This report is prepared in accordance with China's asset appraisal standards
Suzhou Anjie Technology Co.Ltd(002635) proposed
For the purpose of financial reporting, the recoverable amount of the asset group where the goodwill is located after the merger of Huizhou Weibo Precision Technology Co., Ltd. involved in the goodwill impairment test
assets valuation statement
Bandung pingbao Zi (2022) No. 10093
(Volume 1 of 1)
Bandung (Shanghai) Assets Appraisal Co., Ltd
March 10, 2002
Suzhou Anjie Technology Co.Ltd(002635) proposed
Goodwill impairment test for financial reporting purposes
The goodwill after the merger of Huizhou Weibo Precision Technology Co., Ltd
Recoverable amount of asset group
assets valuation statement
catalogue
Declare that 3 summary 4. Asset appraisal report six
1、 The client, the appraised entity and other users of the asset appraisal report other than the client six
2、 Evaluation purpose thirteen
3、 Evaluation object and scope thirteen
4、 Value type fifteen
5、 Appraisal base date twenty-one
6、 Evaluation basis twenty-one
7、 Evaluation method twenty-five
8、 Evaluation procedure implementation process and situation thirty-two
9、 Assessment assumptions thirty-five
10、 Assessment conclusion thirty-seven
11、 Special notes thirty-eight
12、 Description of restrictions on the use of asset appraisal report forty
13、 Asset appraisal report date forty-one
Attachment: forty-two
Statement
1、 The assets appraisal report is prepared in accordance with the basic standards for assets appraisal issued by the Ministry of Finance and the asset appraisal practice standards and professional ethics standards issued by China Assets Appraisal Association.
2、 The client or other users of the asset appraisal report shall use the asset appraisal report in accordance with the provisions of laws, administrative regulations and the scope of use specified in the asset appraisal report; If the client or other users of the asset appraisal report use the asset appraisal report in violation of the above provisions, the asset appraisal institution and the asset appraiser shall not be liable.
This asset appraisal report is only for the use of the client, other users of asset appraisal reports agreed in the asset appraisal entrustment contract and users of asset appraisal reports stipulated by laws and administrative regulations; In addition, no other institution or individual can become the user of the asset appraisal report.
The assets appraisal agency and appraisers remind the users of the assets appraisal report that they should correctly understand the appraisal conclusion. The appraisal conclusion is not equal to the realizable price of the appraisal object, and the appraisal conclusion should not be considered as a guarantee for the realizable price of the appraisal object.
3、 The asset appraisal institution and appraisers abide by laws, administrative regulations and asset appraisal standards, adhere to the principles of independence, objectivity and impartiality, and bear responsibility for the asset appraisal report issued according to law.
4、 The list of assets and liabilities involved in the appraisal object shall be declared by the client and the appraised unit and confirmed by signature, seal or other methods permitted by law; The client and other relevant parties shall be responsible for the authenticity, integrity and legitimacy of the materials provided by them according to law.
5、 The assets appraisal institution and appraiser have no existing or expected interest relationship with the appraisal object in the assets appraisal report; There is no existing or expected interest relationship with the relevant parties, and there is no prejudice against the relevant parties.
6、 The asset appraiser has conducted on-site investigation on the appraisal object and the assets involved in the asset appraisal report; Necessary attention has been paid to the legal ownership of the appraisal object and the assets involved, the legal ownership data of the appraisal object and the assets involved have been checked, the problems found have been truthfully disclosed, and the client and other relevant parties have been requested to improve the property rights to meet the requirements of issuing the asset appraisal report.
7、 The analysis, judgment and results in the asset appraisal report issued by the asset appraisal institution are limited by the assumptions and restrictions in the asset appraisal report. The user of the asset appraisal report shall fully consider the assumptions, restrictions and special matters stated in the asset appraisal report and their impact on the appraisal conclusion.
Suzhou Anjie Technology Co.Ltd(002635) it is intended to be for the purpose of financial reporting
After the merger of Huizhou Weibo Precision Technology Co., Ltd. involved in goodwill impairment test
Recoverable amount of asset group in which goodwill is located
assets valuation statement
abstract
Bandung (Shanghai) Assets Appraisal Co., Ltd. accepted the entrustment of Suzhou Anjie Technology Co.Ltd(002635) to evaluate the recoverable amount of the asset group where the goodwill belongs after the merger of Huizhou Weibo Precision Technology Co., Ltd. involved in the goodwill impairment test for the purpose of financial report.
Appraisal purpose: in order to meet the needs of Suzhou Anjie Technology Co.Ltd(002635) proposed goodwill impairment test for the purpose of financial report, provide professional opinions on the recoverable amount of the asset group where the goodwill belongs after the merger of Huizhou Weibo Precision Technology Co., Ltd.
Appraisal object and scope: the appraisal object is the consumer electronics business asset group of the goodwill after Suzhou Anjie Technology Co.Ltd(002635) merger of Huizhou Weibo Precision Technology Co., Ltd. the appraisal scope is the asset group of the goodwill corresponding to the appraisal object, including fixed assets, intangible assets, construction in progress, long-term deferred expenses, deferred income tax liabilities (formed by the adjustment of the fair value of business merger) and the goodwill allocated to the asset group.
