中泰证券股份有限公司 关于 山东阳谷华泰化工股份有限公司 发行股份及支付现金购买资产 并募集配套资金暨关联交易 之 独立财务顾问报告 （修订稿） 独立财务顾问 二〇二五年十月 声明与承诺 中泰证券股份有限公司（以下简称"中泰证券"或"独立财务顾问"）接受 山东阳谷华泰化工股份有限公司（以下简称"阳谷华泰""上市公司"或"公司"） 的委托，担任阳谷华泰本次发行股份及支付现金购买资产并募集配套资金暨关联 交易之独立财务顾问，并制作本独立财务顾问报告。 本独立财务顾问报告是依据《公司法》《证券法》《重组管理办法》等相关 法律法规和交易各方提供的董事会决议、相关协议、审计报告、资产评估报告以 及本独立财务顾问在工作中形成的有关记录等文件，按照证券行业公认的业务标 准、道德规范和诚实信用、勤勉尽责精神，经审慎尽职调查后出具。本独立财务 顾问报告旨在对本次交易作出独立、客观和公正的评价，供广大投资者及有关方 面参考。 一、独立财务顾问声明 （一）本独立财务顾问与本次交易各方无任何关联关系。本独立财务顾问本 着客观、公正的原则对本次交易出具独立财务顾问报告； （二）本独立财务顾问报告所依据的文件和材料由相关各方提供，相关各 ...

波米科技有限公司 2025年1-6月、2024年度、2023年度 审计报告 | 索引 | | 页码 | | --- | --- | --- | | 审计报告 | | 1-5 | | 公司财务报表 | | | | — | 资产负债表 | 1-2 | | — | 利润表 | 3 | | — | 现金流量表 | 4 | | — | 所有者权益变动表 | 5-7 | | — | 财务报表附注 | 8-97 | | 信永中和会计师事务所 化示巾芥视区朝阳门北人街 株洲电话. +66 (010) 6534 2268 | | | --- | --- | | 8 号富华大厦 A 座 9 层 | telephone: +86 (010) 6554 2288 | | 9/F, Block A, Fu Hua Mansion, ShineWing | | | No.8, Chaoyangmen Beidajie, | | | Dongcheng District, Beijing, 传真: | +86 (010) 6554 7190 | | certified public accountants 100027, P.R.Chin ...

Group 1 - The report highlights that Xinqianglian's Q3 2025 performance exceeded expectations, with revenue reaching 3.618 billion yuan, a year-on-year increase of 84.1%, and a net profit of 582 million yuan, up 846.6% year-on-year [3][4] - The report indicates that Xinqianglian's TRB penetration rate is expected to further increase, particularly in small and medium power models, as the company aims to enhance wind turbine quality and reliability [4][5] - The report projects that Xinqianglian will achieve revenues of 4.877 billion yuan, 5.940 billion yuan, and 6.990 billion yuan in 2025, 2026, and 2027 respectively, with corresponding net profits of 904 million yuan, 1.208 billion yuan, and 1.504 billion yuan [5] Group 2 - The report notes that Xince Standard's Q3 2025 revenue reached 597 million yuan, a year-on-year increase of 8.31%, with a net profit of 155 million yuan, also up 8.33% year-on-year [6][7] - The report emphasizes that Xince Standard's Q3 performance marked the highest quarterly revenue growth since Q3 2023, with a revenue of 225 million yuan, up 22.18% year-on-year [7][8] - The report anticipates that Xince Standard will achieve revenues of 807 million yuan, 948 million yuan, and 1.121 billion yuan in 2025, 2026, and 2027 respectively, with net profits of 206 million yuan, 246 million yuan, and 301 million yuan [8] Group 3 - The report states that Yanggu Huatai's Q3 2025 revenue was 858 million yuan, a year-on-year increase of 1.18%, but net profit decreased by 29.15% year-on-year to 33 million yuan [9][11] - The report highlights that the increase in raw material prices, particularly sulfur, has pressured profit margins, leading to a decline in profitability [11][12] - The report mentions that Yanggu Huatai is actively pursuing the acquisition of Bomi Technology, which is expected to enhance its capabilities in the electronic chemicals sector [12][13] Group 4 - The report indicates that Xinlaifu's Q3 2025 revenue was 709 million yuan, a year-on-year increase of 8.70%, while net profit decreased by 2.25% year-on-year to 104 million yuan [16][18] - The report notes that the decline in net profit is attributed to rising raw material prices and international trade policies [18][19] - The report mentions that Xinlaifu is progressing with the acquisition of Jinnan Magnetic Materials, which is expected to create synergies in the magnetic materials sector [19][20] Group 5 - The report highlights that Xinyangfeng's Q3 2025 revenue reached 13.475 billion yuan, a year-on-year increase of 8.96%, with net profit growing by 23.43% to 1.374 billion yuan [22][23] - The report emphasizes that the increase in profit is driven by phosphate fertilizer exports, despite challenges in domestic demand due to adverse weather conditions [23][24] - The report projects that Xinyangfeng will achieve revenues of 173 billion yuan, 190 billion yuan, and 204 billion yuan in 2025, 2026, and 2027 respectively, with net profits of 16.06 billion yuan, 18.48 billion yuan, and 20.36 billion yuan [26] Group 6 - The report states that Great Wall Motors' Q3 2025 revenue was 61.25 billion yuan, a year-on-year increase of 20.5%, while net profit decreased by 31.2% to 2.3 billion yuan [28][29] - The report notes that the increase in sales volume and average selling price was offset by a slight decline in gross margin [29][30] - The report projects that Great Wall Motors will achieve revenues of 225.3 billion yuan, 278.5 billion yuan, and 312.5 billion yuan in 2025, 2026, and 2027 respectively, with net profits of 13.45 billion yuan, 17.4 billion yuan, and 20.43 billion yuan [32] Group 7 - The report indicates that Salt Lake Co.'s Q3 2025 revenue was 11.111 billion yuan, a year-on-year increase of 6.34%, with net profit rising by 43.34% to 4.503 billion yuan [33][34] - The report highlights that the increase in profit is attributed to the rising prices of potassium chloride, despite a decrease in production and sales volume [34][36] - The report projects that Salt Lake Co. will achieve revenues of 167.32 billion yuan, 190.59 billion yuan, and 193.49 billion yuan in 2025, 2026, and 2027 respectively, with net profits of 63.86 billion yuan, 69.45 billion yuan, and 70.89 billion yuan [37] Group 8 - The report states that Satellite Chemical's Q3 2025 revenue was 34.771 billion yuan, a year-on-year increase of 7.73%, with net profit rising by 1.69% to 3.755 billion yuan [39][41] - The report notes that the decline in Q3 net profit is due to a decrease in product prices and narrowing price spreads [41][42] - The report highlights that the α-olefin comprehensive utilization project is progressing well, which is expected to support long-term growth [44]

