8月22日晚间，焦作万方披露了《发行股份购买资产暨关联交易报告书（草案）》，其拟通过发行股份的方式购买杭州锦江集团有限公司（以下简称锦江 集团）等交易对方合计持有的开曼铝业（三门峡）有限公司（以下简称三门峡铝业）99.4375%股权，交易价格为319.49亿元。本次交易构成关联交易、重 大资产重组和重组上市。 从市场表现来看，今年3月在重组预案公布后复牌，焦作万方连拉两个涨停板，但后续股价大幅调整，4月一度跌至5.69元/股的低位，此后强势反弹。截 至8月22日，焦作万方报收于9.20元/股，年初至今涨幅为45.81%，最新总市值为110亿元。 在实控焦作万方后，浙江商人钭正刚再次推动三门峡铝业重组上市。 拟发行股份购买三门峡铝业股权 交易价格为319.49亿元 今年3月3日，焦作万方公告称，正在筹划发行股份购买三门峡铝业股权，并募集配套资金；3月14日晚间，公司披露重组预案，拟通过发行股份的方式购 买锦江集团等交易对方持有的三门峡铝业100%股权，并向不超过35名符合条件的特定投资者发行股份募集配套资金。 8月22日晚间，焦作万方发布了此次交易的草案，跟预案相比有一些差别：一是从购买三门峡铝业100%股权变 ...

Core Viewpoint - The article discusses the acquisition of a 99.4375% stake in Sanmenxia Aluminum by Jiaozuo Wanfang for a total price of 31.949 billion yuan, marking a significant move towards restructuring and listing the company [2][4][11]. Group 1: Transaction Details - Jiaozuo Wanfang plans to acquire the stake in Sanmenxia Aluminum through a share issuance, with the transaction price set at 31.949 billion yuan [2][4]. - The transaction involves several parties, including Hangzhou Jinjiang Group, which is controlled by the actual controller of Jiaozuo Wanfang, Zhou Zhenggang [6][7]. - The number of shares to be issued for this transaction is approximately 5.928 billion, representing 83.25% of the total share capital post-transaction [8]. Group 2: Financial Metrics - As of the end of 2024, Sanmenxia Aluminum's total assets are projected to be 376.26 billion yuan, while Jiaozuo Wanfang's total assets are expected to be 80.60 billion yuan, indicating a significant disparity [12]. - The net asset of Sanmenxia Aluminum is estimated at 203.04 billion yuan, compared to Jiaozuo Wanfang's net asset of 6.235 billion yuan [12]. - The revenue of Sanmenxia Aluminum is projected to be 355.39 billion yuan, significantly higher than Jiaozuo Wanfang's expected revenue of 64.65 billion yuan [12]. Group 3: Strategic Implications - The acquisition will allow Jiaozuo Wanfang to expand its business into the upstream aluminum industry, creating a complete aluminum material industry chain from alumina to electrolytic aluminum and aluminum processing [9]. - This move is expected to enhance the company's operational synergies and position it as a leading player in the aluminum materials sector [9]. - The transaction is classified as a major asset restructuring and is expected to meet the standards for restructuring listing as per regulatory requirements [11].

中国银河证券股份有限公司 关于 焦作万方铝业股份有限公司 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 签署日期：二〇二五年八月 独立财务顾问声明与承诺 中国银河证券股份有限公司（以下简称"银河证券""本独立财务顾问"） 接受 焦作万方铝业股份有限公司（以下简称"焦作万方""上市公司"或"公司"）委托， 担任本次发行股份购买资产并募集配套资金暨关联交易（以下简称"本次交易"）的独 立财务顾问，就该事项向上市公司全体股东提供独立意见，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》 《上市公司并购重组财务顾问业务管理办法》 《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 司监管指引第 9 号——上市公司筹划和实施重大资产重组的监管要求》和《深圳证券交 易所上市公司重大资产重组审核规则》等法律法规及文件的规定和要求，以及证券行业 公认的业务标准、道德规范，经过审慎调查，本着诚实信用和勤勉尽责的态度，就本次 交易认真履行尽职调查义务，对上市公司相关的申报和披露文件进行 ...

目 录 | 一、审计报告…………………………………………………………第 | | | 1—3 | 页 | | --- | --- | --- | --- | --- | | 二、备考合并财务报表………………………………………………第 | | | 4—5 | 页 | | （一）备考合并资产负债表……………………………………… | 页 | 第 | 4 | | | （二）备考合并利润表…………………………………………… | 页 | 第 | 5 | | | 三、备考合并财务报表附注………………………………………第 | | 6—135 | | 页 | | 四、附件…………………………………………………………第 | | 136—139 | | 页 | | （一）本所营业执照复印件…………………………………… 第 | 页 | 136 | | | | （二）本所执业证书复印件…………………………………… 第 | 页 | 137 | | | | （二）本所签字注册会计师执业证书复印件…………… 第 | | 138-139 | 页 | | | 审 计 报 告 | | | | | | 天健审〔2025〕16067 号 | | | | ...

