华泰联合证券有限责任公司 关于 山高环能集团股份有限公司 华泰联合证券有限责任公司关于山高环能集团股份有限公司收购报告书之财务顾问报告 1 财务顾问报告 二〇二五年九月 华泰联合证券有限责任公司关于山高环能集团股份有限公司收购报告书之财务顾问报告 财务顾问声明 根据《中华人民共和国公司法》《中华人民共和国证券法》《上市公司收购 管理办法》及《公开发行证券的公司信息披露内容与格式准则第 16 号——上市 公司收购报告书》等法律法规和规范性文件的规定，华泰联合证券有限责任公司 （以下简称"本财务顾问"）按照行业公认的业务标准、道德规范，本着诚实信 用、勤勉尽责的精神，对本次收购的相关情况和资料进行了核查，对收购人及信 息披露义务人出具的《山高环能集团股份有限公司收购报告书》所披露的内容出 具财务顾问报告。 为此，本财务顾问特作出以下声明： 收购报告书 之 1 华泰联合证券有限责任公司关于山高环能集团股份有限公司收购报告书之财务顾问报告 判断、确认或批准。 8、本财务顾问特别提醒本次交易相关主体及投资者认真阅读信息收购人及 信息披露义务人出具的《收购报告书》以及相关的上市公司公告全文和备查文件。 1、本财务顾问依据 ...

山高环能集团股份有限公司 关于收购山东恒华佳业环保科技有限公司20%股权 完成工商过户的公告 本公司及董事会全体成员保证信息披露的内容真实、准确、完整，没有虚假记载、 误导性陈述或重大遗漏。 证券代码：000803 证券简称：山高环能 公告编号：2025-058 名 称：山东恒华佳业环保科技有限公司 法定代表人：吴奇峰 住 所：山东省日照市经济开发区海口路 2 号 统一社会信用代码：91371100581944295W 注册资本：10,700 万元人民币 一、投资基本情况 成立日期：2011 年 9 月 7 日 营业期限：2011 年 9 月 7 日至无固定期限 山高环能集团股份有限公司（以下简称"公司"）于 2025 年 7 月 16 日召开第 十一届董事会第二十一次会议，会议审议通过了《关于收购山东恒华佳业环保科 技有限公司 20%股权的议案》，同意收购原股东持有的山东恒华佳业环保科技有 限公司（以下简称"恒华佳业"）20%股权，本次工商过户后，恒华佳业为公司全 资子公司。具体内容详见公司于 2025 年 7 月 17 日在《中国证券报》《上海证券 报》《证券时报》及巨潮资讯网站上披露的《关于收购山东恒华 ...

Investment Rating - The report maintains an "Outperform" rating for the public utilities and environmental protection sectors [1][5][20]. Core Views - The construction of the national carbon market is progressing, promoting urban green and low-carbon transformation [1][13]. - The "14th Five-Year Plan" is concluding, while the "15th Five-Year Plan" is in the drafting stage, focusing on energy and electricity policy directions [2][15]. - The report emphasizes the importance of energy security, technological innovation, and green low-carbon development in future policies [16][19]. Summary by Sections Market Review - In August, the CSI 300 index rose by 10.33%, while the public utilities index increased by 2.53% and the environmental index by 5.28% [1][21]. - The environmental sector saw a 5.28% increase, with sub-sectors like thermal power up by 4.69% and new energy generation up by 2.26% [1][22]. Important Events - The Central Committee and State Council issued opinions on advancing green low-carbon transformation and strengthening the national carbon market, aiming for comprehensive coverage of major industrial emissions by 2027 [13][14]. - Policies to promote high-quality urban development include energy conservation and carbon reduction in production sectors [14]. Investment Strategy - Recommendations include major thermal power companies like Huadian International and Shanghai Electric, as well as leading new energy firms such as Longyuan Power and Three Gorges Energy [3][20]. - The report suggests that nuclear power companies like China Nuclear Power and China General Nuclear Power will maintain stable profitability [3][20]. - High-dividend hydropower stocks like Yangtze Power are highlighted for their defensive attributes [3][20]. - In the environmental sector, companies like China Everbright Environment and Zhongshan Public Utilities are recommended due to improving cash flows [3][20]. Key Company Earnings Forecasts and Investment Ratings - Huadian International: Outperform, EPS 0.49 in 2024, PE 10.8 [7]. - Longyuan Power: Outperform, EPS 0.76 in 2024, PE 22.0 [7]. - China Nuclear Power: Outperform, EPS 0.43 in 2024, PE 20.9 [7]. - China Everbright Environment: Outperform, EPS 0.55 in 2024, PE 8.0 [7]. Industry Dynamics - The report notes that the renewable energy sector is expected to grow, with cumulative installed capacity reaching 1.41 billion kilowatts by the end of 2024, a 33.9% year-on-year increase [18]. - The transition to a market-oriented mechanism for renewable energy is highlighted, indicating a shift from guaranteed purchase to market trading [19].

