The assets appraisal report is prepared in accordance with China's assets appraisal standards
Ningbo Jialian Technology Co., Ltd. intends to acquire equity
Total equity value of shareholders of Zhejiang Home Depot Technology Co., Ltd
assets valuation statement
Walkson international pingbao Zi (2022) No. 0607
(Volume 1 of 1)
Walkson (Beijing) International Assets Appraisal Co., Ltd
April 25, 2002
catalogue
Asset appraisal report · statement 2. Asset appraisal report · summary 4. Asset appraisal report · text six
1、 The client, the appraised entity and other users of the asset appraisal report six
2、 Evaluation purpose fifteen
3、 Evaluation object and scope fifteen
4、 Value type seventeen
5、 Appraisal base date seventeen
6、 Evaluation basis eighteen
7、 Evaluation method twenty
8、 Evaluation procedure implementation process and situation twenty-seven
9、 Assessment assumptions twenty-nine
10、 Assessment conclusion thirty-two
11、 Special notes thirty-four
12、 Description of restrictions on the use of evaluation report thirty-eight
13、 Evaluation report date 38 asset appraisal report · annex forty
Walkson (Beijing) International Assets Appraisal Co., Ltd. Tel: (8610) 52596085 Fax: (8610) 88019300 address: 1, floor 3, building 8, foreign culture and creativity Park, Haidian District, Beijing (100044)
Asset appraisal report and 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 its asset appraisal professionals shall not be liable.
3、 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.
4、 The assets appraisal institution and appraisers remind the users of the assets appraisal report to 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 regarded as a guarantee for the realizable price of the appraisal object.
5、 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.
6、 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.
Walkson (Beijing) International Assets Appraisal Co., Ltd. Tel.: (8610) 52596085 Fax: (8610) 88019300 address: 2 / F (100044), building 8, foreign culture and creativity Park, Haidian District, Beijing
7、 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.
8、 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.
9、 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.
10、 In the assets appraisal report, if there is a tail difference between the total count and the sum of the itemized values in all tables or written statements with the amount unit of 10000 yuan, it is caused by rounding.
Walkson (Beijing) International Assets Appraisal Co., Ltd. Tel.: (8610) 52596085 Fax: (8610) 88019300 address: 3 / F (100044), building 8, foreign culture and creativity Park, Haidian District, Beijing
Ningbo Jialian Technology Co., Ltd. intends to acquire equity
The appraisal report · summary of the total equity value of shareholders of Zhejiang Home Depot Technology Co., Ltd
Walkson international pingbao Zi (2022) No. 0607
Ningbo Jialian Technology Co., Ltd.:
Upon the entrustment of your company, walkson (Beijing) International Assets Appraisal Co., Ltd. adheres to the principles of independence, objectivity and impartiality, adopts the asset-based method and income method, and follows the necessary appraisal procedures in accordance with the provisions of laws, administrative regulations and asset appraisal standards, The market value of all shareholders' equity of Zhejiang Home Depot Technology Co., Ltd. involved in the planned equity acquisition of Ningbo Jialian Technology Co., Ltd. was evaluated on January 31, 2022. The assets appraisal and appraisal results are summarized as follows:
1、 Evaluation purpose
Ningbo Jialian Technology Co., Ltd. plans to acquire part of the equity of Zhejiang Home Depot Technology Co., Ltd. and specially entrusts Walker (Beijing) International Asset Appraisal Co., Ltd. to evaluate the market value of all shareholders' rights and interests of Zhejiang Home Depot Technology Co., Ltd. involved in the economic behavior on the benchmark date, so as to provide value reference basis for this economic behavior.
Ningbo Jialian Technology Co., Ltd. held an office meeting on January 18, 2022. The meeting passed the "matters on the acquisition of part of the equity of Zhejiang Home Depot Technology Co., Ltd.".
