BayWa AG
12/31/2023 |
EBITDA Multiple |
|||||||
---|---|---|---|---|---|---|---|---|
(EUR in Millions) |
Amount |
Price |
Mkt. Val. |
Maturity |
Rate |
Yield |
Book |
Market |
|
||||||||
Non-recourse Project Financing |
575.0 |
|
575.0 |
|
|
|
||
Total Non Recourse Debt |
575.0 |
575.0 |
1.0x |
1.0x |
||||
Property Secured Debt |
32.2 |
|
32.2 |
|
|
|
||
€160M ABS Facility (Receivables) |
131.9 |
|
131.9 |
|
|
|
||
Total Secured Debt |
164.1 |
164.1 |
1.3x |
1.3x |
||||
€500M Bond due 2024 1 |
500.0 |
|
500.0 |
Jun-26-2024 |
|
|
||
€2 Bn Sustainability Linked Syndicated Loan 2 |
1,400.0 |
|
1,400.0 |
Sep-2025 |
|
|
||
Other Unsecured debt 3 |
1,442.0 |
|
1,442.0 |
Sep-2025 |
|
|
||
€1 Bn Commerical Paper programme |
632.4 |
|
632.4 |
|
|
|
||
€23M Bonded Loan due 2026 |
23.0 |
|
23.0 |
Nov-23-2026 |
4.850% |
|
||
€3M Bonded Loan due 2026 |
3.0 |
|
3.0 |
Nov-23-2026 |
4.850% |
|
||
€12.5M Bonded Loan due 2026 |
12.5 |
|
12.5 |
Nov-23-2026 |
EURIBOR + 1.600% |
|
||
€25M Bonded Loan |
25.0 |
|
25.0 |
Oct-06-2028 |
EURIBOR + 1.600% |
|
||
€13.5M Bonded Loan |
13.5 |
|
13.5 |
Nov-21-2028 |
4.870% |
|
||
€20M Bonded Loan |
20.0 |
|
20.0 |
Nov-21-2028 |
4.870% |
|
||
€1.5M Bonded Loan |
1.5 |
|
1.5 |
Nov-21-2028 |
EURIBOR + 1.800% |
|
||
€11.5M Bonded Loan |
11.5 |
|
11.5 |
Nov-22-2030 |
5.040% |
|
||
€0.5M Bonded Loan |
0.5 |
|
0.5 |
Nov-22-2030 |
5.040% |
|
||
€16M Bonded Loan due 2030 |
16.0 |
|
16.0 |
Nov-22-2030 |
EURIBOR + 1.800% |
|
||
€10M Bonded Loan due 2033 |
10.0 |
|
10.0 |
Feb-10-2033 |
4.810% |
|
||
€1M Bonded Loan due 2033 |
1.0 |
|
1.0 |
Feb-10-2033 |
4.810% |
|
||
€13M Bonded Loan due 2033 |
13.0 |
|
13.0 |
Nov-22-2033 |
5.270% |
|
||
€3M Bonded Loan due 2033 |
3.0 |
|
3.0 |
Nov-22-2033 |
5.270% |
|
||
€75M Bonded Loan due 2033 |
75.0 |
|
75.0 |
Oct-13-2025 |
4.190% |
|
||
€35M Bonded Loan due 2033 |
35.0 |
|
35.0 |
Oct-13-2025 |
EURIBOR + 1.300% |
|
||
€7.5M Bonded Loan due 2033 |
7.5 |
|
7.5 |
Oct-11-2027 |
EURIBOR + 4.460% |
|
||
€3M Bonded Loan due 2033 |
3.0 |
|
3.0 |
Oct-11-2027 |
EURIBOR + 1.500% |
|
||
€14.5M Bonded Loan due 2033 |
14.5 |
|
14.5 |
Oct-11-2029 |
4.700% |
|
||
€11M Bonded Loan due 2033 |
11.0 |
|
11.0 |
Oct-11-2029 |
EURIBOR + 1.700% |
|
||
€6.5M Bonded Loan due 2033 |
6.5 |
|
6.5 |
Oct-11-2032 |
4.960% |
|
||
€84M Bonded Loan due 2026 |
84.0 |
|
84.0 |
Dec-21-2026 |
0.950% |
|
||
€78M Bonded Loan due 2026 |
78.0 |
|
78.0 |
Dec-21-2026 |
EURIBOR + 0.950% |
|
||