Summary of Key Points - The company announced the repurchase and cancellation of 4,692,156 restricted stocks that were granted but not unlocked, which accounts for 1.00% of the total share capital before the repurchase [2] - A total of 133 individuals are involved in this stock repurchase, with the average repurchase price for the initially granted stocks being 6.03 CNY per share and for the reserved stocks being 6.11 CNY per share [2] - The total amount of funds used for the repurchase is 28,372,725.12 CNY, all sourced from the company's own funds [2] - Following the completion of this repurchase, the company's total share capital will decrease from 470,988,309 shares to 466,296,153 shares [2] - The repurchase cancellation procedures have been completed with the China Securities Depository and Clearing Corporation Limited Shenzhen Branch as of September 3, 2025 [2]

Core Viewpoint - The company, Shangao Environmental Energy Group Co., Ltd., has completed the repurchase and cancellation of 4,692,156 restricted stocks, accounting for 1.00% of the total share capital, due to unmet performance targets and the disqualification of certain incentive recipients [2][11][13]. Summary by Sections Repurchase Overview - The company held board and supervisory meetings on April 21, 2025, and May 14, 2025, to approve the repurchase and cancellation of restricted stocks due to unmet performance conditions and the departure of 12 incentive recipients [3][10]. - The total repurchase amount was 28,372,725.12 yuan, funded entirely by the company's own resources [2][17]. Approval Procedures and Implementation - The second phase of the restricted stock incentive plan was approved through various board and shareholder meetings starting from January 24, 2022, with legal opinions provided by Shanghai Jintiancheng Law Firm [4][5][6]. - Adjustments to the incentive plan were made in response to performance evaluations and changes in the list of incentive recipients [5][6][7]. Reasons for Repurchase - The repurchase was necessitated by the company's failure to meet performance targets, with a reported net profit of 5.2549 million yuan for 2024, which did not meet the set goals [11]. - Additionally, 12 incentive recipients were disqualified due to leaving the company, leading to the cancellation of their unvested stocks [12]. Repurchase Price and Quantity - The repurchase price for the first grant of restricted stocks was adjusted from 11.02 yuan to 6.03 yuan per share, while the reserved grant price was adjusted from 8.04 yuan to 6.11 yuan per share [15]. - The total number of stocks repurchased was 4,692,156, which included adjustments based on performance and disqualification of recipients [16][13]. Impact on Company Structure - Following the repurchase, the company's total share capital decreased from 470,988,309 shares to 466,296,153 shares [2][17]. - The repurchase and cancellation of stocks are not expected to significantly impact the company's financial status or operational results [17].

Summary of Key Points Core Viewpoint - The company has completed the repurchase and cancellation of 4,692,156 restricted shares, which accounts for 1.00% of the total share capital, due to unmet performance targets and the departure of certain incentive recipients [1][6][9]. Group 1: Repurchase and Cancellation Overview - The total amount used for the repurchase was 28,372,725.12 yuan, funded entirely by the company's own resources [1][8]. - The repurchase price for the first grant of restricted shares was adjusted from 11.02 yuan to 5.62 yuan per share, while the reserved grant price was adjusted from 8.04 yuan to 5.74 yuan per share [8]. - The repurchase involved 121 incentive recipients whose shares were not unlocked due to performance targets not being met, totaling 4,538,268 shares [6][7]. Group 2: Approval Process and Implementation - The repurchase and cancellation were approved through various meetings, including the 12th meeting of the 11th Supervisory Board and the 2024 annual shareholders' meeting [1][6]. - Legal opinions were provided by Shanghai Jintiancheng Law Firm regarding the repurchase and cancellation process [2][4][5]. Group 3: Impact on Share Capital Structure - Following the repurchase, the total share capital decreased from 470,988,309 shares to 466,296,153 shares [9]. - The structure of the company's equity distribution remains compliant with listing requirements after the cancellation of the restricted shares [9]. Group 4: Performance Impact - The repurchase and cancellation of restricted shares are not expected to have a significant impact on the company's financial condition or operational results [10].

本公司及董事会全体成员保证信息披露的内容真实、准确、完整，没有虚假记载、 误导性陈述或重大遗漏。 特别提示： 1、山高环能集团股份有限公司（以下简称"公司"）本次回购注销股权激 励对象已获授但尚未解锁的限制性股票数量共计4,692,156股，占回购注销前公司 总股本的1.00%，涉及人数133名； 2、本次限制性股票首次授予部分回购均价为6.03元/股，预留授予部分回购均价 为6.11元/股，回购的资金总额为28,372,725.12元，均为公司自有资金； 3、截至2025年9月3日，公司已在中国证券登记结算有限责任公司深圳分公 司完成上述限制性股票的回购注销手续。本次回购注销完成后，公司总股本由 470,988,309股变更为466,296,153股。 一、本次回购注销概况 证券代码：000803 证券简称：山高环能 公告编号：2025-057 山高环能集团股份有限公司 关于部分限制性股票回购注销完成的公告 7、2023 年 8 月 28 日，公司分别召开十一届董事会第八次会议及第十一届 监事会第五次会议，审议通过《关于调整限制性股票回购价格及回购注销部分限 制性股票的议案》。公司独立董事就本次激励计划回购 ...

