合并对价分摊

Search documents
安孚科技: 安徽中联国信资产评估有限责任公司关于对上海证券交易所《关于安徽安孚电池科技股份有限公司发行股份及支付现金购买资产并募集配套资金暨关联交易申请的审核问询函》的回复之专项核查意见(三次修订稿)
Zheng Quan Zhi Xing· 2025-06-27 16:49
Core Viewpoint - The company, Anhui Anfu Battery Technology Co., Ltd., is responding to an inquiry from the Shanghai Stock Exchange regarding its asset acquisition and fundraising activities, specifically focusing on the evaluation of identifiable assets and goodwill recognition during its merger with Yajing Technology [1][2]. Group 1: Asset Evaluation and Goodwill - The company confirmed that it had fully identified identifiable assets during the merger with Yajing Technology, including trademarks and patent rights, and provided reasons for not separately identifying long-term customer contracts [3][4]. - The fair value of identifiable assets was assessed by Zhonglian Guoxin Asset Appraisal Co., Ltd., with the trademark valued at 353.28 million yuan and patent technology at 48.02 million yuan [3][5]. - The company utilized the evaluation results to accurately allocate the merger consideration, confirming the goodwill amount based on the fair value of identifiable net assets [5][15]. Group 2: Financial Projections and Profitability - The projected revenues for Nanfeng Battery, a subsidiary, are expected to grow from 338.40 million yuan in 2023 to 515.87 million yuan by 2026, indicating a strong growth trajectory [7][8]. - The net profit forecast for Nanfeng Battery is projected to increase from 59.98 million yuan in 2023 to 100.66 million yuan by 2026, reflecting the company's profitability potential [7][8]. - The profit-sharing rate for the trademark is set at 4.82%, while the patent's profit-sharing rate is 1.46%, indicating the expected contribution of these intangible assets to the company's overall profitability [11][12]. Group 3: Regulatory Compliance and Reporting - The company has engaged independent financial advisors and accountants to evaluate the compliance of its asset acquisition and fundraising activities with relevant accounting standards and regulations [2][3]. - The inquiry from the Shanghai Stock Exchange emphasizes the need for transparency in the reporting of cash flow related to the acquisition and the distribution of dividends from Nanfeng Battery [1][2]. - The company is required to provide detailed disclosures regarding the use of raised funds and the financial performance of Yajing Technology post-acquisition [1][2].
安孚科技: 安徽中联国信资产评估有限责任公司关于对上海证券交易所《关于安徽安孚电池科技股份有限公司发行股份及支付现金购买资产并募集配套资金暨关联交易申请的审核问询函》的回复之专项核查意见(豁免版)
Zheng Quan Zhi Xing· 2025-06-19 14:25
Core Viewpoint - The company, Anhui Anfu Battery Technology Co., Ltd., is responding to an inquiry from the Shanghai Stock Exchange regarding its asset acquisition and fundraising activities, specifically focusing on the evaluation of identifiable assets and goodwill recognition during its merger with Yajing Technology [1][2]. Group 1: Previous Restructuring - The company acquired 51% of Yajing Technology through its subsidiary Anfu Energy, recognizing goodwill of 2.906 billion yuan [1]. - The transaction counterparties committed to Yajing Technology's net profits from 2022 to 2024, with targets of 616.37 million yuan, 657.46 million yuan, and 698.56 million yuan respectively [1]. - The inquiry requests clarification on the identification of identifiable assets during the merger, the accuracy of goodwill recognition, and the cash flow reporting related to the acquisition [1][2]. Group 2: Asset Evaluation - The company engaged Zhonglian Guoxin to assess Yajing Technology's identifiable net assets as of January 31, 2022, with the fair value of identifiable assets including trademarks valued at 353.28 million yuan and patents at 48.02 million yuan [3][4]. - The assessment concluded that the company had fully identified the identifiable assets, including trademarks and patents, while long-term customer contracts could not be reliably measured and thus were not recognized [4][5]. - The fair value allocation of the merger consideration was based on the evaluation report, confirming the accuracy of the goodwill amount [5][6]. Group 3: Financial Projections - The revenue forecast for Nanfeng Battery, a subsidiary, shows projected revenues increasing from 3.384 billion yuan in 2023 to 5.159 billion yuan in 2026, with net profits expected to rise from 599.78 million yuan to 1.006 billion yuan over the same period [6][7]. - The profit-sharing rate for trademarks was determined to be 4.82%, while the profit-sharing rate for patents was calculated at 1.46% based on various factors including market conditions and technological advancements [8][9]. - The assessment of intangible assets included a detailed analysis of the economic lifespan of trademarks and patents, with the trademark's revenue expected to be perpetual and the patent's revenue projected until the end of 2031 [9][10].