Fri 01/14/2022 07:51 AM
Share this article:
Management of Zhenro Properties said during an investor call today, Jan. 14, that the company and its major shareholder plan to buy back its due 2022 offshore notes, comprising primarily notes due in August and September, according to two sources familiar with the matter. Continue reading for Reorg's Asia Core Credit team's reporting and analysis of Zhenro Properties' plan buy back its offshore notes  and request a trial to access analysis of hundreds more stressed, distressed and performing credits. 

The company reiterated that it would redeem $200 million 10.25% senior perpetual capital securities in full on March 5 in an effort to save financing costs, as coupon rate of the perpetual securities will go up to 15% from 10.25% if not redeemed.

On Jan. 10, Zhenro redeemed $100 million notes issued by joint venture Zhenan Glory and plans to redeem another $50 million notes in early March, which were also issued by Zhenan Glory.

Financing

In January so far, Zhenro had received more than RMB 2 billion development loans. Since December 2021, it has received about RMB 13 billion total loans, one-third of which are development loans and two-thirds mortgage loans.

It has also obtained a total of $70 million bilateral loans from two foregin banks with tenors of 12 to 18 months and an average interest rate of no higher than 5%.

Bank of China has provided more than RMB 9 billion loan quota to the company, mainly in the form of onshore development loans.

Zhenro recorded about RMB 140 billion contracted sales in 2021 and RMB 8 billion sales in January so far.

Land Acquisition

Management said the company has repaid all outstanding land premiums and does not have any land acquisition plans as its land reserves meet the company’s development needs for the next two years.

It will monitor the market after the Lunar New Year to decide whether to add more land to the reserves. Zhenro spent RMB 25 billion on land acquisition in 2021, including RMB 6 billion unpaid land premiums left from 2020.

Zhenro does not have any plan to sell its property management unit, and nor does it plan to sell any real estate projects to other developers. It is conserving cash to prepare for potential M&A opportunities.

Cash, Debt

As of Dec. 31, 2021, the company’s consolidated cash level stood at RMB 38 billion to RMB 40 billion, including 30% to 35% in escrow accounts.

Attributable cash was about RMB 20 billion, and the company has $900 million to $1 billion cash available for use after deducting the cash in escrow accounts and redeeming the perpetual notes and the $150 million notes issued by Zhenan Glory.

Zhenro has lowered its total debt to RMB 67 billion currently from RMB 72 billion as of June 30. It plans to keep its gross profit margin at around 19% to 20% and increase its net profit margin by no more than 5%.

In response to questions about the company suspending a planned issuance of RMB 2 billion asset-backed securities, management said that it had suspended the issuance plan mid-way in 2021 due to tightened regulations.

Management said that Zhenro does not have any outstanding wealth management products or other off-the-balance-sheet debt outside the two notes issued by Zhenan Glory. Its trust loan balance accounts for about 2% to 3% of its total debt.

Zhenro has about RMB 2 billion to RMB 3 billion outstanding commercial bills and has reserved additional cash to repay constructors before the Lunar New Year, according to management.

Below is Zhenro’s capital structure:






































































































































































































































































































































































Zhenro Properties - Pro Forma as of 08/24/2021


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.


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!