Sunday, May 03, 2020 4:26:22 AM
Nio Update: Restructuring Deal Implies Max $1.3/Share Of ADR Value
May 3, 2020 4:03 AM ET | About: NIO Limited (NIO)
Jeremy Raper
https://seekingalpha.com/article/4342406-nio-update-restructuring-deal-implies-max-1_3-share-of-adr-value?utm_medium=email&utm_source=seeking_alpha&mail_subject=nio-nio-update-restructuring-deal-implies-max-1-3-share-of-adr-value&utm_campaign=rta-stock-article&utm_content=link-0
Jeremy Raper
Long/short equity, Deep Value, growth at reasonable price
Raper Capital Blog
(2,904 followers)
Summary
Last week NIO announced its long-awaited capital partnership with the local Hefei government.
The stock promptly rallied 20%, before fading to close +10%.
A closer look at the terms of the transaction, however, suggest a horrible deal for current ADR owners.
Best case, this restructuring implies ~$1.3/share for ADR owners, along with imminent and significant dilution.
Everyone's least favorite electric car manufacturer, Nio Inc (NYSE: NIO), is at it again. Last week they announced their long-awaited capital partnership with the local Hefei government; the stock promptly rallied 20%, before fading to close +10%. A closer look at the terms of the transaction, however, suggest a horrible deal for current ADR owners. I added to my short yesterday and think, best case, this restructuring implies ~$1.3/share for ADR owners, along with imminent and significant dilution. Let's look at the announced terms:
I've highlighted the key points, which are essentially:
new investors are putting in 7bn CNY cash;
Nio Inc (current holdco) is putting in 4.3bn CNY cash;
Nio Inc is contributing 'its core businesses and assets in China' - ie substantially all its assets;
Nio Inc keeps 76% of Nio China whilst new investors get 24% of it;
Valuation of these assets is assumed to be 17.8bn CNY, based upon the Nio Inc stock price (ie a circular valuation method unrelated to fundamental asset value);
Over half of Nio Inc's cash contribution is due by June 30 (2.55bn out of 4.3bn total);
The asset transfer may only happen much later (up to a year after closing).
So what actually happened? Prima facie, the new investors are ending up with 24% of Nio's business - through Nio China - for an injection of 7bn… therefore implying a total valuation for Nio China of 29bn CNY, or $4.1bn. That doesn't sound too bad, right?
But remember Nio Inc - the topco that ADR holders own - still needs to contribute 4.3bn CNY cash as well. In other words, the amount of new money being taken in is only 2.7bn and for that the new investors receive a 24% stake in Nio China. On this basis, the implied Nio China valuation is thus only 11.3bn CNY ($1.6bn) and Nio only owns 76% of this number (that is, $1.2bn). Not so great.
There is another, more aggressive (in Nio's favor) way to slice the valuation. Instead of netting the cash injections against each other, let's simply work out the total assets of new Nio China and see what Nio Inc owns of that. Here is how it looks:
Here I've simply given Nio credit for the circular valuation of the Asset Consideration - based as it is upon the Nio Inc share price, ie, very generous - but the key is because Nio Inc still needs to inject 4.3bn cash AND has 8.4bn of remaining financial debt (remember all those converts?) the implied valuation of Nio Inc stock, pro-forma for this transaction, is still only $1.3/share. Also note that this analysis does nothing with the working capital deficit (3.5bn CNY at year end, potentially higher now), which has to go somewhere. Whether it goes with the business into Nio China, or stays at Nio Inc, that will need to be funded as well - obviously lowering ultimate value per share to the ADR. If working capital deficit rolled up to the ADR level alone, the shares would be worth only 80c/share.
This of course raises the obvious problem with the restructuring plan as announced: what happens to the existing Nio Inc financial debt? The words 'debt' or 'liabilities' were notably absent from Nio Inc's press release, but given the imperatives of the Hefei government - job creation, manufacturing plant creation, building R&D knowhow, etc - I highly doubt they would structure this transaction in such a way if they were willing to take the >$1bn USD financial debt that Nio Inc has amassed and assume it. Instead, the rather tortuous structuring of this deal - and the time it has taken to emerge - suggests they are explicitly avoiding taking this burden.
Essentially, the Nio assets - and only the assets - are being carved out, to be recapitalized probably in conjunction with Nio delivering on its obligations to move to Hefei and invest locally. Meanwhile the existing financial (and perhaps operational) liabilities of Nio Inc are stranded at the ADR level - meaning mostly foreign shareholders (and bondholders) take the pain. Such an obvious asset transfer is only possible because optically the equity stake being granted to the new investors - 25% - is much lower than 50% and thus doesn't constitute a Change in Control (which would trigger par repayment of Nio Inc's existing converts).
