Sino-Ocean Group Holding Limited
06/30/2022
|
EBITDA Multiple
|
||||
---|---|---|---|---|---|
(CNY in Millions)
|
Amount
|
US$ Amt.
|
Maturity
|
Rate
|
Book
|
|
|||||
Bank and Other Loans
|
35,800.9
|
5,042.4
|
|
|
|
Total Bank and Other Loans
|
35,800.9
|
5,042.4
|
3.5x
|
||
Lease Liabilities
|
424.0
|
59.7
|
|
|
|
Total Lease Liabilities
|
424.0
|
59.7
|
3.6x
|
||
Wanhe 2B
|
18.0
|
2.5
|
Oct-31-2022
|
|
|
Wanhe 2A
|
76.4
|
10.8
|
Oct-31-2022
|
4.200%
|
|
Sino-Ocean R2 Senior
|
1,042.0
|
146.8
|
Dec-26-2022
|
4.230%
|
|
Sino-Ocean R2 Sub
|
261.0
|
36.8
|
Dec-26-2022
|
|
|
Sino-Ocean R1 A1
|
1,601.5
|
225.6
|
Dec-13-2023
|
5.500%
|
|
Sino-Ocean R1 A2
|
1,281.2
|
180.5
|
Dec-13-2023
|
6.000%
|
|
Sino-Ocean R1 Sub
|
320.3
|
45.1
|
Dec-13-2023
|
|
|
18 Sino-Ocean ABN001 Senior 1
|
2,435.0
|
343.0
|
Apr-20-2038
|
5.750%
|
|
18 Sino-Ocean ABN001 Sub
|
143.0
|
20.1
|
Apr-20-2038
|
|
|
21 Sino-Ocean ABN001 Senior
|
3,200.0
|
450.7
|
May-30-2039
|
4.190%
|
|
21 Sino-Ocean ABN001 Sub
|
1.0
|
0.1
|
May-30-2039
|
|
|
Total Onshore ABS
|
10,379.4
|
1,461.9
|
4.6x
|
||
15 Sino-Ocean 02
|
-
|
-
|
Aug-19-2022
|
4.150%
|
|
17 Sino-Ocean 01
|
1,000.0
|
140.8
|
Nov-21-2022
|
4.290%
|
|
21 Sino-Ocean PPN002
|
3,000.0
|
422.5
|
Feb-26-2023
|
4.300%
|
|
20 Sino-Ocean PPN001
|
2,000.0
|
281.7
|
Apr-24-2023
|
3.350%
|
|
18 Sino-Ocean 01
|
2,000.0
|
281.7
|
Aug-02-2023
|
4.000%
|
|
21 Sino-Ocean PPN001
|
3,000.0
|
422.5
|
Jan-21-2024
|
4.600%
|
|
19 Sino-Ocean 01
|
1,320.0
|
185.9
|
Mar-20-2024
|
5.500%
|
|
22 Sino-Ocean PPN001
|
2,000.0
|
281.7
|
Mar-18-2025
|
5.320%
|
|
15 Sino-Ocean 03
|
1,500.0
|
211.3
|
Aug-19-2025
|
5.000%
|
|
15 Sino-Ocean 05
|
3,000.0
|
422.5
|
Oct-19-2025
|
4.760%
|
|
19 Sino-Ocean 02 2
|
1,200.0
|
169.0
|
Mar-20-2026
|
4.590%
|
|
21 Sino-Ocean 01 3
|
2,600.0
|
366.2
|
May-12-2026
|
4.200%
|
|
21 Sino-Ocean 02 4
|
1,950.0
|
274.6
|
Sep-27-2026
|
4.060%
|
|
Total Onshore Bonds
|
24,570.0
|
3,460.6
|
7.0x
|
||
$700 Million 6.00% Senior Notes Due Jul 2024
|
4,970.0
|
700.0
|
Jul-30-2024
|
6.000%
|
|
$520 Million 2.70% Senior Notes Due Jan 2025
|
3,692.0
|
520.0
|
Jan-13-2025
|
2.700%
|
|
$200 Million 3.80% Senior Notes Due Apr 2025
|
1,420.0
|
200.0
|
Apr-26-2025
|
3.800%
|
|
$400 Million 3.25% Senior Notes Due May 2026
|
2,840.0
|
400.0
|
May-05-2026
|
3.250%
|
|
$500 Million 5.95% Senior Notes Due Feb 2027
|
3,550.0
|
500.0
|
Feb-04-2027
|
5.950%
|
|
$600 Million 4.75% Senior Notes Due Aug 2029
|
4,260.0
|
600.0
|
Aug-05-2029
|
4.750%
|
|
$400 Million 4.75% Senior Notes Due Jan 2030
|
2,840.0
|
400.0
|
Jan-14-2030
|
4.750%
|
|
Total Offshore Bonds
|
23,572.0
|
3,320.0
|
9.3x
|
||
$600 Million 6.876% Perpetuals
|
4,260.0
|
600.0
|
|
6.876%
|
|
Total Perpetuals
|
4,260.0
|
600.0
|
9.8x
|
||
Total Debt
|
99,006.3
|
13,944.5
|
9.8x
|
||
Less: Cash and Equivalents
|
(17,883.9)
|
(2,518.9)
|
|||
Plus: Restricted Cash
|
5,026.2
|
707.9
|
|||
Net Debt
|
86,148.6
|
12,133.6
|
8.5x
|
||
Plus: Market Capitalization
|
5,750.0
|
809.9
|
|||
Enterprise Value
|
91,898.6
|
12,943.5
|
9.1x
|
||
Operating Metrics
|
US$ Amt.
|
||||
LTM Reorg EBITDA
|
10,153.6
|
1,430.1
|
|||
|
|||||
Liquidity
|
|||||
Plus: Cash and Equivalents
|
17,883.9
|
2,518.9
|
|||
Less: Restricted Cash
|
(5,026.2)
|
(707.9)
|
|||
Total Liquidity
|
12,857.7
|
1,810.9
|
|||
Credit Metrics
|
|||||
Gross Leverage
|
9.8x
|
||||
Net Leverage
|
8.5x
|
||||
Notes: Source: Refinitiv, Wind, company filings, Reorg estimates; EBITDA includes capitalised interest add-back.; NCI: RMB15.442 billion 1. Puttable July 20, 2023 2. Puttable March 20, 2024 3. Puttable May 12, 2024 4. Puttable September 27, 2024 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 7.1. |
Weekly highlights from our global intel and expert analysis