Notice File4954
Notice File4954
Notice File4954
Number : L i n 2018-009
The company's board of directors and all directors guarantee that there are no false records, misleading
statements or major omissions in the content of this announcement , and assume joint and several
responsibilities for the authenticity, accuracy and completeness of its content.
2. Income Approach
The total book assets of Inner Mongolia Tenglong on the evaluation base
date are 661.2981 million yuan, and the liabilities are 727.0899
million yuan
Ten thousand yuan, net assets -65.7918 million yuan, the value of all
shareholders' equity after valuation using the income method is 23,974.82
yuan RMB 10,000, with an added value of RMB 305.54 million.
3. This evaluation takes the evaluation results of the income approach
as the evaluation conclusion of this evaluation report.
The evaluation agency believes that the asset-based method cannot
objectively measure the profits brought by the intangible assets of Inner
Mongolia Tenglong to the enterprise, and it cannot reflect the impact of the
synergy effect of investors. The evaluation results of the income method are more
reliable than the results of the asset- based method. High, which can more
objectively and reasonably reflect the excess returns that may be brought
about by Inner Mongolia Tenglong’s operating qualifications, management
team , scale advantages, and geographical advantages, and can more objectively
and reasonably reflect the value of all equity interests of Inner Mongolia
Tenglong shareholders on the evaluation base date. The valuation result of the
income method is taken as the final valuation result of the target asset.
That is: Inner Mongolia Tenglong's value of all shareholders' equity
after evaluation is 239.7482 million yuan.
4. This acquisition refers to the valuation value of the target equity as of
the base date determined in the "Asset Evaluation Report"
239,748,200 yuan, with an appraised value-added of 305,540,000 yuan, an
increase of 464.43% . The transaction price of the underlying equity is
239.7482 million yuan. The main reason for this premium acquisition is to
comprehensively consider the overall value of intangible assets such as Inner
Mongolia Tenglong's business qualifications, sales channels, management
team and geographical advantages. mainly reflects in:
(1) Advantages of scale. Inner Mongolia Tenglong currently has a
glyphosate production capacity of 50,000 tons per year, ranking
first in the country in terms of scale.
In the top five in China, after the company acquires Inner Mongolia Tenglong,
the production capacity of glyphosate will increase to 180,000 tons per
year, which can significantly enhance the company's market influence in the
glyphosate industry and further consolidate the company's leading position
in the glyphosate field. Significantly enhance the profitability
and sustainable development of glyphosate business.
(2) Market Advantage. As the largest and most well-known glyphosate
manufacturer in northern China, Inner Mongolia Tenglong has stable sales
channels and high-quality customer resources, which will help the company
expand the pesticide market in northern China in the future.
(3) geographical advantage. Inner Mongolia Tenglong is located in Wuda
Industrial Park, a provincial industrial park in Inner Mongolia, and there are
8 industrial parks above the provincial level within 300 kilometers of
the surrounding area . There are many chemical companies in this area,
the basic conditions for the development of fine chemicals are good, the advantages
of basic raw materials and energy supporting are obvious, and the price of
resources and energy is relatively low. The company's acquisition of Inner
Mongolia Tenglong is conducive to expanding the company's strategic
development space and enhancing the company's sustainable development
capabilities.
5. A Brief Introduction to the Calculation Process of Income Appraisal
Value
(1) Description of the evaluation model
🕔Evaluation model: This income method evaluation model uses the
enterprise free cash flow model. That is, the value of all shareholders'
equity = the overall value of the enterprise - the value of interest-
paying debts. The overall value of the enterprise = the discounted value
of free cash flow of the enterprise + the value of surplus
assets + other assets + non-operating assets - non-operating
liabilities
Interest-paying debt: refers to the debt that needs to pay interest on the
books on the assessment base date.
the discounted value of free cash flow of the enterprise during the
specified forecast period + the discounted present value of free cash flow of
the enterprise after the specified forecast period
② Clear forecast period
The glyphosate business is in a mature and stable operating cycle, and
according to the Inner Mongolia Tenglong business development plan, The
next five years belong to a period of stable production and operation, so
the forecast period is set to 2021 .
