钙钛矿设备先行者，乘产业化东风启航 京山轻机(000821) 京山轻机首次覆盖报告 | [姓名table_Authors] | 电话 | 邮箱 | 登记编号 | | --- | --- | --- | --- | | 肖群稀(分析师) | 0755-23976830 | xiaoqunxi@gtht.com | S0880522120001 | | 刘绮雯(分析师) | 021-23185686 | liuqiwen@gtht.com | S0880525040096 | 本报告导读： 公司作为国内钙钛矿光伏设备领域布局早、技术覆盖全面的领先者，已构建从研发 到 GW 级量产的全周期解决方案，并成功实现核心设备批量交付。 投资要点： 股票研究 /[Table_Date] 2025.12.31 [Table_Industry] 资本货物/工业 | [Table_Invest] | 首次覆盖 | | --- | --- | | 评级 | 增持 | | 目标价格 | 17.73 | | | | [Table_Market] 交易数据 | 52 周内股价区间(元) | 10.47-14.39 | | --- | -- ...

Core Viewpoint - The company, Bozhong Precision (688097.SH), announced a plan to acquire 70% of Shanghai Wodian Industrial Automation Co., Ltd. for 420 million yuan, despite a significant anticipated decrease in the target company's net assets, raising questions about the high valuation and the rationale behind the acquisition [1][2][7]. Group 1: Acquisition Details - The acquisition price of 420 million yuan reflects a high premium, with a valuation of 600 million yuan based on a 416.16% increase in value assessed using the income approach [2][5]. - The expected goodwill from the acquisition is approximately 360 million to 362 million yuan, based on the target's identifiable net asset value being only 82.77 million to 85.54 million yuan at the time of consolidation [2][6]. - The target company's net assets are projected to decrease by 30-40% shortly after the acquisition, despite a recent capital injection of 39.9 million yuan from its shareholders [2][5][7]. Group 2: Financial Performance and Projections - The target company, Shanghai Wodian, had a net asset value of 145 million yuan at the end of Q1 2025, which would increase to approximately 184.9 million yuan after the recent capital injection, yet the acquisition valuation suggests a significant decline [5][6]. - The financial data indicates that the target's revenue for Q1 2025 was 82.74 million yuan, with a net profit attributable to shareholders of 12.65 million yuan [6][10]. - The company has set performance targets for the acquired entity, requiring a cumulative net profit of no less than 185 million yuan from 2025 to 2027, or 260 million yuan if the performance commitment period is extended [9][10]. Group 3: Strategic Context - Bozhong Precision is a leading player in the 3C automation equipment sector and is looking to diversify its business beyond the consumer electronics sector, particularly into the new energy and semiconductor fields [8][9]. - The company has postponed several investment projects in the new energy sector, indicating a cautious outlook on the domestic new energy market [8][9]. - The acquisition of Shanghai Wodian is seen as a strategic move to enhance capabilities in the automotive intelligent equipment sector, leveraging the target's technology and customer resources [9][10].