中银国际证券股份有限公司 关于 牡丹江恒丰纸业股份有限公司 发行股份购买资产暨关联交易 之 独立财务顾问报告 独立财务顾问 二〇二五年八月 2-1-1 中银国际证券股份有限公司 独立财务顾问报告 独立财务顾问声明和承诺 中银国际证券股份有限公司（以下简称"中银证券"或"本独立财务顾 问"）接受牡丹江恒丰纸业股份有限公司（以下简称"恒丰纸业"）的委托， 担任本次恒丰纸业发行股份购买资产暨关联交易的独立财务顾问，并制作本独 立财务顾问报告。 本独立财务顾问报告是依据《中华人民共和国公司法》《中华人民共和国 证券法》《上市公司重大资产重组管理办法》《公开发行证券的公司信息披露 内容与格式准则第 26 号——上市公司重大资产重组》《上市公司并购重组财务 顾问业务管理办法》等法律、法规的有关规定，按照证券行业公认的业务标准、 道德规范，本着诚实信用、勤勉尽责的态度，遵循客观、公正原则，在认真审 阅相关资料和充分了解本次交易行为的基础上，发表独立财务顾问意见，旨在 就本次交易行为做出独立、客观和公正的评价，以供全体股东及有关各方参考。 一、独立财务顾问声明 （一）本独立财务顾问与本次交易涉及的交易各方无利益关系，就本次交 ...

安永资产评估（上海）有限公司 关于牡丹江恒丰纸业股份有限公司发行股份购买资产 暨关联交易申请的审核问询函（并购重组〔2025〕49 号）的回复 安永资产评估（上海）有限公司 二零二五年八月二十八日 1 | | | 安永资产评估（上海）有限公司 关于牡丹江恒丰纸业股份有限公司发行股份购买资产暨关 联交易申请的审核问询函的回复 上海证券交易所： 根据贵所《关于牡丹江恒丰纸业股份有限公司发行股份购买资产暨关联交易 申请的审核问询函》（并购重组〔2025〕49 号）之要求，我们对涉及资产评估 公司的相关问题进行了核实，现将有关情况回复如下： 问题 2、关于标的公司历史沿革 3 久派生分立盛源纸业的背景与目的，与托管、本次交易之间的关系，是否为一揽 子安排；吸并、分立前后，标的公司及子公司的主要财务数据，全部资产负债的 划分约定，及与主营业务发展的相关性；吸并和分立相关会计处理，资产和负债 入账价值及确定依据，是否符合会计准则要求；（6）分立时标的公司收入、费 用拆分的依据及其准确性，剥离部分资产和未分配利润的原因及合理性，是否符 合会计准则的相关要求，分立对报告期业绩的影响；（7）分立时对标的公司全 部债务划分约定的 ...

Summary of Key Points Core Viewpoint The company, Mudanjiang Hengfeng Paper Co., Ltd., is planning to acquire 100% equity of Sichuan Jinfeng Paper Co., Ltd. through a share issuance, which is expected to enhance its competitive strength and operational capabilities in the paper industry. Group 1: Transaction Overview - The transaction involves the issuance of shares to acquire 100% equity of Jinfeng Paper, with a transaction price of 268.0562 million yuan [10][11]. - Jinfeng Paper specializes in the production and sales of high-grade cigarette paper and related products, which aligns with Hengfeng's core business [15][16]. - The acquisition is expected to create synergies in technology, product offerings, and market reach, enhancing the overall operational efficiency of Hengfeng [16][20]. Group 2: Financial Impact - The total assets of Hengfeng are projected to increase from 347,261.82 million yuan to 391,872.96 million yuan post-transaction, reflecting a 12.85% increase [17]. - The company's liabilities are expected to rise from 82,291.47 million yuan to 100,926.75 million yuan, indicating a 22.65% increase [17]. - The net profit attributable to shareholders is anticipated to decrease from 11,581.97 million yuan to 9,205.61 million yuan, primarily due to increased depreciation and amortization from the fair value assessment of acquired assets [19][20]. Group 3: Shareholding Structure - Post-transaction, Hengfeng's shareholding structure will change, with Hengfeng Group's stake decreasing from 29.93% to 27.00%, while the newly acquired entities will hold 9.81% of the shares [16][20]. - The transaction will not alter the actual control of the company, as Hengfeng Group remains the controlling shareholder [14][20]. Group 4: Regulatory Compliance - The transaction requires approval from the Shanghai Stock Exchange and the China Securities Regulatory Commission before implementation [14]. - Hengfeng has committed to strict compliance with disclosure obligations and has engaged qualified intermediaries to ensure the fairness and legality of the transaction [22][23]. Group 5: Investor Protection Measures - The company will implement measures to protect the rights of investors, particularly minority shareholders, including strict adherence to information disclosure requirements and the establishment of a robust corporate governance structure [22][23]. - A lock-up period for shares acquired through this transaction has been established to safeguard investor interests [22].

