Core Viewpoint - The response from Shanghai Zhonghua Asset Appraisal Co., Ltd. addresses the inquiries from the Shenzhen Stock Exchange regarding the merger and acquisition of DreamNet Cloud Technology Group Co., Ltd., focusing on the valuation methods and the rationale behind the significant differences in asset valuations. Group 1: Valuation Methods - The asset-based approach shows a significant increase in the valuation of long-term equity investments and intangible assets compared to their book values, with a total valuation of 5.009 billion yuan and an increase of 3.9599 billion yuan, representing a 377.31% increase [3][5][10] - The income approach predicts a stable growth in operating income, aligning with industry trends and the company's actual operating conditions, with a projected increase in shareholder equity value to 13.117 billion yuan [11][14][15] Group 2: Reasons for Valuation Differences - The asset-based method primarily reflects the market value of identifiable assets and liabilities, while the income method considers future earning potential and intangible resources, leading to a more comprehensive valuation [16][18] - The income method's valuation is lower than the average of comparable cases, indicating differences in business categories, asset scales, and profitability compared to similar companies [19] Group 3: Financial Projections - The projected operating income growth rate is based on market policies, company marketing activities, and industry development trends, ensuring its reasonableness [14][15] - The forecasted operating costs and net profits are aligned with historical performance and future operational plans, demonstrating a realistic approach to financial forecasting [15][16]

Group 1 - The core point of the news is that DreamNet Technology plans to acquire 100% of Hangzhou Bicheng Digital Technology Co., Ltd. for 1.28 billion yuan, which constitutes a major asset restructuring [1][2] - The acquisition aims to expand the breadth and depth of services offered by DreamNet Technology and optimize its business structure [2][3] - Bicheng Digital, established in 2017, is a leading e-commerce service provider in China, with a registered capital of 480 million yuan and a business focus on brand retail, brand operation, digital marketing, and channel distribution [3] Group 2 - The acquisition includes a performance commitment, requiring Bicheng Digital to achieve a cumulative net profit of no less than 323 million yuan from 2025 to 2027 [1][3] - DreamNet Technology's revenue for 2024 is projected to be 4.404 billion yuan, a year-on-year decrease of 15.87%, while the net profit is expected to be 38.17 million yuan [5] - The company has seen significant growth in its international business, with revenue from overseas markets increasing from 43.83 million yuan in 2021 to 901 million yuan in 2024, marking nearly a 20-fold increase over three years [5]