上海狄兹精密机械有限公司 审计报告 中国杭州市钱江新城新业路 8号 UDC 时代大厦 A 座 5-8 层、12 层、23 层 Floors5-8,12and23,Block A,UDC Times Building,No.8 Xinye Road，Qianjiang New City,Hangzhou Tel.0571-88879999 Fax.0571-88879000 www.zhcpa.cn 您可使用手机"扫一扫"或进入"注册会计师行业统一监管平台（http://ac.mof.gov.cn）"进行查询 您可使用手机"扫一扫"或进入"注册会计师行业统一监管平台（http://ac.mof.gov.cn）"进行查询 。 目 录 | | 页 次 | | --- | --- | | 一、审计报告 | 1-5 | | 二、财务报表 | 6-17 | | (一) 合并资产负债表 | 6-7 | | (二) 合并利润表 | 8 | | (三) 合并现金流量表 | 9 | | (四) 合并所有者权益变动表 | 10-11 | | (五) 母公司资产负债表 | 12-13 | | (六) 母公司利润表 | 14 | | ...

本报告根据中国资产评估准则编制 浙江荣泰电工器材股份有限公司 拟收购股权涉及的 上海狄兹精密机械有限公司 股东全部权益投资价值 资产评估报告 天源评报字〔 2025 〕第 0340 号 共一册 第一册 资产评估业务报告备案回执 | 报告编码: | 3333020139202500246 | | --- | --- | | 合同编号: | 1000103553 | | 报告类型: | 非法定评估业务资产评估报告 | | 报告文号: | 天源评报字(2025) 第0340号 | | 报告名称: | 浙江荣泰电工器材股份有限公司拟收购股权涉及的上海狄兹精密 机械有限公司股东全部权益投资价值资产评估报告 | | 评估结论: | 407,260,0 | | 评估报告日: | 2025年 | | 评估机构名称: | 天源资 | | 答名人员: | 刘小明 正式会员 编号:33180129 | | | 黄伟 正式会员 编号:31220036 | | | 刘小明、黄伟已实名认可 | | | (可扫描二维码查询备案业务信息) | T 中国资产评估协会 说明:报告备案回执仅证明此报告已在业务报备管理系统进行了备案,不作为 协会对 ...

证券代码：603119 证券简称：浙江荣泰 公告编号：2025-023 浙江荣泰电工器材股份有限公司 关于收购上海狄兹精密机械有限公司 51%股权的公告 本公司董事会及全体董事保证本公告内容不存在任何虚假记载、误导性陈述 或者重大遗漏，并对其内容的真实性、准确性和完整性承担法律责任。 重要内容提示： 浙江荣泰电工器材股份有限公司（以下简称"公司"）拟以现金方式收 购黄明涛、陈增寿、王利用、王利辉、上海诗风商务信息咨询合伙企业（有限合 伙）、上海凯封商务信息咨询合伙企业（有限合伙）合计持有的上海狄兹精密机 械有限公司（以下简"狄兹精密"或"目标公司"）41.20%的股权，转让价格为 人民币 16,480.00 万元。股权转让的同时，公司以现金方式向目标公司出资 8,000 万元，认缴目标公司的新增注册资本 1,489.6 万元，剩余 6,510.4 万元计入目标公 司资本公积。上述股权转让及增资完成后，目标公司注册资本变更为 8,937.6 万 元，公司持有目标公司 51%股权。 本次交易不构成关联交易，也不构成《上市公司重大资产重组管理办法》 规定的重大资产重组。 本次交易经公司第二届董事会第六次会议审议通过 ...

