Macquarie Korea Infrastructure Fund

    MKIF

    Investment portfolio

    MKIF invests in landmark infrastructure businesses in Korea with the objective of providing a long-term, stable income stream to MKIF’s shareholders.

    Investment portfolio

    (Record Date: 31 December 2024) Investment Amount1 (KRW billion)
    Project Company Status Equity Subordinated debt Senior debt Total Shareholding (%)
    Baekyang Tunnel Ltd. Operating 1.2 - 1.0 2.2 100%
    Kwangju Beltway Investment Co., Ltd. Operating 33.1 79.02 - 112.1 100%
    New Airport Hiway Co., Ltd. Operating 23.6 51.7 - 75.3 24.1%
    Soojungsan Investment Co., Ltd. Operating 47.1 - - 47.1 100%
    Cheonan Nonsan Expressway Co., Ltd. Operating 87.8 164.0 - 251.8 60%
    Woomyunsan Infraway Co,. Ltd. Operating 5.3 - 15.0 20.3 36%
    Kwangju Ring Road Company Ltd. Operating 28.9 - - 28.9 75%
    MCB Co. Ltd. Operating 33.8 79.0 - 112.8 70%
    Gyeongsu Highway Co., Ltd. Operating 51.5 99.6 - 151.1 43.75%
    Seoul-Chuncheon Highway Co., Ltd. Operating 4.2 161.8 - 166.0 18.16%
    Incheon Bridge Co. Ltd. Operating 54.4 241.0 - 295.4 64.05%
    Busan New Port the 2nd Rear Road Co., Ltd. Operating 41.5 69.2 - 110.7 47.56%
    Incheon-Gimpo Expressway Co., Ltd. Operating 43.7 84.3 - 128.0 22.76%
    BNCT Co., Ltd. Operating 66.4 193.0 - 259.4 30%
    Dongbuk Urban Railway Co., Ltd. Construction 35.4 47.3 - 82.7 30%
    Youngsan Clean Energy Ltd. Operating 32.3 290.2 - 322.5 100%
    Bomun Clean Energy Ltd. Operating 8.7 78.4 - 87.1 100%
    CNCITY Energy Co., Ltd. Operating 183.2 - - 183.2 48%
    East Seoul Underpass Co., Ltd. Construction 100.0 114.8 - 214.8 40%
    Green Digital Infra Co., Ltd. Operating 23.0 400.0 - 423.0 100%
    Total   905.1 2,153.3 16.0 3,074.4  
    Percentage (%)   29.5% 70.0% 0.5% 100%  
    1. Based on MKIF’s investment amounts; assumes full investment of committed amounts
    2. Includes KRW 3.2bn working capital facility and KRW 50bn mezz shareholder loan

    Government support payment provisions1

    Asset Revenue Guarantee Threshold2 Revenue Cap Threshold2,3 Remarks
    Baekyang Tunnel 90% 110%  
    Gwangju 2nd Beltway, Section 1 Investment cost compensation Competent authority provides agreed cashflow to concessionaire to guarantee MKIF investment return
    Soojungsan Tunnel 90% 110% For toll revenue below 90%, Busan Metropolitan City is obligated to compensate 91.5% of the shortfall amount
    Gwangju 2nd Beltway, Section 3-1 90% 110%  
    Machang Bridge 75.78% 100% Revenue guarantee applies to MCB amount
    50:50 revenue sharing with competent authority in excess of 100%
    1. For the government support payment provisions that are effective as at the record date
    2. % of annual concession agreement projected revenue
    3. Relevant government authorities are entitled to receive the portion exceeding the threshold