Jinke Property
06/30/2021
|
EBITDA Multiple
|
||||
---|---|---|---|---|---|
(CNY in Millions)
|
Amount
|
US$ Amt.
|
Maturity
|
Rate
|
Book
|
|
|||||
Bank and Other Loans
|
77,686.6
|
11,951.8
|
|
|
|
Total Bank and Other Loans
|
77,686.6
|
11,951.8
|
5.1x
|
||
21 Jinke04
|
1,000.0
|
153.8
|
Jun-24-2025
|
6.300%
|
|
20 Jinke04
|
450.0
|
69.2
|
May-28-2025
|
5.600%
|
|
21 Jinke Property MTN001
|
500.0
|
76.9
|
Mar-31-2025
|
6.300%
|
|
21 Jinke03
|
2,200.0
|
338.5
|
Mar-04-2025
|
6.300%
|
|
20 Jinke02
|
400.0
|
61.5
|
Feb-20-2025
|
6.300%
|
|
21 Jinke01
|
750.0
|
115.4
|
Jan-28-2025
|
6.200%
|
|
20 Jinke Property MTN002
|
1,000.0
|
153.8
|
Aug-25-2024
|
5.480%
|
|
20 Jinke Property MTN001
|
1,000.0
|
153.8
|
Jul-30-2024
|
5.580%
|
|
20 Jinke03
|
1,250.0
|
192.3
|
May-28-2024
|
5.000%
|
|
20 Jinke01
|
1,900.0
|
292.3
|
Feb-20-2023
|
6.000%
|
|
19 Jinke03
|
696.2
|
107.1
|
Jul-08-2022
|
6.500%
|
|
18 Jinke01
|
349.7
|
53.8
|
Feb-09-2022
|
7.000%
|
|
21 Jinke Property SCP002
|
800.0
|
123.1
|
Dec-25-2021
|
5.900%
|
|
21 Jinke Property SCP001
|
1,000.0
|
153.8
|
Sep-25-2021
|
5.400%
|
|
Shenzhen Qianhai Wutong Convertible Bonds
|
319.0
|
49.1
|
|
|
|
Total Onshore Bonds
|
13,614.9
|
2,094.6
|
6.0x
|
||
$300 Million 8.375% Senior Notes Due 2021
|
2,112.5
|
325.0
|
Jun-20-2021
|
8.375%
|
|
Total Offshore Bonds
|
2,112.5
|
325.0
|
6.1x
|
||
Perpetuals
|
4,262.6
|
655.8
|
|
|
|
Total Perpetuals
|
4,262.6
|
655.8
|
6.4x
|
||
Total Debt
|
97,676.6
|
15,027.2
|
6.4x
|
||
Less: Cash and Equivalents
|
(37,030.1)
|
(5,696.9)
|
|||
Plus: Restricted Cash
|
629.1
|
96.8
|
|||
Net Debt
|
61,275.6
|
9,427.0
|
4.0x
|
||
Operating Metrics
|
US$ Amt.
|
||||
LTM Reorg EBITDA
|
15,282.0
|
2,351.1
|
|||
|
|||||
Liquidity
|
|||||
Plus: Cash and Equivalents
|
37,030.1
|
5,696.9
|
|||
Less: Restricted Cash
|
(629.1)
|
(96.8)
|
|||
Total Liquidity
|
36,401.0
|
5,600.2
|
|||
Credit Metrics
|
|||||
Gross Leverage
|
6.4x
|
||||
Net Leverage
|
4.0x
|
||||
Notes: Source: Company filings, Wind, Cbonds; 2021E EBITDA from WIND market consensus Pro Forma: For Pro forma, the proceeds from the new bonds were added to cash as the exact use of proceeds for each of the bond raised remains unclear; The repayment for matured debts were subtracted from cash as the exact source of funding used to repay the debt remains unclear US$ Translation: CNY/USD rate used for USD conversion is 6.5. |
Weekly highlights from our global intel and expert analysis