Group 1 - The company reported Q3 2025 revenue of 858 million yuan, a year-on-year increase of 1.18%, and a net profit attributable to the parent company of 32.70 million yuan, a year-on-year decrease of 29.15% [1] - For the first three quarters of 2025, the company achieved revenue of 2.58 billion yuan, a year-on-year increase of 1.79%, and a net profit attributable to the parent company of 160 million yuan, a year-on-year decrease of 13.60% [1] - The slight revenue growth is attributed to an increase in product variety and sales, while the decline in net profit is due to a decrease in product prices and reduced government subsidies related to revenue [1] Group 2 - The acquisition of Bomi Technology is expected to progress smoothly, potentially opening up future growth opportunities for the company [2] - The semiconductor advanced packaging photosensitive polyimide has high technical barriers and scarcity, previously dominated by the US and Japan, with Bomi Technology breaking a 40-year monopoly [2] - Bomi Technology has established a comprehensive R&D, procurement, production, and sales system, achieving self-control over key semiconductor materials and forming partnerships with well-known domestic clients [2] Group 3 - The rubber additive industry is shifting from price competition to value innovation, with a focus on enhancing product added value and promoting multifunctional, green, and high-end development [3] - The company is a comprehensive rubber additive supplier with strong global competitiveness, holding over 60% market share in anti-scorching agents and being the third company globally to master the industrialization of insoluble sulfur [3] - The company is expected to benefit from industry upgrades and has the potential for increased market share and performance elasticity [3] Group 4 - The investment rating remains "strongly recommended," with projected revenues of 3.49 billion, 3.83 billion, and 4.24 billion yuan for 2025, 2026, and 2027, respectively, and corresponding net profits of 197 million, 233 million, and 282 million yuan [4] - The projected price-to-earnings ratios for 2025, 2026, and 2027 are 36.6, 30.9, and 25.5 times, respectively [4]

Investment Rating - The report maintains a "Strong Buy" investment rating for the company [2][7]. Core Insights - The company reported a slight increase in revenue but a significant decline in net profit for Q3 2025, with revenue reaching 858 million yuan, up 1.18% year-on-year, while net profit attributable to the parent company was 32.70 million yuan, down 29.15% [6]. - The revenue growth in the first three quarters of 2025 was attributed to an increase in product variety and sales, despite a decline in net profit due to lower product prices and reduced government subsidies [6]. - The acquisition of Bomi Technology is progressing positively, which is expected to enhance the company's growth potential in the future [6]. - The company is well-positioned in the rubber additive sector, benefiting from industry upgrades and a shift towards value innovation [6]. Financial Performance Summary - For Q1-Q3 2025, the company achieved a total revenue of 2.58 billion yuan, a year-on-year increase of 1.79%, with a net profit of 160 million yuan, down 13.60% [6]. - The gross margin for Q1-Q3 2025 was 17.73%, a decrease of 1.28 percentage points year-on-year, while the gross margin for Q3 was 15.70%, down 1.96 percentage points year-on-year [6]. - The company expects to achieve revenues of 3.49 billion, 3.83 billion, and 4.24 billion yuan for the years 2025, 2026, and 2027, respectively, with corresponding net profits of 197 million, 233 million, and 282 million yuan [7][9]. Market Position and Competitive Advantage - The company holds a leading position in the global market for certain rubber additives, with a market share of over 60% for its anti-scorching agent CTP [6]. - The company is one of the few that has mastered the industrialization technology for insoluble sulfur, holding the largest market share domestically [6]. - The company has established strong relationships with well-known clients in the semiconductor and LCD panel industries, providing a competitive edge [6]. Future Outlook - The report anticipates that the company will benefit from industry upgrades and a reduction in price competition, leading to an increase in market share and improved financial performance [6][7]. - The expected PE ratios for 2025, 2026, and 2027 are 36.6, 30.9, and 25.5, respectively, indicating a positive outlook for the company's valuation [7].