Summary of Zhejiang Rongtai Conference Call Company Overview - **Company**: Zhejiang Rongtai - **Industry**: Manufacturing and Robotics Key Points and Arguments Impact of US-China Trade Tensions - The North American market accounts for approximately 25% of the company's total revenue, including direct exports from China and Vietnam [3][4] - Recent changes in tariffs from 3% to 25% have not significantly impacted the company's pricing or gross margins [3][4] - Major clients have not requested cost reductions or price adjustments due to tariff changes, indicating limited impact on project progress [3][4] Production Capacity and Expansion Plans - Southeast Asia and Mexico production capacities are progressing as planned, with Vietnam and Thailand projects expected to yield capacity by Q1 or Q2 of 2026 [5][6] - Clients generally advise against relocating production from Southeast Asia to Mexico due to higher operational risks and costs [6] North American Business Development - The company is successfully engaging with North American clients on new business opportunities, including automotive lighting and energy storage systems [7] - Despite high tariffs, clients are pushing for continued production and delivery of robotics-related projects from China, with expectations for accelerated delivery timelines [8] Global Supply Chain Advantages - The company possesses significant advantages in global supply chain management, making it resilient to tariff increases, even up to 100% [9] - Plans to initiate 4 to 5 new projects in North America by 2025 [9] Business Growth and Performance - The main business segment continues to show robust growth, with an expected overall performance increase of approximately 30% in Q1 2025 [10][18] - The robotics segment is contributing additional revenue, supported by long-term collaborations with major clients like Tesla and Toyota [10][18] Product Development and Client Collaboration - The company has established strong communication with suppliers and clients, allowing for effective planning and rapid response in product development [12] - Ongoing collaboration with Tesla on various projects, including lightweight materials and thermal insulation, is set to deepen [14] Market Position and Future Outlook - Confidence in maintaining a strong market position due to superior development processes and cost control capabilities [13] - Anticipation of becoming a designated supplier for mass production by 2026, leveraging accumulated delivery experience [13] Response to Market Demands - The company is committed to meeting client expectations for timely product development and delivery, ensuring alignment with project timelines [16] - Plans to expand beyond being a secondary supplier to providing comprehensive solutions in robotics [17] Strategic Planning for Large-Scale Deliveries - Large-scale delivery plans are based on short-term customer demand rather than annual forecasts, with detailed coordination on delivery contracts [21] - Mass production is expected to align with the SOP timeline by the end of this year or early next year [23] Competitive Landscape and Market Share - Anticipated limited supplier slots for mass production, with a focus on customized production as capacity ramps up [24] - The company is exploring new product designs to enhance profitability while meeting performance requirements [25] Response to Regulatory Changes - No immediate requirement from Tesla for suppliers to establish manufacturing in the US, but the company is diversifying its production locations in response to trade tensions [26] Additional Important Insights - The company is positioned to capitalize on increased demand for thermal runaway protection technologies in the wake of recent industry incidents [20] - Continuous optimization of existing products is planned to meet evolving market needs and maintain competitive advantages [11]

证券代码：603119 证券简称：浙江荣泰 公告编号：2025-021 浙江荣泰电工器材股份有限公司 关于使用部分闲置募集资金进行现金管理到期赎回 并继续进行现金管理的公告 本公司董事会及全体董事保证本公告内容不存在任何虚假记载、误导性陈述 或者重大遗漏，并对其内容的真实性、准确性和完整性承担法律责任。 重要内容提示： 履行的审议程序：浙江荣泰电工器材股份有限公司（以下简称"公司"） 于 2025 年 2 月 28 日召开的第二届董事会第五次会议、第二届监事会第四次会议， 审议通过了《关于使用部分闲置募集资金进行现金管理的议案》。具体内容详见 公司于 2025 年 3 月 1 日在上海证券交易所网站（www.sse.com.cn）披露的《关 于使用部分闲置募集资金进行现金管理的公告》（公告编号：2025-013）。 特别风险提示：尽管公司本次购买的保本浮动收益型存款产品属于较低 风险理财品种，但金融市场受宏观经济影响较大，不排除该项投资受到市场波动 影响的风险。 一、本次现金管理到期赎回情况 公司使用暂时闲置募集资金向交通银行嘉兴南湖支行购买了总金额为 8,000 万元人民币的结构性存款产品，上述结构性存款产 ...

