目 录 | 关于差异化定价和股东特殊权利…………………………… 一、 | 第 1—10 | 页 | | --- | --- | --- | | 二、关于标的公司收入……………………………………………第 | 10—38 | 页 | | 三、关于标的公司成本与毛利率…………………………………第 | 38—48 | 页 | | 四、关于标的公司应收账款………………………………………第 | 48—55 | 页 | | 五、关于标的公司存货……………………………………………第 | 55—67 | 页 | | 六、关于股份支付…………………………………………………第 | 67—77 | 页 | | 七、关于商誉………………………………………………………第 | 77—81 | 页 | | 八、关于募集配套资金……………………………………………第 | 81—89 | 页 | | 九、关于其他………………………………………………………第 | 90—98 | 页 | | 十、资质证书复印件…………………………………………… 第 | 99—102 | 页 | 关于广东纳睿雷达科技股份有限公司 发行股份及支付现金购买资产并募集配套资 ...

中信证券股份有限公司 关于 广东纳睿雷达科技股份有限公司 发行股份及支付现金购买资产 并募集配套资金 之 独立财务顾问报告 （修订稿） 独立财务顾问 签署日期：二〇二五年八月 声 明 本声明所述词语或简称与本独立财务顾问报告"释义"所述词语或简称具 有相同含义。 本独立财务顾问报告不得用于其他任何目的，也不得被任何第三方使用。 中信证券受纳睿雷达的委托担任本次交易的独立财务顾问。根据《公司法》 《证券法》《重组管理办法》《发行管理办法》《26 号格式准则》《上市公司并购 重组财务顾问业务管理办法》等法律、法规的有关规定，按照证券行业公认的 业务标准、道德规范，本着诚实信用、勤勉尽责精神，遵循客观、公正的原则， 在认真审阅相关资料和充分了解本次交易行为的基础上，本独立财务顾问就本 次交易的相关事项出具本独立财务顾问报告。 本独立财务顾问声明如下： 1、本独立财务顾问与本次交易所涉及的交易各方不存在利害关系，就本次 交易发表意见是完全独立的； 2、本独立财务顾问报告所依据的文件、材料由本次交易的相关各方向本独 立财务顾问提供。相关各方已承诺在本次交易过程中所提供的信息真实、准确、 完整，不存在虚假记载、误导性陈述 ...

中信证券股份有限公司关于 《关于广东纳睿雷达科技股份有限公司发行股份及支 付现金购买资产并募集配套资金申请的审核问询函 之回复报告》之专项核查意见 独立财务顾问 广东省深圳市福田区中心三路 8 号卓越时代广场（二期）北座 二〇二五年八月 上海证券交易所： 广东纳睿雷达科技股份有限公司（以下简称"公司""上市公司"或"纳睿 雷达"）收到贵所于 2025 年 7 月 9 日下发的《关于广东纳睿雷达科技股份有限公 司发行股份及支付现金购买资产并募集配套资金申请的审核问询函》（上证科审 （并购重组）〔2025〕23 号）（以下简称"问询函"），公司已会同中信证券股份有 限公司（以下简称"中信证券""独立财务顾问"）、广东精诚粤衡律师事务所（以 下简称"精诚粤衡律师""律师"）、天健会计师事务所（特殊普通合伙）（以下简 称"天健会计师""审计机构"）、联合中和土地房地产资产评估有限公司（以下 简称"联合中和评估""评估机构"）进行了认真研究和落实，并按照《问询函》 的要求对所涉及的问题进行了回复，现提交贵所，请予审核。 除非文义另有所指，本问询函回复中的简称与《广东纳睿雷达科技股份有限 公司发行股份及支付现金购买资产并 ...

联合中和土地房地产资产评估有限公司 关于上海证券交易所 《关于广东纳睿雷达科技股份有限公司发行股份及支付现 金购买资产并募集配套资金申请的审核问询函》回复 之专项核查意见 联合中和土地房地产资产评估有限公司 二〇二五年八月 上海证券交易所： 联合中和土地房地产资产评估有限公司（以下简称"评估机构"或"联合中 和评估"）接受广东纳睿雷达科技股份有限公司（以下简称"上市公司"、或"纳 睿雷达"）的委托，担任纳睿雷达本次发行股份及支付现金购买资产（以下简称 "本次交易"）的资产评估机构。纳睿雷达于 2025 年 7 月 9 日收到贵所下发的 《关于广东纳睿雷达科技股份有限公司发行股份及支付现金购买资产并募集配 套资金申请的审核问询函》（上证科审（并购重组）〔2025〕23 号）（以下简称"问 询函"），联合中和评估会同上市公司及其他中介机构就问询函所提问题进行了认 真研究和落实，并按照《问询函》的要求对所涉及的问题进行了回复，现提交贵 所，请予审核。 除非文义另有所指，本问询函回复中的简称与《广东纳睿雷达科技股份有限 公司发行股份及支付现金购买资产并募集配套资金报告书（草案）》（以下简称"重 组报告书"）中的释义具 ...

