宏达股份:拟收购四川宏达(集团)有限公司持有的四川信托有限公司3%的股权项目评估报告

来源:上交所 2015-08-29 03:43:14
关注证券之星官方微博:

3%

.............................................................................1

........................................................................................2

........................................................................................3

............. 3

................................................................................................ 7

............................................................................ 8

................................................................................ 8

............................................................................................ 9

................................................................................................ 9

.............................................................................................. 11

.................................................................. 19

.............................................................................................. 22

.............................................................................................. 23

.................................................................................. 25

.................................................................. 26

...................................................................................... 27

......................................................................................28

I

3%

1

3%

(

)

( )

( 600331) 2015 7

13

( ) 3%

2015 6 30

2015 6 30

405,952.02 1,298,917.94

892,965.92 219.97%

2015 6 30

2

3%

( )

3%

2015 6 30

( )

( )

203,200.00

( )

510600000000891

1994 6 30

(

)

( 2017 5

5 )

( )

3

3%

(2 3 ) (4 1 ) (8 )

( )

( )

(

)

(

)

( )

1.

( )

2 18

250,000.00

510000000155087

2010 4 16

2.

[2009]92

[2010]549

4

3%

130,000 2013

70,000 200,000

2013 12 31

( [2013]720 )

(%)

( ) 700,775,007.43 35.0388

605,068,903.67 30.2534

383,210,305.65 19.1605

( ) 100,844,817.28 5.0422

76,872,035.84 3.8436

71,381,804.57 3.5691

27,847,638.42 1.3924

23,429,264.12 1.1715

8,388,004.94 0.4194

2,182,218.08 0.1091

2,000,000,000.00 100.00

2014 12 26

2014 12 17

( [2014]459 )

50,000 250,000

( ) 875,969,007.43 35.0388

756,335,903.67 30.2534

479,012,805.65 19.1605

( ) 126,055,817.28 5.0422

96,090,035.84 3.8436

89,227,304.57 3.5691

34,809,638.42 1.3924

29,286,764.12 1.1715

10,485,004.94 0.4194

2,727,718.08 0.1091

2,500,000,000.00 100.00

3.

5

3%

782 1

1 1 4

1 1 (

) (

)

4.

2010 12 2011 12 2012 12 2013 12 2014 12 2015 6

31 31 31 31 31 30

130,984.23 194,216.40 242,029.38 355,415.75 414,318.29 445,463.09

769.75 31,962.96 23,499.69 31,707.98 25,611.05 39,511.07

130,214.48 162,253.44 218,529.69 323,707.77 388,707.24 405,952.02

6

3%

2015 1-6

2010 2011 2012 2013 2014

2,393.33 62,272.18 150,897.83 204,460.07 217,237.33 121,532.09

2.39 54,406.61 142,147.76 181,260.51 172,616.98 91,279.25

2,107.32 19,266.07 39,239.46 64,820.73 80,854.38 58,189.80

120.39 3,992.07 9,246.12 12,193.35 12,674 7,062

1,784.25 14,953.95 29,678.75 52,330.19 67,838 51,007

202.68 320.05 314.59 297.19 342.68 121.29

286.01 43,006.11 111,658.37 139,639.34 136,382.95 63,342.28

1.92 22.78 14.35 21.08 71.40 146.06

1.94 130.06 11.98 50.00 31.74 84.74

285.99 42,898.83 111,660.74 139,610.42 136,423 63,404

71.49 10,859.87 28,384.48 26,898.20 33,923 16,159

214.50 32,038.96 83,276.26 112,712.22 102,500 47,245

5.

%

1 60.38

2 95

( )

( )

( 600331) 2015 7 13

( ) 3%

7

3%

( )

( )

445,463.09 39,511.07

405,952.02

4,454,630,915.38

25,341.75

537,226,896.93

434,142,810.11

402,465,806.65

4,403,283.27

37,382,006.02

610,000,000.00

1,092,642,486.42

844,530,283.51

427,462,717.18

7,349,871.18

7,479,117.61

49,520,294.75

395,110,680.78

52,314,500.72

164,983,054.54

9,197,213.07

168,615,912.45

4,059,520,234.60

8

3%

2015 6 30

( )

( 600331) 2015 7 13

( )

1 (2013 12 28

)

2 (2013 6 29

)

3 ( 47

2007 10 12 )

4 (2007 8 30

)

5 (2007 3 16

)

6 (

50 )

7

( )

1. ( [2004]20 )

2. ( [2004]20 )

9

3%

3. ( [2012]248 )

4. (

[2003]18 )

5. ( [2007]189 )

6. ( [2007]189 )

7. ( [2007]189 )

8. ( [2007]189 )

9. ( [2007]189 )

10. ( [2010]214 )

11. ( [2011]227 )

12. ( [2011]230 )

13. ( [2011]230 )

14. ( [2011]230 );

15. ( 33 )

16. (GB/T50291-1999)

( )

1

2

3

4

( )

1 (

[2005]49 )

2 ( [2005]90

3 (

2012 12 )

4

5

6

7

10

3%

8

9

( )

1.