€88M Bonded Loan due 2026 |
88.0 |
|
88.0 |
Dec-21-2028 |
1.150% |
|
||
€56.5M Bonded Loan due 2028 |
56.5 |
|
56.5 |
Dec-21-2028 |
EURIBOR + 1.150% |
|
||
€43.5M Bonded Loan due 2028 |
43.5 |
|
43.5 |
Dec-31-2028 |
1.460% |
|
||
€3M Bonded Loan due 2025 |
3.0 |
|
3.0 |
Jul-21-2025 |
1.540% |
|
||
€14.5M Bonded Loan due 2025 |
14.5 |
|
14.5 |
Jul-21-2025 |
EURIBOR + 1.000% |
|
||
€19M Bonded Loan due 2025 |
19.0 |
|
19.0 |
Dec-12-2025 |
1.610% |
|
||
€3M Bonded Loan due 2025 |
3.0 |
|
3.0 |
Dec-12-2025 |
EURIBOR + 0.950% |
|
||
€2.5M Bonded Loan due 2028 |
2.5 |
|
2.5 |
Dec-12-2028 |
2.100% |
|
||
€41.5M Bonded Loan due 2028 |
41.5 |
|
41.5 |
Nov-09-2025 |
2.320% |
|
||
€76.5M Bonded Loan due 2024 |
76.5 |
|
76.5 |
Oct-06-2024 |
2.630% |
|
||
€15.5M Bonded Loan due 2024 |
15.5 |
|
15.5 |
Oct-06-2024 |
EURIBOR + 1.450% |
|
||
Total Unsecured Debt |
4,805.9 |
4,805.9 |
9.4x |
9.4x |
||||
Lease Liabilities |
1,063.1 |
|
1,063.1 |
|
|
|
||
Total Lease Debt |
1,063.1 |
1,063.1 |
11.3x |
11.3x |
||||
€100M Hybrid Bond |
100.0 |
|
100.0 |
|
|
|
||
Total Subordinated Debt |
100.0 |
100.0 |
11.4x |
11.4x |
||||
Total Debt |
6,708.1 |
6,708.1 |
11.4x |
11.4x |
||||
Less: Cash and Equivalents |
(233.3) |
(233.3) |
||||||
Less: Other Net Debt Adjustments |
(1,533.9) |
(1,533.9) |
||||||
Net Debt |
4,940.9 |
4,940.9 |
8.4x |
8.4x |
||||
Plus: Market Capitalization |
501.6 |
501.6 |
||||||
Enterprise Value |
5,442.5 |
5,442.5 |
9.3x |
9.3x |
||||
Operating Metrics |
||||||||
LTM Revenue |
23,948.2 |
|||||||
LTM Reported EBITDA |
587.3 |
|||||||
|
||||||||
Liquidity |
||||||||
RCF Commitments |
2,000.0 |
|||||||
Less: Drawn |
(1,400.0) |
|||||||
Other Liquidity |
958.9 |
|||||||
Plus: Cash and Equivalents |
233.3 |
|||||||
Total Liquidity |
1,792.2 |
|||||||
Credit Metrics |
||||||||
Gross Leverage |
11.4x |
|||||||
Net Leverage |
8.4x |
|||||||
Notes: Net debt adjustments reflect Inventories for immediate use (€958.9M) and remove the effect of non - recourse financing €575M). Other liquidity comprises inventories for immediate use totaling €958.9M. 1. Repaid at Maturity. 2. Facility was orginated in 2021 at €1.7 billion and increased to €2 billion in 2022. 3. Assumed due to lack of disclosure. Calculated as debt due to banks less project financing , drawn syndicated loan an dproperty secured debt. Comprises Unsecured credit lines and long term loans. |
Weekly highlights from our global intel and expert analysis