Tue 01/17/2023 06:53 AM
Share this article:
Management of Xiamen C&D Inc. said during an investor call this week that its proposed acquisition of about 30% of Red Star Macalline Group Corporation Ltd’s total issued share capital does not involve any debt undertaking. Management said that Xiamen C&D does not expect major risk resulting from Red Star’s debt repayment pressure as most of Red Star’s debt is secured with subsidiaries serving as the borrowing entities, according to two sources familiar with the matter.

Management said on the call that the transaction does not involve holdco Red Star Macalline Holding Group’s real estate business as listco Red Star Macalline Group Corporation Ltd. is relatively independent from the holdco.

As of Sept. 30, Red Star’s total debt stood at RMB 75.6 billion ($11.151 billion), including RMB 38.2 billion interest-bearing debt, of which about RMB 29.5 billion is long-term debt primarily secured against commercial mall properties. The collateral’s asset value surpasses the amount of long-term debt, according to management.

Management said on the call that most of Red Star’s interest-bearing debt consists of loans borrowed by subsidiaries that are secured against the subsidiaries’ properties and guaranteed by listco Red Star Macalline Group Corporation. Therefore, most of the company’s debt is at the subsidiary level, as opposed to at the listco level, suggesting de minimis guarantee obligations for Xiamen C&D.

Upon completion, Xiamen C&D expects to help lower Red Star’s total indebtedness and financing costs, management added. Red Star has about RMB 9 billion to RMB 10 billion short-term debt, and its annual net cash inflow from operating activities exceeds RMB 4 billion, which can be used for debt repayment, according to management.

Below is the capital structure of Red Star:
 
Red Star Macalline Holding Group - Pro Forma as of 08/29/2022
 
06/30/2022
 
EBITDA Multiple
(CNY in Millions)
Amount
US$ Amt.
Maturity
Rate
Book
 
Short-term Borrowings
4,093.1
610.9
 
 
 
Long-term Borrowings
33,986.7
5,072.6
 
 
 
Total Bank and Other Loans
38,079.8
5,683.6
 
5.1x
Lease Liabilities
7,224.6
1,078.3
 
 
 
Total Lease Liabilities
7,224.6
1,078.3
 
6.1x
18 PR Red Star Furniture A1
2,123.3
316.9
Dec-17-2036
5.800%
 
18 Red Star Furniture A2
211.0
31.5
Dec-17-2036
6.300%
 
18 Red Star Furniture Subordinated
100.0
14.9
Dec-17-2036
-
 
19 PR Sea A 1
1,599.5
238.7
Jan-25-2037
6.000%
 
19 Aegean Sea B 1
400.0
59.7
Jan-25-2037
7.000%
 
19 Aegean Sea Subordinated
200.0
29.9
Jan-25-2037
-
 
19 Red Star Furniture ABN001 Subordinated
10.0
1.5
May-07-2037
-
 
20 Red Star Furniture A
405.2
60.5
Jun-28-2038
5.500%
 
20 Red Star Furniture B
110.0
16.4
Jun-28-2038
6.000%
 
20 Red Star Furniture Subordinated
30.0
4.5
Jun-28-2038
-
 
Total Onshore ABS
5,189.0
774.5
 
6.8x
17 Red Star 01
0.3
0.0
Nov-07-2022
6.800%
 
20 Red Mecalline MTN001
500.0
74.6
Jan-20-2023
5.700%
 
20 Red Star 03 2
1,830.0
273.1
May-29-2023
6.820%
 
19 Red Star Furniture 02
0.8
0.1
Jun-10-2023
5.350%
 
20 Red Star Furniture 03 3
500.0
74.6
Oct-30-2023
6.200%
 
20 Red Star 05 4
2,500.0
373.1
Nov-26-2023
6.880%
 
21 Red Star 01 5
3,000.0
447.8
Nov-26-2023
7.000%
 
19 Red Star 01EB
4,109.4
613.3
May-14-2024
1.000%
 
17 Red Star 02 6
1,000.0
149.3
Nov-07-2024
6.500%
 
20 Red Star 02 7
400.0
59.7
Jan-21-2025
7.200%
 
20 Red Star 07 8
500.0
74.6
Dec-23-2025
7.000%
 
Total Onshore Bonds
14,340.5
2,140.4
 
8.7x
$300M 3.375% Senior Notes due Sep 2022
2,010.0
300.0
Sep-21-2022
3.375%
 
$249.7M 5.2% Senior Notes Due 2025
1,673.0
249.7
Aug-26-2025
5.200%
 
Total Offshore Senior Bonds
3,683.0
549.7
 
9.2x
Total Debt
68,516.9
10,226.4
 
9.2x
Less: Cash and Equivalents
(10,429.6)
(1,556.7)
 
Plus: Restricted Cash
540.2
80.6
 
Net Debt
58,627.5
8,750.4
 
7.9x
Operating Metrics
US$ Amt.
LTM Reorg EBITDA
7,438.4
1,110.2
 
 
Liquidity
Plus: Cash and Equivalents
10,429.6
1,556.7
 
Less: Restricted Cash
(540.2)
(80.6)
 
Total Liquidity
9,889.4
1,476.0
 
Credit Metrics
Gross Leverage
9.2x
 
Net Leverage
7.9x
 

Notes:
Sources: Wind, Cbond, Company filings, Reorg;
1. Puttable 25-Jan-2025
2. Puttable 30-May-22
3. Puttable on 31-Oct-22
4. Puttable on 28-Nov-22
5. Puttable 10-Mar-23
6. Puttable 07-Nov-22
7. Puttable 21-Jan-23
8. Puttable 23-Dec-23
Pro Forma: Includes issuance of $249.7M 5.2% senior notes due 2025
US$ Translation: CNY/USD rate used for USD conversion is 6.7.
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!