Group 1 - The company has completed the repurchase and cancellation of 4.6922 million restricted stocks, which accounts for 1.00% of the total share capital before the repurchase [1] - A total of 133 individuals were involved in this repurchase [1] - The average repurchase price for the initially granted restricted stocks was 6.03 CNY per share, while the average repurchase price for the reserved granted stocks was 6.11 CNY per share [1] Group 2 - The total amount of funds used for the repurchase was 28.3727 million CNY, all sourced from the company's own funds [1] - Following the repurchase and cancellation, the company's total share capital changed from 471 million shares to 466 million shares [1]

Macro and Strategy - The report discusses the internal tension between investment and consumption in China's economy, highlighting that the concentration of capital income among high-income groups leads to a low marginal propensity to consume, which is a primary source of investment [10][11] - It emphasizes that the imbalance between capital income and consumption demand has resulted in a continuous rise in China's capital-output ratio and a decline in capital return rates, making investment-driven growth unsustainable [10][11] Industry and Company - The automotive industry saw a 12% year-on-year increase in wholesale sales of passenger vehicles from August 1 to 24, 2025, with the collaboration between Huawei and SAIC for the H5 model opening for pre-orders [14][15] - The media and internet sector reported a 2.99% increase in industry performance, with OpenAI launching the GPT-Realtime voice model and the summer box office surpassing 11.8 billion yuan [18][21] - The public utility and environmental protection sector is focusing on the ongoing construction of a national carbon market, which is expected to drive urban green and low-carbon transformation [22][23] - The fluorochemical industry is experiencing a price increase in mainstream refrigerants, with R32 and R134a expected to see stable price growth due to limited supply and strong demand [25][29] - Yili Group reported a 5.9% year-on-year increase in revenue for Q2 2025, with improvements in profitability driven by a decrease in raw milk prices and better cost management [31][33] - Huadian International's revenue decreased by 8.98% in H1 2025 due to lower electricity prices and generation, but net profit increased by 13.15% due to reduced fuel costs [34]

Investment Rating - The investment rating for the company is "Outperform the Market" [3][5][19]. Core Views - The company has significantly turned around its performance, achieving a net profit of 40.57 million yuan in H1 2025, compared to a loss in the previous period. This improvement is attributed to cost reduction efforts, increased production, and favorable market conditions for industrial-grade mixed oil [1][7]. - The company's operating cash flow has improved significantly, reaching 60.66 million yuan in H1 2025, an increase of 72.46 million yuan year-on-year [1][7]. - The gross margin has increased to 24.04% in H1 2025, up by 5.04 percentage points year-on-year, driven by higher margins in the industrial-grade mixed oil business [2][7]. - The company has submitted a private placement application to the Shenzhen Stock Exchange, aiming to raise up to 717.63 million yuan [3][19]. Summary by Sections Financial Performance - In H1 2025, the company reported revenues of 717 million yuan, a decrease of 9.3% year-on-year, primarily due to changes in the sales structure of oils. The net profit for the same period was 40.57 million yuan, marking a significant turnaround [1][7]. - The operating cash flow for H1 2025 was 60.66 million yuan, reflecting a substantial improvement compared to the previous year [1][7]. Margin and Cost Analysis - The overall gross margin for H1 2025 was 24.04%, an increase of 5.04 percentage points from the previous year. The gross margin for the industrial-grade mixed oil business rose to 25.41%, up by 6.15 percentage points [2][7]. - The company maintained stable expense ratios, with sales, management, R&D, and financial expense ratios recorded at 0.05%, 8.12%, 0.12%, and 8.80%, respectively [2][7]. Market Conditions - The price of industrial-grade mixed oil (UCO) has been on the rise, reaching an average export price of 1,054.22 USD/ton in July 2025, a 16.75% increase year-on-year [2][13]. - The domestic demand for UCO is expected to grow as the country progresses with SAF (Sustainable Aviation Fuel) pilot programs, which may further enhance the scarcity of industrial-grade mixed oil [13][15]. Future Outlook - The company has maintained its profit forecast for 2025 while adjusting upward the profit forecasts for 2026 and 2027, expecting net profits of 88 million yuan, 154 million yuan, and 200 million yuan for the respective years [3][19]. - The current stock price corresponds to a PE ratio of 37, 21, and 17 for the years 2025, 2026, and 2027, respectively [3][19].