Core Viewpoint - The company, Mudanjiang Hengfeng Paper Co., Ltd., is planning to acquire 100% equity of Sichuan Jinfeng Paper Co., Ltd. through a share issuance, with a transaction price of 268.0562 million yuan, aiming to enhance its market position and operational efficiency in the paper industry [11][17]. Group 1: Transaction Overview - The transaction involves issuing shares to acquire 100% equity of Jinfeng Paper, which specializes in high-grade cigarette paper and related products [11][17]. - The transaction price is set at 26,805.62 million yuan, reflecting the strategic intent to consolidate operations within the industry [11][12]. - The acquisition is expected to strengthen the company's production capacity and market reach, particularly in the southwestern region of China [17][19]. Group 2: Financial Impact - Post-transaction, the company's total assets are projected to increase from 347,261.82 million yuan to 391,872.96 million yuan, representing a 12.85% growth [18]. - The company's liabilities are expected to rise from 82,291.47 million yuan to 100,926.75 million yuan, indicating a 22.65% increase [18]. - The net profit attributable to shareholders is anticipated to decline from 11,581.97 million yuan to 9,205.61 million yuan, primarily due to increased depreciation and amortization from asset revaluation [19]. Group 3: Strategic Rationale - The acquisition is aimed at achieving operational synergies, enhancing technical capabilities, and improving customer service levels [17][19]. - The transaction will allow the company to leverage Jinfeng Paper's resources and market position, thereby optimizing its product structure and regional distribution [17][19]. - The integration is expected to bolster the company's competitive edge and resilience against operational risks in the paper industry [17][19].

Group 1: Transaction Purpose and Integration Management - The transaction aims to enhance the operational efficiency of the listed company by acquiring Sichuan Jinfeng Paper Co., Ltd., which will become a wholly-owned subsidiary, allowing for better resource allocation and maximization of operational benefits [2][12] - The listed company plans to integrate business, assets, finance, personnel, and institutions with the target company post-acquisition to improve overall performance [2][12] - The acquisition is expected to help the listed company align with international tobacco development trends and increase its market share in international business [2][12] Group 2: Financial Impact and Profitability - The acquisition will lead to a decrease in the listed company's net profit and earnings per share due to significant depreciation and amortization of the target company's long-term assets [2][12] - The projected net profit for the listed company is expected to decline from 136.16 million yuan to 92.06 million yuan post-transaction, with earnings per share dropping from 0.46 yuan to 0.28 yuan [11][12] - The long-term asset appreciation and subsequent depreciation will impact the listed company's financial performance, but the effects are expected to diminish by 2026 as the target company improves its profitability [12][23] Group 3: Market Position and Competitive Advantage - The target company holds a special production license for cigarette paper, which is crucial for the listed company's product offerings and market positioning [2][12] - The acquisition will allow the listed company to enhance its production capacity and address existing capacity constraints, with a current utilization rate of 95.12% [15][16] - The geographical advantage of the target company, located in Chengdu, will reduce operational costs and improve logistics efficiency for the listed company, particularly for international markets [16][12] Group 4: Corporate Governance and Investor Protection - The listed company has established a robust corporate governance structure and will continue to enhance it post-acquisition to protect investor interests [19][20] - Measures will be implemented to ensure fair pricing and transparency in the transaction, including hiring independent financial and legal advisors [17][20] - The company has committed to strict information disclosure obligations and will provide updates on the transaction's progress to safeguard investor rights [17][20]