Core Viewpoint - Yanggu Huatai (300121.SZ) announced a delay in the completion of its project to produce 65,000 tons of high-performance rubber additives, extending the expected operational date from October 2025 to October 2026 due to construction progress setbacks [1] Group 1: Project Status - The project has utilized 204.98 million yuan of the raised funds, accounting for 44.56% of the adjusted investment amount [1] - The total unutilized raised funds amount to 265.11 million yuan, which will continue to be used for equipment procurement, installation costs, and construction expenses [1] Group 2: Reasons for Delay - The delay is primarily due to slower progress in preliminary construction phases, including delays in the processing of necessary pre-approval procedures and longer-than-expected equipment procurement and installation testing periods [1]

Core Viewpoint - Yanggu Huatai (300121) reported a decline in net profit for Q3 2025 despite a slight increase in revenue, indicating potential challenges in profitability [1][2]. Financial Performance - For Q3 2025, the company achieved operating revenue of 858,095,144.69 yuan, a year-on-year increase of 1.18% [1]. - The net profit attributable to shareholders was 32,704,848.44 yuan, representing a year-on-year decrease of 29.15% [1]. - Year-to-date, the total operating revenue reached 2,580,341,112.25 yuan, up 1.79% compared to the previous year [1]. - The cumulative net profit attributable to shareholders was 159,803,291.31 yuan, down 13.60% year-on-year [1]. Balance Sheet Highlights - Total assets at the end of the reporting period were 4,582,389,655.07 yuan, an increase of 2.24% from the previous year [2]. - Shareholders' equity attributable to the company was 3,566,739,137.62 yuan, up 1.51% year-on-year [1][2]. - Trading financial assets decreased by 32.73% to 140,054,082.20 yuan compared to the beginning of the year [2]. - Accounts receivable financing increased by 135.50% to 252,272,917.07 yuan [2]. - Construction in progress grew by 53.23% to 409,680,814.38 yuan [2]. - Inventory shares rose by 93.84% to 106,336,007.46 yuan [2]. Cash Flow Analysis - The net cash flow from operating activities for the year-to-date was 199,185,795.52 yuan, down 5.07% year-on-year [2]. - The net cash flow from investing activities was -190,624,202.35 yuan, a decrease of 334.79% compared to the previous year [2]. - The net cash flow from financing activities was -42,959,411.49 yuan, an increase of 81.56% year-on-year [2]. Corporate Actions - The company is currently coordinating with intermediaries to update financial data for the acquisition of 99.64% of Bomi Technology Co., Ltd., which is under review due to expired financial documents [2]. - The transaction requires approval from the Shenzhen Stock Exchange and the China Securities Regulatory Commission, with uncertainties regarding the approval timeline [2].

Core Insights - In the third quarter of 2025, the company reported a revenue of 858,095,144.69 yuan, representing a year-on-year growth of 1.18% [2] - The net profit attributable to shareholders of the listed company was 32,704,848.44 yuan, showing a year-on-year decline of 29.15% [2] Financial Performance - Revenue for Q3 2025: 858.1 million yuan, up 1.18% year-on-year [2] - Net profit for Q3 2025: 32.7 million yuan, down 29.15% year-on-year [2]

Core Viewpoint - Yanggu Huatai (300121.SZ) reported a slight increase in revenue for the first three quarters of 2025, but a decline in net profit compared to the previous year [1] Financial Performance - The company's revenue for the first three quarters reached 2.58 billion yuan, reflecting a year-on-year growth of 1.79% [1] - Net profit attributable to shareholders was 160 million yuan, showing a year-on-year decrease of 13.60% [1] - The net profit attributable to shareholders after deducting non-recurring gains and losses was 155 million yuan, down 6.27% year-on-year [1] - Basic earnings per share stood at 0.36 yuan [1]

Core Insights - Yanggu Huatai (300121.SZ) reported a revenue of 2.58 billion yuan for the first three quarters, reflecting a year-on-year growth of 1.79% [1] - The net profit attributable to shareholders of the listed company was 160 million yuan, showing a year-on-year decline of 13.6% [1] - The net profit attributable to shareholders after deducting non-recurring gains and losses was 150 million yuan, down 6.27% year-on-year [1]