Hema Memo 040420
- Understand why, in spite of a substantial liquidity shortfall we estimate in Q2 20, at levels of c. 33 cents we see good return potential in Hema’s Senior Secured Notes (SSNs) via various possible restructuring implementations
- Understand our assessment of probabilities and SSNs recoveries across scenarios – various restructuring scenarios; a scenario where Ramphastos injects new money and targets an eventual sale of Hema to Jumbo; liquidation
- Coronavirus-updated quarterly liquidity shortfall estimates and analysis of liquidity swing factors
- Full coronavirus-updated financial projections, valuation and sensitivity analysis
- Restructuring pitchbook for SSNs holders – act fast and what to do (rationalization and other initiatives; new money need); potential recoveries / IRRs / money multiples
- A strategy for Ramphastos to deleverage Hema rapidly and sell out to Jumbo – potential IRR and money multiple for Ramphastos
- Liquidation analysis
- Recent general retail store footfall data in Hema’s key markets
- Legal background – Dutch Bankruptcy Act; UK schemes of arrangement; UK pre-pack administration; indenture analysis
- How are Hema’s revenue and expenses likely to adjust during the coronavirus lockdowns?
- What ability does Hema have to flex expenses and / or benefit from government employment subsidies?
- How tight is Hema’s liquidity already and what liquidity shortfalls to we project by quarter in FY 20?
- Is the RCF minimum EBITDA covenant likely to be breached?
- What is the risk of cross acceleration via a default on the PIK to the RCF and in turn to the SSNs and Senior Notes (SNs)?
- Why is it essential that Hema’s SSNs holders prepare pro-actively to restructure and inject new money into Hema?
- How should SSNs holders look to restructure Hema? Jurisdictional analysis and legal implementation. Business turnaround initiatives. Exit possibilities. Recoveries, IRRs and money multiples
- What can Ramphastos do to profit from the current situation and preserve a potential exit sale to Jumbo after weathering the coronavirus storm?
- What would the SSNs recovery rate be in liquidation and what are the key swing factors?
- Why should Hema’s landlords be worried and which actions should they expect Hema to take going forward?
- What risks does Hema pose to its franchisees and vice versa?
- View, Variant Perception & Recommendations
- Group Structure & Capitalization
- Restructuring Pitchbook For SSNs Holders
- Ramphastos & Jumbo To Team Up?
- Liquidation Analysis
- Financial Model, Valuation & Sensitivity Analysis Update
- Indenture Review
- UK Schemes Of Arrangement
- Dutch Bankruptcy Act