Mon 02/22/2021 23:15 PM
Share this article:
UPDATE 1: 11:15 p.m. ET 2/22/2021: Sichuan Languang Development’s offshore notes moved up by three to five points across the curve today, Feb. 23, after trading in shares of the company and its Hong Kong-listed property management subsidiary Languang Justbon Services was suspended today on the Shanghai Stock Exchange and the Hong Kong stock exchange, respectively, pending release of an “important announcement.”

An investor relations representative of Sichuan Languang sent a message to investors, stating that Languang Justbon’s trading suspension is due to a major equity interest transaction, about which the company will make an official announcement later, according to the message seen by Reorg.

Languang’s $300 million 10.4% notes due March 9, 2023, were up 5 points to 87/92, while its earliest maturity, $330 million 12% notes due April 25, 2021, increased 3 points to 98.5, according to two buysiders.

Another Hong Kong-listed property management, Country Garden Services Holdings Co., also announced today that trading in its shares was suspended starting 9 a.m., pending the release of an announcement containing inside information in relation to a “potential notifiable transaction.”

Buysiders speculated that Country Garden Services might take Languang Justbon private, given that the market capitalization of Languang Justbon is HKD 6.94 billion ($895.1 million) and its price-to-earnings ratio 10.85 as of today, while Country Garden Services has a market capitalization of HKD 197.15 billion and price-to-earnings ratio of 70.54.

Original Story 8:37 p.m. UTC on Feb. 22, 2021

Shares of Sichuan Languang Development, Languang Justbon Services Suspend Trading Today, Feb. 23, Pending Important Announcements

Relevant Document:
Announcement by Launguang Justbon

Chinese property developer Sichuan Languang Development Co. announced to the Shanghai Stock Exchange that trading in its shares was suspended starting today, Feb. 23, pending release of an unspecified important announcement.

Trading in shares of its property management spin-off, Sichuan Languang Justbon Services, was also suspended today effective 9 a.m. Beijing Time pending the release of an announcement under the Hong Kong Code on Takeovers and Mergers, an announcement with the Hong Kong stock exchange shows.

Below is the capital structure of Sichuan Languang Development:
 
Sichuan Languang Development - Pro Forma as of 02/05/2021
 
09/30/2020
 
EBITDA Multiple
(CNY in Millions)
Amount
US$ Amt.
Maturity
Rate
Book
 
Loans & Other Borrowings
50,666.8
7,238.1
 
 
 
Total Loans & Other Borrowings
50,666.8
7,238.1
 
5.9x
16 Languang 01
1,181.2
168.7
Sep-14-2021
7.400%
 
16 Languang MTN 01
-
-
Jan-28-2021
5.900%
 
16 Languang MTN 03
280.0
40.0
Aug-12-2021
7.500%
 
18 Languang 06
30.0
4.3
Apr-27-2021
7.500%
 
18 Languang 07
600.0
85.7
May-29-2021
7.900%
 
18 Languang MTN 01
1,000.0
142.9
Mar-15-2021
7.800%
 
19 Languang 01
1,100.0
157.1
Mar-19-2022
7.500%
 
19 Languang 02
1,100.0
157.1
Jul-23-2022
7.500%
 
19 Languang 04
300.0
42.9
Aug-06-2022
7.000%
 
19 Languang 07
400.0
57.1
Nov-22-2022
7.500%
 
19 Languang 08
300.0
42.9
Dec-13-2022
7.500%
 
19 Languang MTN 01
900.0
128.6
Jul-11-2021
7.500%
 
20 Languang 02
750.0
107.1
Mar-16-2023
7.150%
 
20 Languang 04
800.0
114.3
Jul-31-2023
7.000%
 
20 Languang Commercial Paper 01
700.0
100.0
Jul-29-2021
6.500%
 
20 Languang MTN 02
1,000.0
142.9
Sep-29-2022
7.000%
 
20 Languang MTN 01
500.0
71.4
May-11-2023
7.200%
 
20 Languang MTN 03
1,500.0
214.3
May-11-2023
7.200%
 
Total Onshore Bonds
12,441.2
1,777.3
 
7.3x
$300M USD 10.4% Notes Due 2023
2,100.0
300.0
Mar-09-2023
10.400%
 
$300M USD 8.85% Notes Due 2022
2,100.0
300.0
Jan-10-2022
8.850%
 
$450M USD 11.00% Notes Due 2022
3,150.0
450.0
Jun-04-2022
11.000%
 
$330M USD 12.00% Notes Due 2021
2,940.0
420.0
Apr-25-2021
12.000%
 
$200M USD 9.00% Notes Due 2021
511.0
73.0
Mar-04-2021
9.000%
 
Total Offshore Senior Notes
10,801.0
1,543.0
 
8.6x
Perpetuals
4,474.0
639.1
 
 
 
Total Perpetuals
4,474.0
639.1
 
9.1x
Total Debt
78,383.0
11,197.6
 
9.1x
Less: Cash and Equivalents
(28,189.6)
(4,027.1)
 
Net Debt
50,193.4
7,170.5
 
5.8x
Operating Metrics
US$ Amt.
LTM Reorg EBITDA
8,634.0
1,233.4
 
 
Liquidity
Plus: Cash and Equivalents
28,189.6
4,027.1
 
Total Liquidity
28,189.6
4,027.1
 
Credit Metrics
Gross Leverage
9.1x
 
Net Leverage
5.8x
 

Notes:
Sources: company filing, Reorg, Cbonds. 2020E EBITDA is used
Pro Forma: Pro forma to Feb. 05 to reflect changes in oustanding bonds and cash
US$ Translation: CNY/USD rate used for USD conversion is 7.
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!