Shandong Ruyi Technology Group Co Ltd Manufacturing 1Q19 Credit Report 19 June 2019 China
Shandong Ruyi Technology Group Co Ltd Manufacturing 1Q19 Credit report 19 June 2019 China SHANDONG RUYI TECHNOLOGY GROUP CAPITAL STRUCTURE (CNYm) Amount Amount Pro forma Pro forma Issuance Pro forma Instrument Issuers Coupon Maturity outstanding as outstanding as amount amount date leverage at 31-Dec-18 at 31-Mar-19 (CNYm) (USDm) Short-term secured loans <1 year 1,860 NA(1) NA(1) NA(1) Long-term secured loans >1 year 2,505 NA(1) NA(1) NA(1) Finance lease >1 year 1,400 1,400 1,400 203 Offshore secured bonds(2) 18-May-16 2022-23 2,167 2,167 773 112 Total secured debt 7,932 3,566 2,173 314 0.9x Other short-term loans 5,960 7,202 7,202 1,042 Other long-term loans(2) 2,658 4,612 7,356 1,065 Onshore bonds 2015-19 5.5-7.9% 2019-23 5,703 6,203 6,203 898 Offshore bonds 2016-18 6.95-7.5% 2019-22 6,419 6,419 6,419 929 Total debt 28,672 28,002 29,353 4,248 11.6x Cash and cash equivalent(3) 8,953 8,359 9,710 1,405 External guarantee 2,011 2,011 2,011 Credit facilities (mostly uncommitted)(4) 3,139 3,139 3,139 Net debt 19,719 19,643 19,643 2,843 7.8x LTM adj. EBITDA(4) 2,531 Source: Debtwire, company filings 1) No breakdown of loan types for 1Q19; 2) 51.8%-owned subsidiary, SMCP, announced early redemption of EUR notes due-2023 on 10 May, which are to be refinanced by new EUR 265m amortizing term loan and a EUR 200m revolving credit facilities, with five-year maturity.
[Show full text]