Smartgiant(SH:688115) Zheng Quan Zhi Xing·2025-07-30 16:45Core Viewpoint - Guangzhou Silin Jie Technology Co., Ltd. is undergoing a significant transaction involving the acquisition of 71% equity in a target company through a combination of share issuance and cash payment, with a total transaction value of approximately 1.42 billion yuan [1][2]. Transaction Details - The company plans to pay 591 million yuan in shares to other shareholders and 900 million yuan in cash to the actual controller of the target company, with an additional 500 million yuan to be paid within 10 working days after the completion of the share transfer and fundraising [1]. - The cash portion of the transaction includes 500 million yuan sourced from raised funds, with alternative financing options available if fundraising fails, including potential bank loans covering up to 60% of the transaction price [1][2]. Performance and Compensation Arrangements - The performance compensation agreement stipulates that if the actual net profit for 2026 and 2027 falls below 90% of the promised net profit, the compensation party will be obligated to compensate for the shortfall [1][3]. - The transition period profits from the target shares will be enjoyed by the company, except for a maximum of 30% of the net profit for 2024, capped at 28 million yuan [1]. Financial Projections and Valuation - The target company is projected to achieve net profits of 90 million yuan, 120 million yuan, and 140 million yuan for the years 2025, 2026, and 2027, respectively, with a cumulative profit commitment of 540 million yuan [6][7]. - The valuation of the target company was assessed using both asset-based and income approaches, with the income approach yielding a valuation of 2.1 billion yuan, reflecting a significant increase of 128.10% compared to the asset-based valuation of 1.01 billion yuan [18][19]. Industry Context - The defense and military modernization sector is experiencing high demand, with China's defense budget projected to reach 1.78 trillion yuan in 2025, marking a 7.2% increase [11][12]. - The target company operates in a high-barrier industry with strong customer loyalty, particularly in the military sector, which is characterized by stable long-term contracts with major defense groups [11][12].