广东精诚粤衡律师事务所 关于 广东纳睿雷达科技股份有限公司 发行股份及支付现金购买资产并募集配套资金的 补充法律意见书（一） 二〇二五年八月 地址：广东省珠海市香洲区吉大情侣中路 47 号珠海怡景湾大酒店五层 邮政编码：519000 电话：0756-8893339 传真：0756-8893336 | 释义 4 | | --- | | 正文 7 | | 问题 2 关于差异化定价和股东特殊权利 7 | | 问题 13 关于标的公司历史沿革 41 | 广东纳睿雷达科技股份有限公司： 广东精诚粤衡律师事务所（以下简称"本所"）为在广东省司法厅注册设立并 依法执业的律师事务所。根据本所与广东纳睿雷达科技股份有限公司（以下简称 "纳睿雷达"）签署的《专项法律服务合同》，本所接受纳睿雷达的委托，担任纳睿 雷达本次拟实施的发行股份及支付现金购买资产并募集配套资金事宜（以下简称 "本次交易"）的专项法律顾问。 本所已根据《中华人民共和国公司法》《中华人民共和国证券法》《上市公司 重大资产重组管理办法》《上市公司监管指引第 9 号——上市公司筹划和实施重 大资产重组的监管要求》《公开发行证券的公司信息披露内容与格式准则第 26 ...

Macro Strategy - The core viewpoint highlights the unprecedented removal of Federal Reserve Governor Cook by Trump, raising concerns about the independence of the Federal Reserve and the potential for more "Trump-aligned" appointees, which could lead to increased expectations for interest rate cuts in the future [1] - Following the removal announcement, market reactions included rising long-term U.S. Treasury yields and gold prices, while the U.S. dollar index declined, indicating a shift in investor sentiment towards risk assets [1] Fixed Income - The report indicates a cautious approach in the convertible bond market, suggesting a reduction in exposure to high-priced targets while increasing allocations to ETFs to balance risks [2][3] - The 10-year government bond yield increased from 1.745% to 1.785%, reflecting market adjustments to macroeconomic conditions [2] Industry Insights - New Lai Ying Material (300260) reported improved Q2 performance, benefiting from growth in the semiconductor and liquid cooling sectors, with a focus on domestic substitution and an optimized customer structure [5][6] - Li Yuan Heng (688499) achieved profitability with a robust order backlog in solid-state battery equipment, indicating a strong operational cash flow and successful delivery to major clients [7] - Jin Zai Food (003000) is experiencing a Q2 adjustment period, leading to a downward revision of profit forecasts for 2025-2027, reflecting a mismatch between internal expansion strategies and external market conditions [8][9] - Anpei Long (301413) reported steady growth in its temperature and pressure sensor business while investing in humanoid robotics, adjusting profit forecasts for 2025-2026 [10] - Xinde New Materials (301349) is seeing significant growth in fast-charging products, with profit forecasts adjusted upwards due to improved margins [11] - The report on China National Railway (601766) indicates strong growth in H1 2025, driven by recovery in railway fixed asset investments [18] - The report on China Duty Free Group (601888) highlights a narrowing revenue decline in Q2 2025, with a focus on expanding city store operations to boost sales [31] - Yun Aluminum (000807) reported a 17.98% increase in revenue for H1 2025, with a focus on maintaining high profit margins amid fluctuating aluminum prices [32][33]

