Core Viewpoint - Jiangsu Yawei Machine Tool Co., Ltd. is responding to the Shenzhen Stock Exchange's inquiry regarding its application for a specific stock issuance, detailing the sources of subscription funds and the financial status of the subscribing entity, Yangzhou Chanfang Group [1][2][3]. Group 1: Subscription Fund Sources - The total amount raised from this issuance is 924.5749 million yuan, with Yangzhou Chanfang Group contributing 40% from its own funds and 60% from acquisition loans [1][2]. - Yangzhou Chanfang Group has received a commitment for a merger loan of 560 million yuan from China Construction Bank and a similar commitment from Industrial Bank, contingent on meeting certain conditions [2][3]. Group 2: Financial Status of Yangzhou Chanfang Group - As of June 30, 2025, Yangzhou Chanfang Group's total assets were approximately 5.2889 billion yuan, with net assets of about 3.5965 billion yuan [2]. - The group reported a net loss of 232.686 million yuan for the year 2024 and a loss of 78.7071 million yuan for the first half of 2025 [2]. Group 3: Cost and Profitability Analysis - The unit production cost of self-produced structural components has been decreasing, aligning with the downward trend in raw material prices [7][11]. - The projected unit cost for pressure machine structural components is expected to decline from 0.93 million yuan per ton in T+3 years to 0.83 million yuan per ton in T+6 years [8]. - The estimated gross margin for the pressure machine structural components is projected to increase from 16.00% in T+3 years to 24.45% in T+6 years [11]. Group 4: Project Investment and Financial Impact - The total investment for the fundraising project is 303.66 million yuan, with 233.42 million yuan allocated for project construction and 70.24 million yuan for working capital [16]. - The project is expected to save approximately 349.6181 million yuan in external structural component purchases annually, leading to a projected net profit of 41.3789 million yuan after tax [14][16]. Group 5: Historical Fund Usage - The company has not changed the use of funds raised in previous financing rounds and has adhered to the required approval processes [18][21]. - The company’s IPO and subsequent financing have not involved any unauthorized changes to the use of raised funds or project delays [19][21]. Group 6: Market Competition and Customer Base - The metal forming machine tool industry is highly competitive, with major international players like Germany's Trumpf and Japan's Amada leading the market [26]. - The company primarily sells its products through direct sales domestically and through distributors internationally, maintaining long-term partnerships with capable distributors [22][26].

Core Viewpoint - Jiangsu Yawey Machine Tool Co., Ltd. is seeking to issue shares to specific targets, with a total fundraising amount not exceeding 924.5749 million yuan, and the issuance will result in Yangzhou Industrial Development Group becoming the controlling shareholder, with the Yangzhou State-owned Assets Supervision and Administration Commission as the actual controller [3][4][10]. Fundraising and Project Allocation - The proposed fundraising will allocate 303.66 million yuan to the second phase of the servo press and automated stamping line project, while 620.9149 million yuan will be used to supplement working capital and repay bank loans [4][10]. - The first phase of the project began construction in 2023 and is currently in trial production, with a designed capacity of 2,000 presses and 100 automated stamping lines per year [4][10]. Regulatory Approvals and Progress - The fundraising requires approval from the State-owned Assets Supervision and Administration Department, which has not yet been obtained [3][5]. - As of June 20, 2025, the Yangzhou Industrial Development Group's subscription for shares has been approved by the Jiangsu Provincial Government's State-owned Assets Supervision and Administration Commission [6][10]. - The Yangzhou Jiangdu District People's Government has issued a land acquisition announcement for the project site, and the company will participate in the bidding process for the land [8][9]. Financial Sources and Stability - The subscription funds will come from 40% self-owned funds and 60% acquisition loans, with a total fundraising amount of 924.5749 million yuan [11][12]. - The Yangzhou Industrial Development Group has a cash balance of 446 million yuan as of June 30, 2025, which is sufficient to cover the acquisition needs [13]. Shareholding and Control - The Yangzhou State-owned Assets Supervision and Administration Commission does not directly or indirectly hold shares in Yawey Machine Tool, and there are no agreements for voting rights or concerted actions regarding shareholding [14][15]. - The actual controller of the subscription target, Yangzhou Industrial Development Group, has committed not to reduce its holdings in Yawey Machine Tool for six months after the pricing benchmark date [16][17]. Historical Fundraising and Compliance - The company has not changed the use of funds from previous fundraising activities, and all fundraising activities have complied with relevant regulations [18][19][20].

