Core Viewpoint - The company Bozhong Precision (688097) plans to acquire a 70% stake in Shanghai Wodian Industrial Automation Co., Ltd. for a cash consideration of 420 million RMB, which will integrate Wodian into its consolidated financial statements [1][3]. Financial Performance of Shanghai Wodian - Shanghai Wodian's projected revenues for 2023, 2024, and Q1 2025 are 236.54 million RMB, 248.75 million RMB, and 82.74 million RMB, respectively [1][2]. - The net profits attributable to the parent company for the same periods are 31.74 million RMB, 38.57 million RMB, and 12.65 million RMB [1][2]. - The net cash flow from operating activities for these periods is 25.35 million RMB, 68.42 million RMB, and 31.36 million RMB [1][2]. Valuation and Assessment - The total equity valuation of Shanghai Wodian as of December 31, 2024, is estimated at 681 million RMB using the income approach, with an appraisal increment of 549.06 million RMB [2]. - The market approach values the equity at 688 million RMB, with an appraisal increment of 556.06 million RMB [2]. - The final valuation for the equity is set at 600 million RMB based on the income approach [2]. Performance Commitment - The performance commitment period for Shanghai Wodian is set from 2025 to 2027, with a total net profit target of no less than 185 million RMB after deducting non-recurring gains and losses [3]. Transaction Details - The acquisition does not involve related party transactions and does not constitute a major asset restructuring as per regulatory guidelines [3]. - The funding for the acquisition will come from the company's own funds [3]. - Upon completion of the acquisition, the identifiable net assets of Shanghai Wodian are expected to be valued between 82.77 million RMB and 85.54 million RMB, resulting in goodwill estimated between 360.12 million RMB and 362.06 million RMB [3].
博众精工拟4.2亿现金收购 上市4年仅去年现金流为正