宁波建工: 宁波交通工程建设集团有限公司股东全部权益价值加期资产评估报告

Core Viewpoint - Ningbo Construction Co., Ltd. plans to issue shares to acquire 100% equity of Ningbo Transportation Engineering Construction Group Co., Ltd. held by Ningbo Transportation Investment Group Co., Ltd. The valuation of the total equity of Ningbo Transportation Engineering Construction Group Co., Ltd. is assessed in this report [5][6][17]. Group 1: Project Overview - Project Name: Issuance of shares by Ningbo Construction Co., Ltd. to purchase 100% equity of Ningbo Transportation Engineering Construction Group Co., Ltd. [5] - Client: Ningbo Construction Co., Ltd. [5] - Valuation Purpose: To provide a value reference for the acquisition based on the board resolution of Ningbo Construction Co., Ltd. [6] Group 2: Valuation Details - Valuation Date: June 30, 2024, with the report issued on November 27, 2024 [6]. - Valuation Methods: Asset-based method and market method [7]. - Total Assets: CNY 8,461,152,403.04, Total Liabilities: CNY 7,396,557,837.72 [6]. - Shareholders' Equity Value: CNY 1,064,594,565.32 [7]. Group 3: Valuation Results - Valuation Conclusion: The assessed value of the total equity is CNY 158,133.47 million, representing an increase of CNY 51,674.01 million (48.54%) compared to the audited single entity equity of CNY 106,459.46 million [7]. - Consolidated Equity Increase: CNY 21,430.95 million (15.68%) compared to the audited consolidated equity of CNY 136,702.52 million [7]. Group 4: Validity and Special Considerations - Validity Period: The valuation conclusion is valid for one year from the valuation date, expiring on December 30, 2025 [7]. - Special Considerations: The valuation does not account for the impact of guarantees on the valuation conclusion [8][14].