But in reality this is still an asset stripping exercise, to the benefit of new Chinese money coming in and the detriment of all existing stock and bondholders in Nio Inc. The fact that the market cannot see how obvious this is - yet - only means that Nio Inc will clearly monetize the temporarily high price, through large and dilutive offerings, as they still need to fund ~$600mm of investment into Nio China in the very near term (by June 30); have <$100mm cash on hand today; and still are burning ~$80-100mm cash per month in the business. ADR owners/buyers should be wary before jumping in the pool here.
Disclosure: Short NIO stock
Original Post
Editor's Note: The summary bullets for this article were chosen by Seeking Alpha editors.
... JMHO
Recent NIO News
- Dell, Palantir, and Erie Will Be Added to the S&P 500; Boeing Avoids Strike; Apple Event Takes Place Today • IH Market News • 09/09/2024 10:05:35 AM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 09/05/2024 01:16:57 PM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 09/05/2024 10:39:09 AM
- U.S. Index Futures Steady Amid Labor Data Anticipation; Oil Prices Rise • IH Market News • 09/05/2024 10:13:05 AM
- NIO Inc. Reports Unaudited Second Quarter 2024 Financial Results • GlobeNewswire Inc. • 09/05/2024 09:30:44 AM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 09/03/2024 10:06:04 AM
- NIO Inc. Provides August 2024 Delivery Update • GlobeNewswire Inc. • 09/01/2024 09:30:07 AM
- NIO Inc. to Report Unaudited Second Quarter 2024 Financial Results on Thursday, September 5, 2024 • GlobeNewswire Inc. • 08/22/2024 09:30:19 AM
- Walmart Sells JD.com Stake, Microchip Suffers Cyberattack, Union Pacific Warns of Strike in Canada, and Latest News • IH Market News • 08/21/2024 12:12:11 PM
- NIO Inc. Provides July 2024 Delivery Update • GlobeNewswire Inc. • 08/01/2024 09:30:11 AM
- Form S-8 - Securities to be offered to employees in employee benefit plans • Edgar (US Regulatory) • 07/09/2024 10:24:34 AM
- NIO Inc. Announces Management Change • GlobeNewswire Inc. • 07/05/2024 09:30:10 AM
- NIO Inc. Provides June and Second Quarter 2024 Delivery Update • GlobeNewswire Inc. • 07/01/2024 09:30:03 AM
- Cheche Group Announces Partnership with NIO Insurance Broker • PR Newswire (US) • 06/20/2024 11:30:00 AM
- GME Volatile as Roaring Kitty Goes Live Today, Meta Unveils AI for WhatsApp Ads, and More • IH Market News • 06/07/2024 12:09:15 PM
- US Index Futures Mixed; Oil Prices Rise • IH Market News • 06/06/2024 11:29:43 AM
- NIO Inc. Reports Unaudited First Quarter 2024 Financial Results • GlobeNewswire Inc. • 06/06/2024 10:10:50 AM
- Apollo Buys 49% of Intel’s Irish Plant for $11bn, BlackRock and Citadel to Create Texas Exchange, and More News • IH Market News • 06/05/2024 11:41:36 AM
- NIO Inc. Provides May 2024 Delivery Update • GlobeNewswire Inc. • 06/01/2024 09:30:59 AM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 05/24/2024 10:14:54 AM
- NIO to Hold Annual General Meeting on June 25, 2024 • GlobeNewswire Inc. • 05/24/2024 09:30:44 AM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 05/22/2024 10:06:28 AM
- NIO Inc. to Report Unaudited First Quarter 2024 Financial Results on Thursday, June 6, 2024 • GlobeNewswire Inc. • 05/22/2024 09:30:11 AM
- Form 424B3 - Prospectus [Rule 424(b)(3)] • Edgar (US Regulatory) • 05/21/2024 08:28:12 PM
- Form F-3ASR - Automatic shelf registration statement of securities of well-known seasoned issuers • Edgar (US Regulatory) • 05/21/2024 08:02:10 PM
North Bay Resources Commences Operations at Bishop Gold Mill, Inyo County, California; Engages Sabean Group Management Consulting • NBRI • Sep 25, 2024 9:15 AM
CEO David B. Dorwart Anticipates a Bright Future at Good Gaming Inc. Through His Most Recent Shareholder Update • GMER • Sep 25, 2024 8:30 AM
Cannabix Technologies and Omega Laboratories Inc. Advance Marijuana Breathalyzer Technology - Dr. Bruce Goldberger to Present at Society of Forensic Toxicologists Conference • BLOZF • Sep 24, 2024 8:50 AM
Integrated Ventures, Inc Announces Strategic Partnership For GLP-1 (Semaglutide) Procurement Through MedWell USA, LLC. • INTV • Sep 24, 2024 8:45 AM
Avant Technologies Accelerates Creation of AI-Powered Platform to Revolutionize Patient Care • AVAI • Sep 24, 2024 8:00 AM
VHAI - Vocodia Partners with Leading Political Super PACs to Revolutionize Fundraising Efforts • VHAI • Sep 19, 2024 11:48 AM