东睦股份收购上海富驰评估合理性获确认 收益法评估值19.38亿元

Core Viewpoint - Dongmu New Materials Group Co., Ltd. is acquiring assets from Shanghai Fuchi High-Tech Co., Ltd. with a valuation of 1.938 billion yuan, supported by a detailed assessment from Kunyuan Asset Appraisal Co., Ltd. [1] Group 1: Valuation Methods - The valuation of Shanghai Fuchi's equity was conducted using both asset-based and income approaches, with the income approach yielding a final adjusted value of 1.938 billion yuan after accounting for long-term payables [2] - The asset-based approach estimated the value at 938 million yuan, reflecting a 21.96% increase, while the income approach provided a valuation of 1.648 billion yuan [2] - The significant difference of 504 million yuan (44.08%) between the two methods is attributed to the differing scopes of value realization, with the income approach capturing intangible assets more comprehensively [2] Group 2: Financial Performance and Future Projections - Shanghai Fuchi is projected to achieve a net profit of 167 million yuan in 2024, marking a turnaround to profitability due to the recovery in the consumer electronics sector and increased production capacity [3] - The company's revenue is expected to grow from 2.178 billion yuan in 2025 to 2.705 billion yuan by 2029, with a profit increase from 217 million yuan to 257 million yuan during the same period [6] - As of September 30, 2025, Shanghai Fuchi has already achieved 85.84% of its annual revenue forecast, indicating strong performance [6] Group 3: Historical Acquisition Pricing - Since 2020, Dongmu has made three acquisitions of Shanghai Fuchi, with valuations of 1.385 billion yuan, 1.157 billion yuan, and 1.353 billion yuan, reflecting a consistent approach to valuation [4] - The initial acquisition in 2020 was based on an income valuation of 1.173 billion yuan, with a negotiated purchase price of 1.385 billion yuan, representing an 18% premium [4] - The company has not recorded any goodwill impairment since 2021, suggesting a low risk of future impairments [4] Group 4: Comparison with Industry Standards - The current valuation of 1.938 billion yuan represents a 43.24% increase from the previous valuation of 1.353 billion yuan in February 2025, driven by improved operating conditions [5] - Shanghai Fuchi's static P/E ratio of 11.61, dynamic P/E ratio of 6.06, and P/B ratio of 2.05 are all below industry averages, indicating a cautious and fair assessment [5] - The valuation increase of 105.44% is significantly lower than the average of comparable transactions, which stands at 512.04%, reinforcing the prudence of the assessment [5]