Core Viewpoint - The asset evaluation of Shenzhen Zhizheng High Polymer Materials Co., Ltd. indicates a significant increase in valuation compared to 2020, with a market-based valuation of 3.526 billion yuan, reflecting an 18.88% appreciation in value [1][2][10]. Evaluation Methodology - The market approach was selected for valuation, yielding a result of 35.26 billion yuan, while the asset-based approach provided a valuation of 30.85 billion yuan, resulting in a 4.03% appreciation [1][2][6]. - The evaluation process involved selecting comparable companies from a pool of 79, ultimately narrowing it down to three based on business structure and operational models [1][2][3]. - The exclusion of Korean HDS from the comparable companies was due to differences in production distribution and major customer structures [1][2][3]. Market Environment and Company Performance - The global semiconductor market has seen significant growth, with sales reaching 526.8 billion USD in 2023, projected to exceed 620 billion USD in 2024 [10][11]. - AAMI, as a leading supplier in the wire frame industry, has expanded its market presence, ranking fourth globally in 2024, benefiting from domestic substitution and the dual circulation strategy [8][10]. - The company's revenue structure is heavily reliant on high-end applications in automotive, computing, and communication sectors, which are expected to drive future growth [8][10]. Financial Performance - AAMI's main business revenue has shown substantial growth from 194.5 million yuan in 2020 to 255.7 million yuan in 2021, with a net profit increase from 14.8 million yuan to 25.7 million yuan in the same period [12]. - The company has achieved cumulative net profits of approximately 6.29 billion yuan from 2021 to September 2024, indicating a strong operational performance [12][10]. Comparable Company Analysis - The final selection of comparable companies included Changhua Technology, Shunde Industrial, and Kangqiang Electronics, based on their revenue structure and market share [17][18]. - The analysis of customer structure revealed that AAMI's revenue from the Chinese mainland is significant, positioning it favorably against its peers [17][18]. - The product structure analysis confirmed that AAMI's dual production capabilities in stamping and etching align with industry trends towards high precision and miniaturization [17][18].

Core Viewpoint - Shanghai Jingtong Chemical Development Co., Ltd. plans to transfer its 28% stake in Shanghai Hazardous Chemicals Trading Market Management Co., Ltd. to Shanghai Jingtong Chemical Co., Ltd. The asset valuation report assesses the total equity value of the shareholders involved in this transaction [1][3][4]. Group 1: Transaction Overview - The transaction involves the transfer of a 28% stake in Shanghai Hazardous Chemicals Trading Market Management Co., Ltd. from Shanghai Jingtong Chemical Development Co., Ltd. to Shanghai Jingtong Chemical Co., Ltd. [3][4]. - The purpose of the valuation is to facilitate the equity transfer agreement [3][12]. Group 2: Valuation Details - The valuation report was prepared according to the basic principles of asset valuation issued by the Ministry of Finance and the professional standards set by the China Asset Appraisal Association [1][2]. - The assessed total asset value of Shanghai Hazardous Chemicals Trading Market Management Co., Ltd. as of December 31, 2024, is 15,250,295.22 CNY, with a total liability value of 3,652,930.05 CNY, resulting in a total equity value of 11,597,365.17 CNY [4][10]. - The valuation method used is the asset-based approach, which is deemed appropriate given the clarity of asset ownership and the completeness of financial data [19][20]. Group 3: Financial Performance - The audited net asset value as of December 31, 2024, is reported at 11,299,485.19 CNY, with an assessed increase of 365.17 CNY, reflecting a growth rate of 1.99% [4][10]. - The company has shown fluctuating financial performance, with total assets reported at 14,952,415.24 CNY and total liabilities at 3,652,930.05 CNY for the assessment date [10][14]. Group 4: Company Background - Shanghai Hazardous Chemicals Trading Market Management Co., Ltd. was established in December 2002, with a registered capital of 7 million CNY, primarily providing market management services for chemical raw materials and products [8][9]. - The company operates from a leased office space in Shanghai, with a rental agreement effective from July 1, 2024, to June 30, 2025, at an annual rent of 5,950,348.08 CNY [9][15].

Core Viewpoint - Xinjiang Torch Gas Co., Ltd. is responding to the Shanghai Stock Exchange's inquiry regarding its acquisition of equity and related party transactions, emphasizing the evaluation methods and financial metrics used in the assessment of the target company, Yushan Litai [1][2]. Group 1: Acquisition and Valuation - The company received an inquiry letter from the Shanghai Stock Exchange on May 16, 2025, regarding the acquisition of Yushan Litai and related transactions [1]. - The valuation of Yushan Litai was conducted using both the income approach and the asset-based approach, with the income approach yielding a valuation of 129.46 million yuan and an appreciation rate of 203.20%, while the asset-based approach resulted in a valuation of 43.74 million yuan and an appreciation rate of 2.44% [1]. - The final transaction price was negotiated at 125 million yuan, although the evaluation process and basis were not disclosed [1]. Group 2: Financial Metrics and Projections - The evaluation process involved forecasting key parameters such as revenue, costs, expenses, net profit, and cash flows, with a focus on the future cash flow discounting method (DCF) [2][3]. - The forecast period for Yushan Litai's operations is set until 2030, with a stable profit level expected in the perpetual phase starting from 2031 [3]. - The weighted average cost of capital (WACC) was used as the discount rate, calculated based on the company's specific financial characteristics [3][4]. Group 3: Historical Performance and Future Outlook - Yushan Litai's historical revenue is derived from gas sales, installation services, and value-added services, with gas sales being the primary business [5][6]. - The company has experienced fluctuations in gas supply and sales due to changes in supply sources and market conditions, with a notable recovery in user numbers and consumption expected following the integration into the national pipeline network [6][7]. - Future sales volume is projected to increase due to the addition of new residential and commercial users, driven by lower gas costs and government initiatives [7][8]. Group 4: Cost and Profitability Analysis - The main costs associated with the gas business include natural gas procurement, depreciation, operational labor costs, and safety production expenses [8][9]. - The management anticipates maintaining a stable gross margin, with projections indicating a gradual increase in profitability over the forecast period [9][10]. - The installation business, which supports gas user acquisition, is expected to see growth due to the ongoing demand for new installations [10][11].