverage |
7.4x |
||||
Notes:
Reorg EBITDA Calculation: Gross Profit - Operating Expenses + D&A; Sources: Reorg, company filing, Wind US$ Translation: CNY/USD rate used for USD conversion is 7. |
Weekly highlights from our global intel and expert analysis