中国东航: 资产评估报告

Core Viewpoint - China Eastern Airlines Co., Ltd. plans to transfer its 20% equity stake in Shanghai International Tower Co., Ltd., necessitating an assessment of the total equity value of the company as of June 30, 2024 [3][4][5]. Group 1: Assessment Purpose and Object - The assessment aims to provide a value reference for the transfer of the 20% equity stake in Shanghai International Tower Co., Ltd. [3][4]. - The object of the assessment is the total equity value of Shanghai International Tower Co., Ltd. [3][4]. Group 2: Assessment Scope and Methodology - The assessment scope includes all assets and liabilities of Shanghai International Tower Co., Ltd. as of the assessment date, with total assets recorded at 286.8472 million yuan and total liabilities at 16.6351 million yuan, resulting in a net asset value of 270.2121 million yuan [4][11]. - The assessment method used is the asset-based approach [4][15]. Group 3: Assessment Results - The assessed market value of Shanghai International Tower Co., Ltd. is 1,448.8240 million yuan, reflecting an increase of 1,161.9768 million yuan, which corresponds to a growth rate of 405.09% [4][11]. - The total asset value is broken down into various components, including investment properties and fixed assets, with investment properties valued at 215.1243 million yuan [11][21]. Group 4: Financial Performance - The financial performance of Shanghai International Tower Co., Ltd. shows a total revenue of 42.1878 million yuan in 2021, which decreased to 32.2553 million yuan in 2022, before recovering to 42.1631 million yuan in 2023 [11]. - The net profit for the first half of 2024 is reported at 4.9193 million yuan, following a net profit of 16.296 million yuan in 2023 [11].