2.

3.

4.

5.

11

3%

( )

= +

+ +

1.

=

+ ( )

2.

3.

4.

( )

:

=

12

3%

1.

(1)

(2)

(3)

(4)

(5)

(6)

13

3%

2.

0.81%

0.81%

3.

4.

5.

14

3%

18

-2

1-35 37 -1

P=A/(r-g)×{1-[(1+g)/(1+ r)]n }

P

N ( )

A

r (%)

g (%)

=

6.

=

(1)

15

3%

A.

= ( )+ +

B.

(2)

A.

15

15

=MIN( ) 50%+

50%

C=(1-M÷N)×100%

16

3%

C M N

C=N÷(M+N)×100%

C M N

C=(1-M÷N)×100%

C M N

B.

/( + ) 100%

7.

8.

17

3%

OA

9.

10.

18

3%

=( / )

2014

11.

2015 7 13 2015 8 17

( )

2015 7 10

( )

1.

2.

19

3%

3.

(1)

(2)

( )

2015 7 13 2015 8 12

1.

(1)

(2)

(3)

20

3%

(4)

(5)

2.

(1)

(2)

(3)

(4)

(5)

(6)

( )

( )

21

3%

( )

( )

1.

2.

3.

4.

5.

6.

7.

8.

9.

( )

22

3%

1.

2.

3.

4.

2015 6 30

( )

405,952.02

1,298,917.94

892,965.92 219.97%

( )

445,463.09

599,784.16 154,321.07

34.64% 39,511.07 39,511.07

405,952.02

560,273.09 154,321.07 38.01 %

23

3%

2015 6 30

A B C=B-A D=C/A×100%

445,463.09 599,784.16 154,321.07 34.64

2.53 2.53 - -

53,722.69 53,722.69 - -

43,414.28 43,414.28 - -

40,246.58 40,246.58 - -

440.33 440.33 - -

3,738.20 3,738.20 - -

61,000.00 61,000.00 - -

109,264.25 115,445.48 6,181.23 5.66

84,453.03 191,170.20 106,717.18 126.36

42,377.44 84,464.93 42,087.49 99.32

368.83 368.83 - -

734.99 733.84 -1.15 -0.16

747.91 747.91 - -

4,952.03 4,288.35 -663.68 -13.40

39,511.07 39,511.07 - -

5,231.45 5,231.45 - -

16,498.31 16,498.31 - -

919.72 919.72 - -

16,861.59 16,861.59 - -

405,952.02 560,273.09 154,321.07 38.01

( )

1.

1,298,917.94

560,273.09

738,644.85

24

3%

2010

2.

1,298,917.94

25

3%

( )

( ) [2003]18

( ) 34 (

2375672 ) ,

( )

( )

( )

( )

( )

26

查看公告原文

微信
扫描二维码
关注
证券之星微信
相关股票:
好投资评级:
好价格评级:
证券之星估值分析提示宏达股份盈利能力较差,未来营收成长性较差。综合基本面各维度看,股价偏高。 更多>>
下载证券之星
郑重声明:以上内容与证券之星立场无关。证券之星发布此内容的目的在于传播更多信息,证券之星对其观点、判断保持中立,不保证该内容(包括但不限于文字、数据及图表)全部或者部分内容的准确性、真实性、完整性、有效性、及时性、原创性等。相关内容不对各位读者构成任何投资建议,据此操作,风险自担。股市有风险,投资需谨慎。如对该内容存在异议,或发现违法及不良信息,请发送邮件至jubao@stockstar.com,我们将安排核实处理。
网站导航 | 公司简介 | 法律声明 | 诚聘英才 | 征稿启事 | 联系我们 | 广告服务 | 举报专区
欢迎访问证券之星!请点此与我们联系 版权所有: Copyright © 1996-