Core Viewpoint - The company, Narui Radar, reported significant growth in its financial performance for the first half of 2025, with total revenue reaching 155 million yuan, a year-on-year increase of 112.84%, and net profit attributable to shareholders soaring by 866.97% to approximately 56.95 million yuan [1][7]. Financial Performance - Total revenue for the first half of 2025 was 155 million yuan, up 112.84% from 72.78 million yuan in the same period of 2024 [1]. - Net profit attributable to shareholders reached 56.95 million yuan, a substantial increase of 866.97% compared to 588,910 yuan in the previous year [1][7]. - The gross profit margin was reported at 72.32%, down 7.4% year-on-year, while the net profit margin increased significantly to 36.76%, up 354.33% [1]. - The company’s operating cash flow per share was -0.05 yuan, a decrease of 45.91% year-on-year [1]. Key Financial Metrics - The company’s inventory increased by 50.07% year-on-year, indicating a buildup of stock [1]. - The total of selling, administrative, and financial expenses was 11.15 million yuan, accounting for 7.2% of revenue, down 33.52% year-on-year [1]. - The company’s earnings per share rose to 0.19 yuan, an increase of 850% compared to 0.02 yuan in the previous year [1]. Business Drivers - The significant revenue growth was attributed to new contracts for phased array weather radar and accelerated recognition of existing orders [6][7]. - The company is actively seeking external growth opportunities, including the acquisition of Sigma Microelectronics to enhance its radar chip design capabilities [7]. Market Outlook - The company plans to focus on its core business while enhancing product research and development capabilities and expanding market share [8]. - Future growth is expected to benefit from national policies related to disaster prevention, water information technology, and domestic production of air traffic control equipment [16]. Fund Holdings - The largest fund holding Narui Radar shares is the Yongying Low Carbon Environmental Smart Selection Mixed Fund, which has increased its position [5]. Accounts Management - The company has improved its accounts receivable management, leading to a reduction in bad debt provisions due to faster collection of receivables [9]. Dividend Policy - The company has implemented a semi-annual cash dividend policy, reflecting its commitment to shareholder returns and confidence in its financial performance [10]. International Expansion - The company has established a wholly-owned subsidiary in Hong Kong to accelerate its international market expansion and attract global talent [12]. Production Capacity - The company is currently renting external facilities to expand production capacity and plans to further release capacity as fundraising projects are completed [16].

Core Viewpoint - The company, Narui Radar, reported significant growth in its financial performance for the first half of 2025, with total revenue reaching 155 million yuan, a year-on-year increase of 112.84%, and net profit attributable to shareholders soaring by 866.97% to approximately 56.95 million yuan [1][22]. Financial Performance - Total revenue for the first half of 2025 was 155 million yuan, up 112.84% from 72.78 million yuan in the same period of 2024 [1]. - Net profit attributable to shareholders reached 56.95 million yuan, a substantial increase of 866.97% compared to 588.91 thousand yuan in the previous year [1]. - The gross profit margin was reported at 72.32%, a decrease of 7.4% year-on-year, while the net profit margin increased significantly to 36.76%, up 354.33% [1]. - The company’s operating expenses, including sales, management, and financial costs, totaled 11.15 million yuan, accounting for 7.2% of revenue, a reduction of 33.52% year-on-year [1]. Asset and Liability Changes - Inventory increased by 50.07% year-on-year, indicating a significant rise in stock levels [1]. - Cash and cash equivalents decreased by 52.62% to 782 million yuan, attributed to an increase in structured deposits [1][2]. - Trade receivables decreased by 25.46% to 202 million yuan, reflecting improved collection efficiency [1][22]. - The company reported a 97.21% reduction in interest-bearing liabilities, down to 1.76 million yuan [1]. Operational Insights - The increase in revenue was primarily driven by new contracts for phased array weather radar systems and accelerated recognition of existing orders [22]. - The company is actively pursuing external growth opportunities, including the acquisition of Sigma Microelectronics to enhance its radar chip design capabilities [23]. - Future growth is expected to be supported by national policies related to disaster prevention, water resource management, and modernization of air traffic control equipment [31]. Market Position and Strategy - The company aims to strengthen its market position by enhancing product research and development capabilities and expanding market share [24]. - Narui Radar has established a wholly-owned subsidiary in Hong Kong to facilitate international market expansion and attract global talent [27]. - The company plans to continue focusing on its core business while exploring strategic acquisitions to bolster its technological capabilities [23].

