北交所并购专题报告第十三期：发行股份及支付现金+配套募集资金，创远信科微宇天导重组方案出炉

Group 1: Policy Overview and M&A Dynamics - The report highlights the positive signals in the M&A market starting from 2024, driven by policies such as the "New National Nine Articles" and "M&A Six Articles" which support the integration of industries and optimize the review mechanisms for M&A transactions [12][17]. - Local governments are increasingly establishing M&A funds to support local enterprises, indicating a growing trend towards M&A as a means to enhance asset securitization rates [12][13]. - The report emphasizes that the Beijing Stock Exchange (BSE) is positioned as a primary venue for M&A activities, particularly for innovative small and medium-sized enterprises, facilitating timely capture of M&A opportunities [20][21]. Group 2: Case Study of Chuangyuan Xinke and Weiyu Tiandao - Chuangyuan Xinke plans to acquire 100% of Weiyu Tiandao for a total consideration of 886.3 million yuan, with 755.12 million yuan paid through share issuance and the remainder in cash [4][46]. - Weiyu Tiandao specializes in satellite navigation testing technology and has significant synergies with Chuangyuan Xinke, particularly in the areas of strategic alignment, product development, and market expansion [26][38]. - The acquisition is expected to enhance Chuangyuan Xinke's capabilities in the telecommunications and satellite navigation sectors, allowing for the development of integrated testing solutions for emerging fields such as 6G communication and low-orbit satellite internet [38][39]. Group 3: Financial Performance and Projections - Weiyu Tiandao's revenue from positioning navigation timing (PNT) simulation testing was 140.18 million yuan in 2023, 167.73 million yuan in 2024, and 56.60 million yuan in the first half of 2025, indicating a stable revenue stream [5][44]. - The company has a backlog of orders amounting to 231.02 million yuan as of June 30, 2025, with an expected revenue recognition of 173.49 million yuan from these orders in the latter half of 2025 [5][44]. - The performance commitment post-acquisition includes achieving a net profit of no less than 60.27 million yuan in 2026, 65.43 million yuan in 2027, and 75.53 million yuan in 2028 [5][46].