At the fair value of the unit of the asset group on the merger date
project
The book value at the level of consolidated statements is continuously calculated
Fixed assets 51242815183114
Construction in progress 354930354930
Intangible assets 394.02137084
Long term deferred expenses 310754
Other non current assets 621.03
Total operating long-term assets 58914706047985
Deferred income tax liabilities 234.78
Goodwill before adjustment 767581
Goodwill attributable to minority interests
Adjusted goodwill 767581
The book value of the asset group including goodwill is 6792088
Value type: recoverable amount.
Benchmark date: December 31, 2021.
Evaluation method: income method.
Evaluation conclusion and validity period:
As of December 31, 2021, the benchmark date of evaluation, upon evaluation, Suzhou Anjie Technology Co.Ltd(002635) the recoverable amount of the asset group where the goodwill belongs after the merger of Huizhou Weibo Precision Technology Co., Ltd. involved in the goodwill impairment test for the purpose of financial report is RMB 660 million (in words).
The above appraisal conclusion is valid for use within one year from the base date of the appraisal, and the overdue use is invalid.
The user of the asset appraisal report shall give full consideration to the assumptions, limiting conditions and special matters stated in the asset appraisal report and their impact on the appraisal conclusion.
Special matters affecting the evaluation conclusion:
See "Xi. Description of special matters" in the main body of the appraisal report for details.
Special note: the above contents are extracted from the positive part of the appraisal report of [Bandung pingbao Zi (2022) No. 10093]
In order to understand the details of the appraisal project and reasonably understand the appraisal conclusion, you should carefully read the appraisal report
This summary shall not be used alone.
Bandung pingbao Zi (2022) No. 10093
Suzhou Anjie Technology Co.Ltd(002635) the recoverable amount of the asset group where the goodwill is located after the merger of Huizhou Weibo Precision Technology Co., Ltd. involved in the goodwill impairment test for the purpose of financial report
assets valuation statement
Suzhou Anjie Technology Co.Ltd(002635) ：
Bandung (Shanghai) Assets Appraisal Co., Ltd. (hereinafter referred to as "the company") has accepted the entrustment of your company. In accordance with the provisions of laws, administrative regulations and asset appraisal standards, adhering to the principle of independent, objective and fair asset appraisal, adopting the income method and in accordance with the necessary appraisal procedures, the asset group in which the goodwill involved in the goodwill impairment test for the purpose of financial reporting belongs after the merger of Huizhou Weibo Precision Technology Co., Ltd, The recoverable amount at December 31, 2021 was assessed. The assets appraisal is reported as follows:
1、 The client, the appraised entity and other users of the asset appraisal report agreed in the asset appraisal entrustment contract
(I) client
Enterprise name: error! Reference source not found. （ Suzhou Anjie Technology Co.Ltd(002635) ）
Enterprise type: joint stock limited company (listed, invested or controlled by natural person)
Address: No. 8, Fujin Road, Guangfu Town, Wuzhong District, Suzhou
Legal representative: LV Li
Registered capital: 6342020800 yuan
Business scope: packaging and decoration printing; Other printed matter printing. Production and sales: electronic insulating materials, glass and plastic protective cover sectors, touch cover sectors and electronic product parts assembly; Sales: electronic parts, industrial tape, plastic products; Self operated and acting as an agent for the import and export of various commodities and technologies (except for the commodities and technologies restricted or prohibited by the state); Road general cargo transportation. (general) mould manufacturing activities can only be carried out with the approval of relevant project departments according to law; Mold sales; Manufacturing of plastic products (except for projects subject to approval according to law, business activities shall be carried out independently according to law with business license)
(II) unit of asset group
1. Basic information
Enterprise name: Huizhou Weibo Precision Technology Co., Ltd
Enterprise type: limited liability company (sole proprietorship of legal person invested or controlled by non natural person) domicile: bailing Industrial Zone, Xiaojin village, Luoyang street, BOLUO County
Legal representative: Li Ling
Registered capital: RMB 76654466754
Business scope: R & D, production and sales: precision accessories, auto parts, plastic products and hardware products of mobile phones, computers, wearable technology products and other digital electronic products; Research and development of new materials; R & D and application of powder metallurgy, liquid metal, die casting and related new technology; Property leasing; Property services; Information management, information consultation
And information technology services; China trade; Import and export of goods. (for projects subject to approval according to law, business activities can be carried out only after approval by relevant departments)
2. Historical evolution
Wrong! Reference source not found. Formerly known as "Huizhou Weibo Hardware Products Co., Ltd", it was invested and established by Weibo industry (Hong Kong) Co., Ltd. in March 2005, with a registered capital of HK $2.5 million.
In December 2005, Weibo industry (Hong Kong) Co., Ltd. increased the capital of the company by HK $7.5 million, all of which were included in the paid in capital. After this capital increase, the registered capital of the company increased to HK $10 million.
In June 2015, the former shareholder of the company, Weibo industry (Hong Kong) Co., Ltd., transferred all the equity held to Wu Guiguan, Wu Zhenbo, Lian hougui, Huang Qingsheng and Ke xingcha respectively. The company type was transformed from "Sino foreign joint venture" to "domestic funded enterprise", and the company name was changed to Huizhou Weibo Precision Technology Co., Ltd