Summary of Conference Call for Narui Radar Company Overview - **Company**: Narui Radar - **Industry**: Radar technology, focusing on meteorological and hydrological applications Key Financial Metrics - **Revenue Growth**: 2025 H1 revenue reached approximately 155 million yuan, a 112% increase year-on-year [3] - **Net Profit**: Net profit attributable to shareholders was approximately 56.95 million yuan, up 867% year-on-year [3] - **Non-recurring Profit**: Deducted non-recurring profit was about 53.42 million yuan, a 458% increase [3] - **Contract Liabilities**: Contract liabilities stood at 148 million yuan, showing year-on-year growth [9] Revenue Composition - **Order Contribution**: In H1 2025, approximately 70-80% of revenue came from existing orders, while new orders contributed about 20-30% [4] - **Product Revenue Breakdown**: Weather radar accounted for over 60% of total sales, while hydrological radar contributed around 30-40% [14] Market Dynamics - **New Orders**: New orders in H1 2025 totaled approximately 300 million yuan, down from over 500 million yuan in the same period last year [8] - **Market Demand**: Anticipated significant increase in weather radar market demand in H2 2025, driven by government projects and disaster prevention needs [20] - **Hydrological Radar Growth**: The company has seen a substantial increase in hydrological radar orders, exceeding last year's total due to heightened demand for flood warning systems [23][24] Profitability and Margins - **Gross Margin**: Gross margin in Q2 2025 decreased to 70.36%, attributed to lower margins in hydrological radar and increased infrastructure project costs [10] - **Historical Margin Trends**: Over the past five years, radar product gross margins have declined by approximately 10 percentage points due to intensified market competition and pricing adjustments [12] Competitive Landscape - **Market Position**: The company is a leading player in the phased array radar market, being the only private enterprise involved in S-band and C-band radar systems [22] - **Technological Edge**: The company utilizes dual-polarization technology, providing significant advantages in detection accuracy and cost-effectiveness [25] Future Outlook - **Market Growth Projections**: The meteorological and hydrological markets are expected to grow steadily, with low-altitude economy and urban development markets gradually being explored [15] - **Government Support**: National policies are encouraging the enhancement of disaster prevention capabilities, aligning with the company's product offerings [24] - **Long-term Confidence**: The company expresses confidence in its future growth prospects, driven by increasing demand for disaster prevention and mitigation technologies [31] Additional Insights - **Accounts Receivable**: The company has improved its accounts receivable collection, with a significant reduction in bad debt provisions [16] - **Acquisition Update**: The acquisition of Sigma is progressing normally through the Shanghai Stock Exchange [17] - **Regional Developments**: Anticipated bidding for meteorological radar projects in Guangdong province in H2 2025, with ongoing infrastructure development in coastal areas [18][19]

Core Viewpoint - The company reported significant growth in revenue and net profit for the first half of 2025, driven by increased orders and successful project completions [1][2][3] Group 1: Financial Performance - In H1 2025, the company achieved revenue of 155 million (up 112.84% YoY) and a net profit of 57 million (up 866.97% YoY) [1] - In Q2 2025, revenue reached 97 million (up 134.22% YoY, up 66.19% QoQ) and net profit was 35 million (up 2027.66% YoY, up 62.84% QoQ) [1] - The company has a strong order backlog, with accelerated recognition of existing orders contributing to revenue growth [1][3] Group 2: Cost Control and R&D Investment - Sales expenses in H1 2025 were 15 million (up 28.07% YoY), with a sales expense ratio of 9.48% (down 6.28 percentage points) [2] - Management expenses were 11 million (up 1.23% YoY), with a management expense ratio of 8.48% (down 9.34 percentage points) [2] - R&D expenses in H1 2025 totaled 45 million (up 21.99% YoY), with ongoing projects in advanced radar technologies to maintain a competitive edge [2] Group 3: Market Demand and Growth Drivers - Demand for rain measurement radars is expected to remain stable due to ongoing national water network construction [3] - The commencement of the Yarlung Tsangpo River project is anticipated to create new demand for high-precision rain measurement radars [3] - The low-altitude radar sector is set for large-scale development, with the company already involved in Shenzhen's low-altitude management system [3] - The air traffic management radar sector is moving towards domestic production, with the company signing cooperation agreements with various air traffic control bureaus [3] Group 4: Revenue and Profit Forecast - The company is projected to maintain high growth in revenue and new orders, with expected revenues of 911 million, 1.259 billion, and 1.575 billion for 2025, 2026, and 2027 respectively [3] - Forecasted net profits are 489 million, 670 million, and 834 million for the same years [3] - The projected price-to-earnings ratios are 30, 22, and 18 for 2025, 2026, and 2027 respectively [3]