Investment Rating - The investment rating for the company is "Outperform the Market" [3][7][11] Core Insights - The company has sufficient orders in its main business and plans to acquire a stake in Diz Precision to enter the robotics sector [7][8] - The revenue from the new energy vehicle thermal runaway protection insulation components is expected to grow significantly, with a projected CAGR of 40.5% from 2023 to 2027 in the global mica material market [8][9] - The company is well-positioned in the mica insulation market, holding a 4.35% global market share, with 27.14% in the new energy vehicle sector [8][9] Financial Performance and Forecast - The company reported revenue of 667 million yuan in 2022, with a projected increase to 1,980 million yuan by 2026, reflecting a CAGR of 27.0% [7][15] - Net profit is expected to grow from 134 million yuan in 2022 to 442 million yuan by 2026, with a CAGR of 30.8% [7][15] - The fully diluted EPS is projected to rise from 0.37 yuan in 2022 to 1.21 yuan by 2026 [7][15] Product Segmentation and Growth - Revenue from new energy vehicle thermal runaway protection insulation components is expected to grow from 5.75 million yuan in 2023 to 16.21 million yuan by 2026, with a CAGR of 30% [9][10] - The small household appliance flame-retardant insulation components are projected to see revenue growth from 1.15 million yuan in 2023 to 1.91 million yuan by 2026 [9][10] - The cable flame-retardant insulation tape is expected to maintain steady growth, with revenue increasing from 0.52 million yuan in 2023 to 0.69 million yuan by 2026 [9][10] Market Position and Client Base - Major clients include Tesla, Volkswagen, BMW, and other leading automotive and appliance manufacturers, indicating a strong market presence [8][9] - The company has disclosed expected sales amounts for new energy industry projects ranging from 9.238 billion yuan to 9.963 billion yuan [8][9] Valuation and Price Target - The estimated price-to-earnings ratio for 2025 is projected to be between 40-45 times, leading to a target price range of 37.20 to 41.85 yuan [7][11][15]

Fundraising Overview - Zhejiang Rongtai Electric Material Co., Ltd. has successfully completed its initial public offering (IPO) of 70 million shares at a price of 15.32 RMB per share, raising a total of 1,072.40 million RMB, with a net amount of 970.05 million RMB after deducting issuance costs of 102.35 million RMB [1][27]. - The company has signed a five-party supervision agreement for the special account of the raised funds, involving Singapore Rongtai Electric Material PTE. LTD, Glorymica Mexico, S.A. de C.V., Industrial and Commercial Bank of China Mexico Branch, and Dongxing Securities Co., Ltd. [1][5]. Special Account Management - A special fundraising account has been established at the Industrial and Commercial Bank of China Mexico Branch, specifically for the project of producing 500,000 sets of components for new energy vehicles [6][24]. - The balance of the special account was reported as 0 RMB as of March 31, 2025, and the funds are strictly allocated for the designated project [6][12]. Fund Usage Adjustments - The company has approved a delay in the project timeline for the annual production of 2.4 million sets of new energy vehicle safety components from December 2024 to December 2026, reallocating a total of 280 million RMB from this project to new projects [3][4]. - The adjustments were made to enhance the efficiency of fund usage while ensuring investor protection [2][4]. Cash Management Activities - The company has utilized temporarily idle raised funds to purchase structured deposit products from Hangzhou Bank, amounting to 150 million RMB, which has matured, returning the principal and generating a profit of 128,200 RMB [24][31]. - The cash management aims to improve the efficiency of fund usage without affecting the normal operation of fundraising investment plans [24][28]. Compliance and Reporting - The company is committed to adhering to relevant regulations regarding fundraising management and will ensure timely disclosure of information as required by the Shanghai Stock Exchange and the China Securities Regulatory Commission [30][36]. - The management of cash management products will be conducted in accordance with strict investment principles to safeguard the funds [33][34].

