Workflow
百达精工: 江西百达新能源有限公司拟进行资产减值测试涉及的3GW TOPCon 电池片生产线资产组可回收价值评估项目资产评估报告及说明
Zheng Quan Zhi Xing·2025-06-19 11:21

Summary of Key Points Core Viewpoint The asset evaluation report assesses the recoverable value of the 3GW TOPCon solar cell production line of Jiangxi Baida New Energy Co., Ltd. The evaluation indicates a potential impairment of the asset group, with a recoverable value of 601.4 million yuan, representing a decrease of 2.20% compared to its book value of 614.95 million yuan. Group 1: Company Overview - Jiangxi Baida New Energy Co., Ltd. was established in September 2018 and is a joint venture between Zhejiang Baida Precision Co., Ltd. and Suzhou Zhonglai Photovoltaic New Materials Co., Ltd. [7][20] - The company is located in Jiujiang Economic Development Zone, Jiangxi Province, with a registered capital of 305.9 million yuan and covers an area of approximately 200 acres [7][20]. - The company specializes in the research, production, and sales of solar TOPCon cells, with a production line capable of producing 3GW annually [7][20]. Group 2: Asset Evaluation Purpose and Scope - The purpose of the asset evaluation is to conduct an impairment test on the production line, which has not undergone large-scale production since its establishment, potentially indicating impairment [4][21]. - The evaluation covers the asset group related to the 3GW TOPCon solar cell production line and associated intangible assets, with a reported book value of 614,953,210.56 yuan [4][22]. - The evaluation is based on the recoverable value, defined as the higher of the present value of expected future cash flows or the fair value less disposal costs [10][22]. Group 3: Evaluation Methodology and Results - The evaluation was conducted using the income approach, which estimates the present value of future cash flows generated by the asset group [10][11]. - The recoverable value determined is 601,400,000.00 yuan, indicating an impairment of 13,553,210.56 yuan, or a reduction rate of 2.20% [5][15]. - The evaluation results are valid for one year from the assessment date of December 31, 2024, until December 30, 2025 [5][15]. Group 4: Financial Projections - Future cash flow projections for the production line indicate that the company expects to generate revenue starting in 2026, with projected revenues of 51.66 million yuan in 2026, increasing to 132.84 million yuan by 2028 [25][26]. - The projected operating costs and expenses have been accounted for, with a need for approximately 37.5 million yuan in working capital during the operational period [25][26]. - The evaluation includes a detailed cash flow analysis for the years 2025 to 2032, reflecting the anticipated financial performance of the asset group [25][26].