Veon Group
12/31/2021 |
EBITDA Multiple |
|||
---|---|---|---|---|
(USD in Millions) |
Amount |
Maturity |
Rate |
Book |
|
||||
PKR 5B Loan due 2022 (lender: Habib Bank) 1 |
24.2 |
Jun-2022 |
K + 0.350% |
|
PKR 12.8B Syndicated Credit Facility due 2022 |
- |
Jun-2022 |
K + 0.350% |
|
PKR 2.9B Syndicated Credit Facility due 2023 |
- |
Dec-2023 |
|
|
PKR 1.8B Syndicated Credit Facility due 2023 |
- |
Dec-2023 |
|
|
PKR 33.848B Syndicated Credit Facility due 2026 |
191.2 |
Sep-2026 |
K + 0.550% |
|
PKR 10B Islamic Financing Facility due 2026 (lender: Habib Bank) 1 |
81.2 |
Sep-2026 |
K + 0.550% |
|
PKR 20B Syndicated Facility due 2028 (agent: MCB Bank) |
28.2 |
Sep-2026 |
K + 0.550% |
|
PKR 50B Syndicated Credit Facility due 2031 2 |
56.5 |
Jun-2031 |
|
|
Other Debt 1 |
33.0 |
|
|
|
Total Opco Debt - Secured (Pakistan Mobile Communications) |
414.3 |
0.1x |
||
Banglalink: BDT 436M Syndicated Credit Facility due 2021 |
45.9 |
2021 |
|
|
VimpelCom: bonds/loans |
13.7 |
|
|
|
Kyivstar: UAH 1,480M Loan due 2023 (lender: Alpha Bank) |
57.1 |
Dec-14-2023 |
10.150% |
|
Kyivstar: UAH 1,250M Loan due 2023 (lender: OTP Bank) |
42.6 |
Dec-22-2023 |
Reference Rate + 3.000% |
|
Kyivstar: UAH 1,275M Loan due 2024 (lender: Credit Agricole) |
43.4 |
Nov-26-2025 |
|
|
Kyivstar: UAH 1,350M Loan due 2024 (lender: Citi) |
46.0 |
Mar-2024 |
Reference Rate + 3.000% |
|
Kyivstar: UAH 1,400M Loan due 2025 (lender: Raifeissen) |
47.7 |
Nov-2025 |
11.000% |
|
Kyivstar: Others |
1.0 |
|
|
|
Total Opco Debt - Unsecured |
297.4 |
0.2x |
||
$417M Unsecured Notes due 2022 3 |
- |
Mar-2022 |
7.504% |
|
$529M Unsecured Notes due 2023 |
529.0 |
Feb-2023 |
5.950% |
|
$700M Unsecured Notes due 2023 |
700.0 |
Apr-2023 |
7.250% |
|
$1.2B Syndicated RCF matur. in 2024 4 |
430.0 |
Mar-2024 |
|
|
$533M Unsecured Notes due 2024 |
533.0 |
Jun-2024 |
4.950% |
|
$1B Unsecured Notes due 2025 |
1,000.0 |
Apr-2025 |
4.000% |
|
RUB 20B Unsecured Notes due 2025 |
172.4 |
Jun-2025 |
6.300% |
|
RUB 10B Unsecured Notes due 2025 |
86.2 |
Sep-11-2025 |
6.500% |
|
RUB 15B Loan due 2026 (lender: Alfa Bank) 5 |
129.3 |
Mar-2026 |
Reference Rate + 2.150% |
|
RUB 20B Unsecured Notes due 2026 |
172.4 |
Jun-2026 |
8.125% |
|
RUB 45B Loan due 2026 (lender: Sberbank) 5 |
387.9 |
Dec-2026 |
1.900% |
|
RUB 30B Loan due 2026 (lender: Sberbank) 5 |
258.6 |
Dec-2026 |
10.100% |
|
$1.2B Unsecured Notes due 2027 |
1,250.0 |
Nov-25-2027 |
3.375% |
|
RUB 30B Loan due 2028 (lender: VTB) 6 |
400.0 |
Feb-2028 |
|
|
Total HoldCo Debt - Unsecured |
6,048.8 |
2.0x |
||
Cash-pool Overdrawn Accounts |
13.0 |
|
|
|
Other Debt |
42.6 |
|
|
|
Total Other Group Debt |
55.6 |
2.0x |
||
Operating Lease Liability - IFRS 16 7 |
2,662.0 |
|
|
|
Total Lease Liability |
2,662.0 |
2.8x |
||
Total Debt |
9,478.1 |
2.8x |
||
Less: Cash and Equivalents |
(2,100.0) |
|||
Net Debt |
7,378.1 |
2.2x |
||
Plus: Market Capitalization |
1,370.0 |
|||
Enterprise Value |
8,748.1 |
2.6x |
||
Operating Metrics |
||||
LTM Revenue |
7,788.0 |
|||
LTM Reported EBITDA |
3,332.0 |
|||
|
||||
Liquidity |
||||
RCF Commitments |
1,274.0 |
|||
Less: Drawn |
(430.0) |
|||
Plus: Cash and Equivalents |
2,100.0 |
|||
Total Liquidity |
2,944.0 |
|||
Credit Metrics |
||||
Gross Leverage |
2.8x |
|||
Net Leverage |
2.2x |
|||
Notes: Market cap. as of Mar. 3, 2022. Cash balance as of Feb. 27 (as rep on Mar. 2). 2021 year end cash balance : $2.252B. 1. Loan balance as of 2020 year-end. 2. Signed in June 2021. Banking consortium led by Habib Bank Limited 3. Guarantor: PJSC VimpelCom. On Feb. 28, company drew $430M under RCF to repay its $417M notes due in March. 4. Signed in Mar. 2021. Initial tenor of three years, with company having the right to request two one-year extensions. On Feb. 28, company drew $430M under RCF to repay its $417M notes due in March. 5. Issuer: VEON Finance Ireland DAC. 6. Contracted in Feb. 2022. Repaid in Mar. 2022. 7. Amortized value. Pro Forma: for new €30B RUB 7Y term loan contracted in Feb. 2022 with Sberbank, and $430M drawdown on RCF to repay $417M Notes due Mar. 2022. |
Weekly highlights from our global intel and expert analysis