履行的审议程序：浙江荣泰电工器材股份有限公司（以下简称"公司"） 于 2025 年 2 月 28 日召开的第二届董事会第五次会议、第二届监事会第四次会议， 审议通过了《关于使用部分闲置募集资金进行现金管理的议案》。具体内容详见 公司于 2025 年 3 月 1 日在上海证券交易所网站（www.sse.com.cn）披露的《关 于使用部分闲置募集资金进行现金管理的公告》（公告编号：2025-013）。 特别风险提示：尽管公司本次购买的保本浮动收益型存款产品属于较低 风险理财品种，但金融市场受宏观经济影响较大，不排除该项投资受到市场波动 影响的风险。 证券代码：603119 证券简称：浙江荣泰 公告编号：2025-020 浙江荣泰电工器材股份有限公司 关于使用部分闲置募集资金进行现金管理到期赎回 并继续进行现金管理的公告 本公司董事会及全体董事保证本公告内容不存在任何虚假记载、误导性陈述 或者重大遗漏，并对其内容的真实性、准确性和完整性承担法律责任。 重要内容提示： 一、本次现金管理到期赎回情况 公司使用暂时闲置募集资金向杭州银行股份有限公司嘉兴分行购买了金额 为 15,000 万元人民币的结构性存款产品，上述结 ...

证券代码：603119 证券简称：浙江荣泰 公告编号：2025-019 浙江荣泰电工器材股份有限公司 关于开立募集资金专项账户并签订五方监管协议 的公告 本公司董事会及全体董事保证本公告内容不存在任何虚假记载、误导性陈述 或者重大遗漏，并对其内容的真实性、准确性和完整性承担法律责任。 近日，浙江荣泰电工器材股份有限公司(以下简称"公司"或"浙江荣泰") 与新加坡荣泰电工器材有限公司、荣泰墨西哥股份有限公司、中国工商银行墨西 哥分公司、东兴证券股份有限公司（以下简称"保荐机构"）共同签订《募集资 金专户存储五方监管协议》，具体情况如下： 一、募集资金情况概述 根据中国证券监督管理委员会《关于同意浙江荣泰电工器材股份有限公司首 次公开发行股票注册的批复》（证监许可[2023]1288 号），公司首次公开发行人 民币普通股（A 股）股票 7,000.00 万股，每股发行价格为 15.32 元，募集资金总 额为 107,240.00 万元，扣除各项发行费用 10,234.54 万元后，募集资金净额为 97,005.46 万元，其中超募资金总额为 9,005.46 万元。中汇会计师事务所（特殊 普通合伙）对公司本次公开 ...

证券代码：603119 证券简称：浙江荣泰 公告编号：2025-018 浙江荣泰电工器材股份有限公司 关于开立募集资金专项账户并签订四方监管协议 的公告 本公司董事会及全体董事保证本公告内容不存在任何虚假记载、误导性陈述 或者重大遗漏，并对其内容的真实性、准确性和完整性承担法律责任。 近日，浙江荣泰电工器材股份有限公司(以下简称"公司"或"浙江荣泰") 与新加坡荣泰电工器材有限公司、交通银行嘉兴分行、东兴证券股份有限公司（以 下简称"保荐机构"）共同签订《募集资金专户存储四方监管协议》，具体情况 如下： 一、募集资金情况概述 根据中国证券监督管理委员会《关于同意浙江荣泰电工器材股份有限公司首 次公开发行股票注册的批复》（证监许可[2023]1288 号），公司首次公开发行人 民币普通股（A 股）股票 7,000.00 万股，每股发行价格为 15.32 元，募集资金总 额为 107,240.00 万元，扣除各项发行费用 10,234.54 万元后，募集资金净额为 97,005.46 万元，其中超募资金总额为 9,005.46 万元。中汇会计师事务所（特殊 普通合伙）对公司本次公开发行新股的资金到位情况进行了审验 ...