Fri 10/13/2023 05:21 AM
Share this article:
Seazen Group recently told certain investors that it is planning a new round of up to CNY 1.5 billion ($205.3 million) three-year medium-term notes with guarantee from China Bond Insurance Co. Ltd., while it is also seeking to issue new onshore corporate bonds, two sources familiar with the matter said.

The company said that it currently expects to launch the China Bond-guaranteed MTNs as soon as in early November with an expected coupon ranging from 3.3% to 4.3%, said the same sources. Seazen is in the process of working with China Bond Insurance on potential collateral of the deal, which one of the sources said is likely to be its Wuyue Plaza shopping malls.

As Reorg reported, Seazen management said in an August investor call that it planned to use the unencumbered Wuyue Plaza assets on any future China Bond MTN issues. At the time, Seazen said it had 39 unencumbered plazas in operation and 28 more in the pipeline, as reported.

In July, Seazen Group’s onshore subsidiary Seazen Holdings issued CNY 850 million 4% three-year MTNs with full guarantee from China Bond Insurance, as reported.

In June, Seazen Holdings successfully issued CNY 1.1 billion dual-tranche credit enhanced corporate bonds, with CNY 400 million three-year 4.5% guaranteed bonds due 2026, and CNY 700 million two-year 6.3% due 2025 bonds supported by credit default swaps, as reported.

Last year, Seazen Holdings also issued CNY 2 billion three-year 4.3% MTNs in December and CNY 1 billion three-year 3.28% MTNs in September; both are guaranteed by China Bond Insurance.

Seazen could not be reached for immediate comment.

Below is Seazen's capital structure:
 
Seazen Group Limited - Pro Forma as of 09/12/2023
 
06/30/2023
 
EBITDA Multiple
(CNY in Millions)
Amount
US$ Amt.
Maturity
Rate
Book
 
Secured Bank & Other Borrowings
46,059.2
6,469.0
 
 
 
Unsecured Bank & Other Borrowings
2,264.7
318.1
 
 
 
Total Bank and Other Borrowings
48,323.9
6,787.1
 
3.8x
Lease Liabilities
712.1
100.0
 
 
 
Total Lease Liabilities
712.1
100.0
 
3.9x
PR Senior 1A
799.8
112.3
Jun-09-2038
4.800%
 
Wuyue Sub 1C
147.0
20.6
Jun-09-2038
 
 
Wuyue 02 Senior
1,936.0
271.9
Nov-24-2038
5.500%
 
Wuyue 02 Sub
107.0
15.0
Nov-24-2038
 
 
G Seazen Senior
1,250.0
175.6
Jul-24-2041
6.500%
 
G Seazen Sub
66.0
9.3
Jul-24-2041
 
 
Total Onshore ABS
4,305.8
604.7
 
4.2x
19 Seazen 01
-
-
Mar-20-2023
5.600%
 
18 Seazen Holdings PPN001
-
-
Mar-26-2023
7.000%
 
16 Seazen 04
-
-
Sep-12-2023
6.400%
 
21 Seazen Holdings MTN001 1
240.0
33.7
Apr-21-2024
6.300%
 
21 Seazen Holdings 01 2
-
-
Jun-22-2024
6.000%
 
22 Seazen Holdings MTN001 3
1,000.0
140.4
May-30-2025
6.500%
 
23 Seazen 02
700.0
98.3
Jun-16-2025
6.300%
 
20 Seazen Holdings 04 4
1,000.0
140.4
Sep-01-2025
5.900%
 
22 Seazen Holdings MTN002
1,000.0
140.4
Sep-13-2025
3.280%
 
22 Seazen Holdings MTN003
2,000.0
280.9
Dec-12-2025
4.030%
 
23 Seazen 01 5
400.0
56.2
Jun-16-2026
4.500%
 
23 Seazen Holdings MTN001 6
850.0
119.4
Jul-25-2026
4.000%
 
Total Onshore bonds
7,190.0
1,009.8
 
4.8x
$200M 6.15% Senior Notes Due Apr 2023 7
-
-
Apr-15-2023
6.150%
 
$100M 7.95% Senior Notes Due Jun 2023 8
-
-
Jun-01-2023
7.950%
 
$350M 6.8% Senior Notes Due Aug 2023 8
-
-
Aug-05-2023
6.800%
 
$100 Million 7.95% Senior Notes Due May 2024 9
712.0
100.0
May-20-2024
7.950%
 
$250M 6.0% Senior Notes Due Aug 2024 7
1,780.0
250.0
Aug-12-2024
6.000%
 
$450M 4.8% Senior Notes Due Dec 2024 10
3,204.0
450.0
Dec-15-2024
4.800%
 
$300M 4.45% Senior Notes Due Jul 2025 7
2,136.0
300.0
Jul-13-2025
4.450%
 
$300M 4.625% Senior Notes Due Oct 2025 10
2,136.0
300.0
Oct-15-2025
4.625%
 
$404M 4.5% Senior Notes Due May 2026 8
2,876.5
404.0
May-02-2026
4.500%
 
Total Offshore Senior Notes
12,844.5
1,804.0
 
5.8x
Total Debt
73,376.3
10,305.7
 
5.8x
Less: Cash and Equivalents
(30,767.8)
(4,321.3)
 
Plus: Restricted Cash
8,283.4
1,163.4
 
Net Debt
50,891.9
7,147.7
 
4.0x
Plus: Market Capitalization
9,725.0
1,365.9
 
Enterprise Value
60,616.9
8,513.6
 
4.8x
Operating Metrics
US$ Amt.
LTM Reorg EBITDA
12,582.4
1,767.2
 
 
Liquidity
Plus: Cash and Equivalents
30,767.8
4,321.3
 
Less: Restricted Cash
(8,283.4)
(1,163.4)
 
Total Liquidity
22,484.4
3,157.9
 
Credit Metrics
Gross Leverage
5.8x
 
Net Leverage
4.0x
 

Notes:
Sources: Refinitiv, WIND, company filings, Reorg; EBITDA includes capitalised interest add-back. NCI: RMB 47.283 billion.
1. Puttable on Apr. 21, 2023
2. Puttable on Jun. 22, 2023
3. Puttable on May 30, 2024
4. Puttable on Sept. 1, 2023
5. Issued on June 16, 2023
6. Issued on July 25, 2023
7. Issued by Seazen Group Limited
8. Issued by New Metro Global Limited, guaranteed by Seazen Group Limited
9. Issued by New Metro Global Limited
10. Issued by New Metro Global Limited, guaranteed by Seazen Holdings Co. Lted
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 7.12.
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!