Core Viewpoint - Jiangsu Yawen Machine Tool Co., Ltd. has received an inquiry letter from the Shenzhen Stock Exchange regarding its application for a specific stock issuance, with key responses provided by the auditing firm. Fund Sources and Compliance - The subscription for the stock issuance will be made by Yangzhou Chanfang Group, with a total fundraising amount of 924.57 million yuan, where 40% will be paid using self-owned funds and 60% through acquisition loans [1] - The group has a cash balance of 446 million yuan as of June 30, 2025, ensuring sufficient funds for daily operations after the subscription payment [1] Project Benefit Assessment - The project is expected to save 349.62 million yuan in external structure component purchases annually, achieving a post-tax net profit of 41.38 million yuan, with a post-tax internal rate of return of 9.69% and a payback period of 11.01 years [2] Depreciation and Amortization Impact - The project will incur increased depreciation and amortization, but the impact on future profitability and operational performance is expected to be limited [3] Business Performance Analysis - The main revenue source is from metal forming machine tools, with expected growth from 2022 to 2024, although a decline was noted in Q1 2025 due to order structure and customer acceptance processes [4] - Laser processing equipment revenue fluctuated, with a decline in 2023 due to price drops, but a recovery is anticipated in 2024 [4] - The company maintains a stable customer base for its overseas sales, with no significant adverse effects from trade friction [4] Accounts Receivable and Inventory Management - Some overseas dealers have high accounts receivable balances, but the company is actively managing collections and has not relaxed credit policies [5] - Inventory management aligns with business models, with a high proportion of goods shipped within one year, indicating low risk of inventory obsolescence [5] Financial Position and Investment Necessity - The company has a projected funding gap of 673.84 million yuan over the next three years, necessitating the current fundraising to supplement working capital and repay bank loans [6] - Financial investments are within acceptable limits, with no significant risks from external investments [6] Legal and Regulatory Compliance - Ongoing litigation and administrative penalties are being managed appropriately, with no significant adverse effects on the company’s financial position [6] - The company has taken effective corrective measures regarding past issues, ensuring compliance with regulations [7] Goodwill Impairment - Goodwill impairment testing has been conducted with reasonable parameters, and no significant impairment has been identified for certain subsidiaries [7]

Investment Rating - The report assigns a "Buy" rating with a target price of 56.60 CNY, indicating optimism about the company's performance as a leader in educational enterprise reform and its continuous earnings growth [3][10]. Core Insights - The company is positioned as a leader in laser technology and has benefited from educational enterprise reforms, enhancing its operational vitality. It has a diversified business model encompassing communication, laser, sensing, and anti-counterfeiting applications [10][25]. - The company is expected to experience significant revenue growth driven by AI and the increasing demand for optical modules, particularly as a core supplier to major clients like Huawei [10][14]. Financial Summary - The company’s market capitalization is approximately 44.564 billion CNY, with a total share capital of 1,006 million shares [4]. - Revenue projections for 2023A, 2024A, 2025E, 2026E, and 2027E are 10,310 million CNY, 11,709 million CNY, 16,028 million CNY, 23,082 million CNY, and 27,933 million CNY respectively, reflecting a growth rate of 36.9% from 2024 to 2025 [9][19]. - Net profit attributable to the parent company is forecasted to be 1,007 million CNY in 2023A, increasing to 3,015 million CNY by 2027E, with a notable growth rate of 56.9% from 2024 to 2025 [9][19]. Business Segments - The laser processing equipment and intelligent manufacturing line is projected to generate 34.92 billion CNY in revenue in 2024, with a year-on-year growth of 9.45% [14][19]. - The optical device segment is expected to achieve 39.75 billion CNY in revenue in 2024, marking a 27.79% increase, driven by advancements in AIGC applications [16][19]. - The sensitive components segment is anticipated to generate 36.68 billion CNY in revenue in 2024, reflecting a 12.93% growth, supported by strong demand in the automotive and consumer electronics sectors [17][19]. Valuation Methodology - The report employs both PE and PB valuation methods, concluding with a target price of 56.60 CNY based on a 5x PB valuation for 2025 [20][22]. - The estimated EPS for 2025 is projected at 1.90 CNY, with a corresponding PE ratio of 35x, leading to a target price of 66.67 CNY based on PE valuation [21][22]. Historical Performance - The company has shown a consistent revenue growth trajectory, with a CAGR of 17.43% from 2003 to 2024, despite experiencing declines in 2012 and 2023 [33]. - The gross profit margin has improved significantly since the educational reform in 2021, with a projected gross margin of 21.55% for 2024 [39]. Strategic Positioning - The company has established itself as a key player in the laser technology sector, leveraging its roots in higher education and extensive R&D capabilities to drive innovation and market competitiveness [25][26]. - The completion of the educational enterprise reform in 2021 has positioned the company for strategic growth and expansion in both domestic and international markets [25][27].