勝(sheng)利(li)精(jing)密10月(yue)11日(ri)晚披露重組草案(an),擬以7.47元/股(gu)的(de)價格(ge)發行6377.04萬股(gu)股(gu)份,作價4.76億(yi)元購買蘇州(zhou)碩諾爾自(zi)動化設(she)備有限公司100%股(gu)權。
本(ben)次交(jiao)(jiao)易(yi)完成(cheng)(cheng)前,公(gong)(gong)司(si)(si)(si)(si)控(kong)股(gu)(gu)(gu)(gu)股(gu)(gu)(gu)(gu)東(dong)高玉根直(zhi)接持有公(gong)(gong)司(si)(si)(si)(si)27.69%股(gu)(gu)(gu)(gu)份,通過蘇州富(fu)樂成(cheng)(cheng)股(gu)(gu)(gu)(gu)權投資(zi)合伙企業(ye)(有限合伙)間接控(kong)制(zhi)(zhi)公(gong)(gong)司(si)(si)(si)(si)2.44%的股(gu)(gu)(gu)(gu)份,合計控(kong)制(zhi)(zhi)公(gong)(gong)司(si)(si)(si)(si)30.13%股(gu)(gu)(gu)(gu)權;本(ben)次交(jiao)(jiao)易(yi)完成(cheng)(cheng)后(hou),高玉根控(kong)制(zhi)(zhi)公(gong)(gong)司(si)(si)(si)(si)股(gu)(gu)(gu)(gu)權的比例變為(wei)29.58%,仍為(wei)公(gong)(gong)司(si)(si)(si)(si)控(kong)股(gu)(gu)(gu)(gu)股(gu)(gu)(gu)(gu)東(dong)及實際控(kong)制(zhi)(zhi)人。
截至評(ping)估基準日2017年4月30日,碩諾爾的股東全(quan)部權(quan)益(yi)(合并口徑)賬面值(zhi)為(wei)3590.92萬元,評(ping)估后的股東全(quan)部權(quan)益(yi)資本價值(zhi)為(wei)4.76億元,增值(zhi)率1226.58%。
財務(wu)數據顯(xian)示,碩諾爾2015年實現營(ying)收和(he)(he)凈(jing)利(li)潤(run)分別為6456.66萬(wan)(wan)元(yuan)(yuan)、2025.29萬(wan)(wan)元(yuan)(yuan),2016年營(ying)收和(he)(he)凈(jing)利(li)潤(run)分別為5538.44萬(wan)(wan)元(yuan)(yuan)、1609.93萬(wan)(wan)元(yuan)(yuan),2017年1-4月營(ying)收和(he)(he)凈(jing)利(li)潤(run)分別為102.91萬(wan)(wan)元(yuan)(yuan)、虧損340.86萬(wan)(wan)元(yuan)(yuan)。業(ye)績承諾方面,碩諾爾2017年度-2019年度合(he)并歸屬(shu)于母公司凈(jing)利(li)潤(run)分別不低于4050萬(wan)(wan)元(yuan)(yuan)、4650萬(wan)(wan)元(yuan)(yuan)、5250萬(wan)(wan)元(yuan)(yuan)。(蔣(jiang)潔瓊)