Core Viewpoint - The company plans to acquire 100% equity of Sichuan Jinfeng Paper Co., Ltd. through a share issuance, which constitutes a related party transaction but does not qualify as a major asset restructuring under the relevant regulations [1][2]. Group 1: Transaction Overview - The transaction does not lead to a change in the actual controller of the company and does not constitute a restructuring listing [1]. - The company has completed responses to inquiries from the Shanghai Stock Exchange regarding the transaction [1]. Group 2: Key Revisions in the Report - The report includes updates on the issuance price of shares for the asset purchase based on the company's cash dividend [1][2]. - The report has been revised to include additional disclosures regarding the cost structure of the target company during the reporting period [2]. Group 3: Risk Factors - The report highlights potential risks including the target company's future profitability not meeting expectations, ongoing losses, and debt repayment risks [1][2].

Core Viewpoint - The response report from Mudanjiang Hengfeng Paper Co., Ltd. addresses the inquiries from the Shanghai Stock Exchange regarding the issuance of shares for asset acquisition and related transactions, detailing the purpose and management of the transaction, as well as the financial implications and operational integration plans. Group 1: Transaction Purpose and Management - The transaction aims to enhance operational efficiency by integrating the target company's production capabilities with Hengfeng Paper's existing operations, addressing capacity constraints and maximizing operational benefits [2][4]. - The management structure during the entrusted operation includes a joint management committee to oversee significant decisions, with profit-sharing based on the target company's audited net profit [2][4]. - The target company has a specialized production license for cigarette paper, which is expected to align with Hengfeng Paper's strategic goals in the tobacco industry [2][4]. Group 2: Financial Implications - The acquisition is projected to lead to a decrease in Hengfeng Paper's net profit and earnings per share due to increased depreciation and amortization from the target company's long-term assets [2][4]. - The financial data referenced in the report pertains to consolidated financial statements for the years 2022, 2023, and 2024, indicating a thorough financial analysis of the transaction's impact [1][2]. Group 3: Operational Integration Plans - Post-acquisition, Hengfeng Paper plans to integrate business operations, assets, and personnel with the target company to enhance overall efficiency and market competitiveness [2][4]. - The operational model will shift to a commissioned processing approach, where Hengfeng Paper will handle product development and sales, while the target company will focus on production management [6][7]. - The collaboration is expected to leverage the target company's geographical advantages for logistics and distribution, significantly reducing transportation costs for Hengfeng Paper's products [11][12]. Group 4: Industry Context - The special paper industry is experiencing steady growth, with global consumption projected to reach 29.5 million tons by 2028, indicating a favorable market environment for Hengfeng Paper's expansion [25][26]. - The tobacco industry is evolving towards higher-end and environmentally friendly products, creating opportunities for Hengfeng Paper to enhance its market share and product offerings [25][26]. - The competitive landscape is characterized by a concentration of market share among leading firms, necessitating strategic partnerships and regional expansions to meet growing demand [25][26].

Group 1 - The company plans to acquire 100% equity of Sichuan Jinfeng Paper Co., Ltd. through a share issuance [1] - This transaction does not constitute a major asset restructuring as defined by the relevant regulations and will not change the actual controller of the company [1] - The company has responded to the inquiry letter from the Shanghai Stock Exchange regarding the share issuance and has made necessary revisions and supplements to the restructuring report and application documents [1][2] Group 2 - The transaction is subject to approval from the Shanghai Stock Exchange and the China Securities Regulatory Commission before implementation [2] - The company will fulfill its information disclosure obligations in a timely manner based on the progress of the transaction [2]