2、 Evaluation object and scope
The current appraisal object is the total equity value of the shareholders of Zhejiang Home Depot Technology Co., Ltd. involved in the proposed equity acquisition of Ningbo Jialian Technology Co., Ltd; The scope of assets and liabilities involved in the appraisal of Zhejiang Jiadebao Technology Co., Ltd. is the benchmark date of the appraisal.
The financial statements of Zhejiang Home Depot Technology Co., Ltd. on the benchmark date have been audited by Tianzhi International Certified Public Accountants (special general partnership) and issued the audit report of Tianzhi Zi [2022] No. 20782.
3、 Value type
Market value.
Address: 4 / F (100044), building 8, foreign culture and creativity Park, Haidian District, Beijing
4、 Appraisal base date
January 31, 2022.
5、 Evaluation method
Asset based method and income method.
6、 Evaluation conclusion and validity period
As of the benchmark date of January 31, 2022, the book value of the owner's equity of Zhejiang Home Depot Technology Co., Ltd. included in the appraisal scope is 73.545 million yuan. The final appraisal conclusion of this appraisal is the appraisal result of the asset-based method: on the premise of continuous operation, the value of all shareholders' equity of Zhejiang Home Depot Technology Co., Ltd. is 83.704 million yuan, the added value is 10.159 million yuan and the appreciation rate is 13.81%.
When using the appraisal conclusion, users of the report are specially reminded to pay attention to the special matters specified in the report and major matters in the future.
The validity period of the appraisal report is one year from the benchmark date of January 31, 2022 to January 30, 2023. In addition to the special matters disclosed in this report, after the benchmark date and within the validity period of use, when economic behavior occurs, if the development environment of the enterprise has not changed significantly, the evaluation conclusion is valid within the validity period of use.
The above contents are extracted from the main body of the asset appraisal report. To understand the details of the appraisal business and correctly understand the appraisal conclusion, you should read the main body of the asset appraisal report.
Address: 5 / F (100044), building 8, foreign culture and creativity Park, Haidian District, Beijing
Ningbo Jialian Technology Co., Ltd. intends to acquire equity
Total equity value of shareholders of Zhejiang Home Depot Technology Co., Ltd
Asset appraisal report · text
Walkson international pingbao Zi (2022) No. 0607
Ningbo Jialian Technology Co., Ltd.:
Upon the entrustment of your company, walkson (Beijing) International Assets Appraisal Co., Ltd. adheres to the principles of independence, objectivity and impartiality, adopts the asset-based method and income method, and follows the necessary appraisal procedures in accordance with the provisions of laws, administrative regulations and asset appraisal standards, The market value of all shareholders' equity of Zhejiang Home Depot Technology Co., Ltd. involved in the planned equity acquisition of Ningbo Jialian Technology Co., Ltd. was evaluated on January 31, 2022. 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
Company name: Ningbo Jialian Technology Co., Ltd
Legal address: No. 296, Xingpu Road, Shupu Town, Zhenhai District, Ningbo City, Zhejiang Province
Place of business: No. 296, Xingpu Road, Shupu Town, Zhenhai District, Ningbo City, Zhejiang Province
Legal representative: Wang Xiong
Registered capital: 120 million yuan
Business scope: general projects: research and development of bio based materials technology; Research and development of mechanical equipment; Research and development of kitchenware, sanitary ware and daily sundries; Plastic products manufacturing; Manufacturing of bio based materials; Household goods manufacturing; Paper products manufacturing; Manufacturing of paper and paperboard containers; New material technology promotion services; Manufacturing of metal daily necessities; Manufacturing of maternal and infant products; Toy manufacturing; Sales of daily necessities; Wholesale of daily necessities; Sales of plastic products; Technology import and export; Import and export of goods; Import and export agency; Daily wood products manufacturing; Sales of wood products for daily use (except for the items that must be approved according to law, carry out business activities independently according to law with the business license). Licensed items: production of food paper packaging and container products; Food