焦作万方铝业股份有限公司 上市公司名称： 焦作万方铝业股份有限公司 上市地点： 深圳证券交易所 股票简称： 焦作万方 股票代码： 000612 收购人 住所 通讯地址 浙江省杭州市拱墅区湖墅南路 浙江省杭州市拱墅区湖南路 杭州锦江集团有限公司 一致行动人 住所 通讯地址 杭州正才控股集团有限 杭州市拱墅区湖墅南路 111 号 杭州市拱墅区湖墅南路 111 号 公司 2001-1 室 2001-1 室 浙江省杭州市临安区青山湖街 浙江省杭州市拱墅区湖墅南 浙江恒嘉控股有限公司 道锦科大楼 AB 幢 B402 室-1 路 111 号 20 楼 杭州市拱墅区湖墅南路 111 号 杭州延德实业有限公司 拱墅区仓基新村 6 号 2 层 201 室 宁波中曼科技管理有限 浙江省宁波市北仑区梅山盐场 1 浙江省杭州市拱墅区湖墅南 公司 号办公楼二十一号 173 室 路 111 号锦江大厦 20 楼 浙江省杭州市余杭区仓前街道 浙江省杭州市拱墅区湖墅南 浙江安晟控股有限公司 时尚万通城 3 幢 1310C 室 路 111 号锦江大厦 20-22F 签署日期：二〇二五年八月 收购人及其一致行动人声明 一、本报告书摘要依据《中华 ...

Group 1 - As of August 18, 2025, the stock price of Jiaozuo Wanfang is reported at 9.09 yuan, an increase of 0.02 yuan from the previous trading day [1] - The trading volume on that day was 356,772 hands, with a transaction amount of 323 million yuan [1] - Jiaozuo Wanfang primarily engages in aluminum smelting and processing, producing products such as electrolytic aluminum liquid, aluminum ingots, and aluminum alloy products [1] Group 2 - On August 18, the company held a staff representative meeting, electing Du Jinglong as the employee director of the tenth board of directors [1] - The same day, the board meeting approved the election of Yu Xuchun as the chairman of the tenth board of directors and announced the reappointment of Li Huixin as the securities affairs representative [1] - Data shows that on August 18, the net inflow of main funds into Jiaozuo Wanfang was 7.8039 million yuan, with a cumulative net inflow of 24.4714 million yuan over the past five days [1]

Core Viewpoint - The industrial economy in Sichuan is showing stable growth despite external pressures, with a focus on maintaining and increasing production levels while addressing challenges in various sectors [1][2]. Economic Performance - From January to April, the industrial added value in Sichuan increased by 7.1% year-on-year, with 35 out of 41 major industrial categories experiencing growth [2]. - The six major advantageous industries saw a 7.4% increase in added value, and high-tech manufacturing grew by 13% [2]. Project Developments - New projects such as the 120,000-ton aluminum alloy products project and the silicon-carbon negative material project have commenced production, indicating ongoing industrial activity [3]. - The establishment of new industrial parks and projects in various cities, including a 20,000-ton special-grade hydrogen peroxide project, reflects a commitment to enhancing local industrial capabilities [3]. Strategic Approaches - Sichuan is focusing on tailored strategies to support industries, including the automotive and chemical sectors, which have shown over 20% growth [4]. - The government is implementing measures to support the photovoltaic industry, including reducing financing costs and promoting product applications [4]. Business Support Initiatives - The "Enterprise Home" service system has been established to address business challenges, ensuring that companies can report issues and receive timely assistance [4]. - Ongoing efforts to facilitate market expansion for businesses include organizing supply-demand matching events and supporting participation in exhibitions to enhance brand visibility and order acquisition [4].

Investment Rating - The report maintains a "Recommended" rating for Baowu Magnesium Industry [5][11]. Core Views - The company achieved a revenue of 8.983 billion yuan in 2024, a year-on-year increase of 17.39%, but the net profit attributable to shareholders decreased by 47.91% to 160 million yuan due to low magnesium prices and increased operating expenses [2][10]. - The production and sales of magnesium-aluminum alloy products continue to grow, with production increasing by 27.81% to 460,000 tons and sales up by 23.54% to 450,000 tons in 2024 [3]. - The company is increasing its research and development investment, which rose from 309 million yuan in 2021 to 455 million yuan in 2024, accounting for 5.1% of revenue [4]. Summary by Sections Financial Performance - In 2024, the company reported a revenue of 8.983 billion yuan, with a net profit of 160 million yuan, and basic earnings per share of 0.16 yuan, reflecting a decrease of 50.93% year-on-year [2]. - For Q1 2025, the company achieved a revenue of 2.033 billion yuan, a 9.08% increase year-on-year, but the net profit decreased by 53.58% to 28 million yuan [2]. Production and Sales - The production of magnesium-aluminum alloy and deep-processed products saw a dual increase in 2024, with production up by 27.81% and sales up by 23.54% [3]. - The company has a current magnesium alloy capacity of 200,000 tons and aluminum alloy capacity of 150,000 tons, with plans to increase magnesium alloy capacity by 150% to 500,000 tons [3]. R&D and Market Development - The company is focusing on R&D to enhance the application of magnesium alloys in various sectors, including automotive lightweighting and robotics [4]. - A significant breakthrough was achieved in collaboration with Seres, leading to the development of the world's largest integrated die-casting magnesium alloy rear body for mass production [4]. Future Projections - The company is projected to achieve revenues of 10.916 billion yuan, 14.398 billion yuan, and 15.864 billion yuan for 2025, 2026, and 2027 respectively, with net profits expected to reach 452 million yuan, 785 million yuan, and 905 million yuan [11][12].