Core Viewpoint - The document discusses the response of Zhongyin International Securities Co., Ltd. regarding the review inquiry letter from the Shanghai Stock Exchange concerning the asset acquisition and related party transaction application of Mudanjiang Hengfeng Paper Co., Ltd. The response includes detailed explanations about the transaction's purpose, operational management, and the implications for both companies involved. Group 1: Transaction Purpose and Integration Management - The transaction aims to enhance operational efficiency by acquiring the target company, which has been struggling financially, and integrating its production capabilities with Hengfeng Paper's existing operations [1][2][3] - The target company has a production capacity of 270,000 tons per year and has been underutilized, which the acquisition aims to address by optimizing production distribution [1][2] - The collaboration is expected to align with international tobacco industry trends and increase market share in the international business sector [1][2][3] Group 2: Background and Reasons for the Trust Agreement - The target company has faced long-term operational difficulties, leading to its bankruptcy restructuring in 2012, and has since required external management expertise to improve its situation [4][5] - The partnership with Hengfeng Paper was chosen over other potential partners due to Hengfeng's strong market position and technical capabilities in the tobacco paper sector [5][6] - The trust agreement established a management framework where Hengfeng Paper would oversee the target company's operations, ensuring a structured approach to improving production and sales [6][7] Group 3: Financial and Operational Arrangements - The trust agreement stipulates that Hengfeng Paper will receive 30% of the target company's audited net profit after non-recurring losses as a management fee, incentivizing performance improvement [11][12] - The operational model includes a joint management committee to oversee significant decisions, ensuring that both companies maintain their operational independence while collaborating effectively [10][11] - The pricing model for products produced during the trust period is based on a cost-plus approach, which will transition to a more market-driven pricing strategy post-acquisition [12][14] Group 4: Future Expectations and Market Position - Post-acquisition, the target company is expected to enhance its product pricing power and operational independence, reflecting its strategic value to Hengfeng Paper [18][19] - The acquisition is anticipated to address capacity constraints faced by Hengfeng Paper, allowing for better alignment with market demands and improved profitability [19] - The overall market for specialty paper is expanding, and the acquisition positions Hengfeng Paper to capitalize on this growth by leveraging the target company's production capabilities and geographic advantages [19]

Core Viewpoint - The document discusses the review and response to the inquiry regarding the asset acquisition and related transactions of Mudanjiang Hengfeng Paper Industry Co., Ltd, focusing on the historical evolution of the target company and the implications of its financial restructuring [1][2]. Historical Evolution of the Target Company - The target company underwent bankruptcy restructuring in 2012, involving the merger of Jin Feng Paper and its subsidiaries, with new shareholders introduced during the restructuring [1]. - The restructuring plan was completed in 2016, but some overdue bank loans were not claimed during the process [1]. - In 2024, Jin Feng Paper acquired 100% equity of Henghua Thermal Power through a share transfer and subsequently merged with its subsidiaries [1][2]. - The company also underwent a spin-off, transferring unrelated assets and historical losses to Shengyuan Paper [1][2]. Financial Data and Debt Management - The overdue bank loans are still within the statute of limitations, and creditors retain the right to claim under the restructuring plan [2]. - The financial data before and after the mergers and spin-offs, including the allocation of assets and liabilities, is crucial for understanding the company's financial health [2][3]. Debt-to-Equity Swap - The debt-to-equity swap by Zhujing Paper was necessary due to Jin Feng Paper's negative net assets and inability to repay debts [5]. - The swap is expected to enhance Jin Feng Paper's business prospects, with the company showing signs of recovery post-restructuring [5][6]. Valuation and Assessment - The asset valuation was conducted using the asset-based approach, resulting in a significant increase in asset value, particularly in fixed assets and land use rights [9][12]. - The assessment indicated a net asset increase of 19,603.72 million yuan, with a valuation increase rate of 272.20% [9][12]. - The valuation process considered various factors, including construction costs, market conditions, and the economic lifespan of the assets [12][19]. Legal and Compliance Considerations - The document emphasizes the need for independent financial advisors, lawyers, and accountants to verify the compliance and accuracy of the financial assessments and restructuring processes [3][9]. - The legal implications of the debt allocation during the spin-off and the potential risks associated with pre-spin-off debts are highlighted [4][5].