GCL New Energy
06/30/2020 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Loans from associate of the ultimate holding company |
287.3 |
41.0 |
|
|
|
Other secured loans |
26,976.7 |
3,853.8 |
|
|
|
Total Secured Loans |
27,264.0 |
3,894.9 |
5.2x |
||
Loans from Mr. Zhu Yufeng and his family |
1,007.4 |
143.9 |
|
8.000% |
|
Other unsecured loans |
1,752.1 |
250.3 |
|
|
|
Total Unsecured Loans |
2,759.5 |
394.2 |
5.7x |
||
17 GCL Green Bond |
- |
- |
Dec-01-2020 |
7.500% |
|
Total Onshore Bonds |
- |
- |
5.7x |
||
$500M USD 7.10% Senior Notes Due 2021 |
3,500.0 |
500.0 |
Jan-30-2021 |
7.100% |
|
Total Offshore Senior Notes |
3,500.0 |
500.0 |
6.3x |
||
Perpetuals |
2,245.0 |
320.7 |
|
|
|
Total Perpetuals |
2,245.0 |
320.7 |
6.8x |
||
Total Debt |
35,768.5 |
5,109.8 |
6.8x |
||
Less: Cash and Equivalents |
(850.3) |
(121.5) |
|||
Plus: Restricted Cash |
454.9 |
65.0 |
|||
Net Debt |
35,373.1 |
5,053.3 |
6.7x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reported EBITDA |
5,289.0 |
755.6 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
850.3 |
121.5 |
|||
Less: Restricted Cash |
(454.9) |
(65.0) |
|||
Total Liquidity |
395.4 |
56.5 |
|||
Credit Metrics |
|||||
Gross Leverage |
6.8x |
||||
Net Leverage |
6.7x |
||||
Notes:
Sources: company filing, Wind, Reorg US$ Translation: CNY/USD rate used for USD conversion is 7. |
Weekly highlights from our global intel and expert analysis