Zhenro Properties
06/30/2021 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Bank and Other Loans |
45,346.1 |
6,976.3 |
|
|
|
Due to Related Parties |
8,064.3 |
1,240.7 |
|
|
|
Total Bank and Other Loans |
53,410.4 |
8,217.0 |
12.3x |
||
20 Zhenro 02 |
1,000.0 |
153.8 |
Jul-27-2025 |
5.750% |
|
20 Zhenro 03 |
1,000.0 |
153.8 |
Sep-14-2024 |
5.450% |
|
19 Zhenro 02 |
1,100.0 |
169.2 |
Sep-18-2023 |
7.160% |
|
21 Zhenro 01 |
1,320.0 |
203.1 |
Jul-23-2025 |
6.300% |
|
Total Onshore Bonds |
4,420.0 |
680.0 |
13.3x |
||
Zhenro 04 Senior |
899.0 |
138.3 |
Apr-29-2023 |
6.600% |
|
Zhenro 04 Sub |
48.0 |
7.4 |
Apr-29-2023 |
6.600% |
|
Zhenro 03 Senior |
1,000.0 |
153.8 |
Nov-20-2022 |
6.150% |
|
Zhenro 03 Sub |
53.0 |
8.2 |
Nov-20-2022 |
|
|
Zhenro 02 Senior |
778.0 |
119.7 |
May-08-2022 |
6.000% |
|
Zhenro 02 Sub |
41.0 |
6.3 |
May-08-2022 |
|
|
Zhenro 01 Sub |
60.0 |
9.2 |
Mar-17-2022 |
|
|
Zhenro 01 Senior |
1,121.0 |
172.5 |
Mar-17-2022 |
6.100% |
|
Total Onshore ABS |
4,000.0 |
615.4 |
14.2x |
||
$300 Millions 6.7% Senior Notes Due 2026 1 |
1,950.0 |
300.0 |
Aug-04-2026 |
6.700% |
|
$400 Millions 6.63% Senior Notes Due 2026 2 |
2,600.0 |
400.0 |
Jan-07-2026 |
6.630% |
|
$350 Millions 7.35% Senior Notes Due 2025 |
2,275.0 |
350.0 |
Feb-05-2025 |
7.350% |
|
$340 Million 7.1% Senior Notes Due 2024 |
2,210.0 |
340.0 |
Sep-10-2024 |
7.100% |
|
$290 Millions 7.875% Senior Notes Due 2024 |
1,885.0 |
290.0 |
Apr-14-2024 |
7.875% |
|
$200 Millions 8.35% Senior Notes Due 2024 |
1,300.0 |
200.0 |
Mar-10-2024 |
8.350% |
|
$200 Millions 8.3% Senior Notes Due 2023 |
1,300.0 |
200.0 |
Sep-15-2023 |
8.300% |
|
$300 Millions 8.7% Senior Notes Due 2022 |
1,950.0 |
300.0 |
Aug-03-2022 |
8.700% |
|
$200 Millions 5.95% Senior Notes Due 2021 |
1,300.0 |
200.0 |
Nov-18-2021 |
5.950% |
|
$230 Millions 9.8% Senior Notes Due 2021 |
- |
- |
Aug-20-2021 |
9.800% |
|
RMB1.3 Billion 7.125% Senior Notes Due 2022 |
1,300.0 |
200.0 |
Jun-30-2022 |
7.125% |
|
$220 Million 5.98% Senior Notes Due 2022 |
1,430.0 |
220.0 |
Apr-13-2022 |
5.980% |
|
$50 Million 5.95% Senior Notes Due 2022 |
325.0 |
50.0 |
Mar-06-2022 |
5.950% |
|
$100 Million 5.35% Senior Notes Due 2022 |
650.0 |
100.0 |
Jan-13-2022 |
5.350% |
|
Total Offshore Bonds |
20,475.0 |
3,150.0 |
18.9x |
||
$200 Millions 10.25% Perpetuals |
1,308.0 |
201.2 |
|
10.250% |
|
Total Perpetuals |
1,308.0 |
201.2 |
19.2x |
||
Total Debt |
83,613.4 |
12,863.6 |
19.2x |
||
Less: Cash and Equivalents |
(44,450.0) |
(6,838.5) |
|||
Net Debt |
39,163.4 |
6,025.1 |
9.0x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reorg EBITDA |
4,357.0 |
670.3 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
44,450.0 |
6,838.5 |
|||
Total Liquidity |
44,450.0 |
6,838.5 |
|||
Credit Metrics |
|||||
Gross Leverage |
19.2x |
||||
Net Leverage |
9.0x |
||||
Notes:
Source: Wind, company filings, Reorg; 2021E Wind EBITDA is used. 1. Issued on February 4, 2021 2. Issued on January 7, 2021 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