Core Viewpoint - The company plans to acquire 49% of Nanjing Wanyou Commercial Management Co., Ltd. for cash, enhancing its stake to approximately 75% post-acquisition, which is expected to positively impact its net profit in the coming years [1][2]. Group 1: Acquisition Details - The cash acquisition price is set at 1.379 billion yuan, with the company’s net profit projected to increase from 358 million yuan to 416 million yuan for the period of January to May 2025, resulting in an estimated valuation of around 10X PE [2]. - The performance commitment for Wanyou includes a minimum net profit of 320 million, 330 million, and 350 million yuan for the years 2025, 2026, and 2027 respectively, leading to a valuation of approximately 8.8X PE based on the 2025 target [2]. Group 2: Share Transfer and Team Incentives - A total of 9.89 million shares, representing 5.27% of the total share capital, will be transferred to core team member Zhou Peng at a price of 128.3 yuan per share, totaling approximately 1.269 billion yuan [3]. - Zhou Peng and his spouse will delegate voting rights of 12.29 million shares (6.55% of total shares) to the actual controller Wang Zenin after the transfer [3]. Group 3: Financial Performance and Projections - For the period of January to May 2025, the company achieved a revenue of 18.84 billion yuan and a net profit of 668 million yuan, with a net profit margin of 3.55% [4]. - The company expects the proportion of net profit attributable to the parent company to increase from 53.7% to 63.4% post-acquisition, representing an 18% increase [4]. - Revenue and net profit projections for 2025-2026 are estimated at 52.7 billion yuan and 1.9 billion yuan, and 65.6 billion yuan and 2.64 billion yuan respectively, maintaining a "buy" rating for the company [4].
万辰集团(300972)：收购少数股权 经营稳步推进