③Revenue period
Since the operation of the enterprise is relatively stable, the assets
and personnel mainly relied on for the operation of the enterprise are
stable. In terms of assets , through regular maintenance and reinvestment,
real estate and equipment can be kept in operation for a long time. Others
have not found any insurmountable barriers in the operating period in
terms of business operation, so the income period is determined on the
basis of perpetuity.
(2) Business Free Cash Flow Forecast
Both parties agree that within one month after this agreement takes
effect, Party B shall, in accordance with Party A's requirements, pay the
full amount of the equity transfer payment to Party A's
designated payment method and payment account.
4. Equity Transfer Closing Date
🕔Party B guarantees to have all the rights to sign this agreement and
perform the obligations under this agreement;
②Party B promises to cooperate with the industrial
and commercial change registration procedures for this
equity transfer. 6. Taxes
Both Party A and Party B agree that all taxes and fees arising from this
equity transfer shall be borne by Party A and Party B according to
law.
7. Liability for breach of contract
If any party to this agreement violates the provisions of this agreement
and the annexes of the agreement and causes losses to the other party, the
breaching party shall compensate the non-defaulting party for liquidated
damages, which shall be 10% of the total price of this equity
transfer.
8. Conditions for the agreement to take effect
After signed by both parties, this agreement will come into effect after
Party B performs the deliberation and approval procedures in accordance with
its internal business decision-making management system, and both parties
perform external approval procedures.
(2) Main contents of the "Equity Transfer Agreement" with Jiangsu Tenglong
1. Agreement subject
Party A (transferr): Jiangsu Tenglong Biological Pharmaceutical Co.,
Ltd.
Party B (transferee): Hubei Xingfa Chemical
Group Co., Ltd. Jiangsu Tenglong holds 30%
equity of Inner Mongolia Tenglong.
2. Target of equity transfer
Within ten working days after this agreement takes effect, both parties
shall actively cooperate with the target company to complete the industrial and
commercial registration of this equity transfer. The delivery date of this
equity transfer is the registration date of the industrial and commercial
change of equity transfer. After the equity transfer delivery date, Party
B shall enjoy the shareholder rights of the target company and undertake
the shareholder rights of the target company. service.
’s profit and loss treatment plan between the evaluation base date and
the equity transfer delivery date ( that is, the transition period ) :
The profits and losses of the target company during the transition period
shall be borne by Party B according to the shareholding ratio after the
equity transfer
Examples of ownership and responsibility.
5. The rights and obligations of the parties to the agreement
(1) Party A's rights and obligations
🕔Party A guarantees to have all the rights to sign this agreement and
perform the obligations under this agreement;
②Party A guarantees that it has legal and complete ownership of the
transferred equity, and guarantees that the equity can be legally
transferred;
③ If the audit report or evaluation report is not confirmed, Party A
shall bear the corresponding responsibility for the guarantee and other
liabilities formed by the target company's written approval by Party A before
the evaluation base date . If the target company is liable for this, Party A
shall compensate or compensate the target company according to
its shareholding ratio in the target company at the time of
this equity transfer.
④ It has been confirmed that Party A owed the bid company 4.92 million
yuan in payment when signing this agreement. Party A and Party B confirm
Confirmation, on the premise that Party B submits to Party A the premise
that the target company agrees to Party B withholding the arrears of 4.92
million yuan in written form
of 4.92 million yuan from Party A's equity transfer payment of 71.92446
million yuan and then transfer the payment
to the target company. After deducting the above arrears, Party B
should actually pay Party A the equity transfer payment of 6,700.446
ten thousand yuan.
(2) Party B's rights and obligations