宝立食品(603170):《上海宝立食品科技股份有限公司拟了解价值所涉及的杭州空刻网络科技有限公司股东全部权益价值资产评估报告》（金证评报字【2024】第0182号）
2024? 05? 31? ?? ?? ?..........................................................................................................................................................2 ? ?..........................................................................................................................................................3 ↙ ?..........................................................................................................................................................4 ж? ???????????????????????............................................4 ?? ????...............................................................................................................................8 п? ?????????.........................................................................................................8 ?? ????.............................................................................................................................13 ?? ????? ........................................................................................................................13 ?? ????.............................................................................................................................14 й? ????.............................................................................................................................16 ?? ??ぁ????ぁ??? ..............................................................................................21 ?? ????.............................................................................................................................22 ?? ????.............................................................................................................................23 ?ж? ???亯??....................................................................................................................25 ??? ????????????..........................................................................................26 ?п? ???????................................................................................................................27 ? ?........................................................................................................................................................29 ?? ? ж???????????????????????????????????? ?????????????????? ????????????????????????????????????? ?????????????????χ????????????????????? ??????????θ?????????????у????? ????????????????????????????????????? ?χ????θ?????????у?????????????? ??????????????????????????↙??????????θ ????у????????????θ????у???????????????? ???? п??????????????????????????????θ????? ????↙???θ??????????????????? ?????????????????????人??????????????? ?????????ㄖ????????????χ???????????????? ?????????????????? ???????????????ф??????????????????人?? ????χф???????????人??????θ??????у????? ???????????????????????????????????χ? ???????????????????????????θ??????????? ????????????僂θ???????从???????θ?ъ??????? ????????????┗????????????? й???????????????????????????????????? ?????????θ????????????????????????????? ???????亯????????????? рр???伕?〇???????????????? ??グ???〇????????????? ?????? ? ? ????φ?????????????↙?θⅨ?????????????↙??? ????θ??????????↙????δр?ε??????????р???伕?〇??????????θ??? ????????????????θ?????????↙???θ???????? ???θ???????ぁ?θ???グ???〇???????????? 2023? 12? 31???????????????????????сφ ???φр???伕?〇???????? ?????φ??グ???〇?????? ????φр???伕?〇???????????????????〇????? ????????グ???〇?????????????????????????? ??グ???〇?????????????? ????φ??????? ????φ??グ???〇????????????? ????φ??グ???〇?????????????θ??????????? ???????????ぁ???????????????????????い???? ?? ????φ????? ?????φ2023? 12? 31?? ????φ?????????? ????φ???????????????????????????θ???? ?????????????????????? 21,800.00н?θ????????н? ?? ?????????φ?????????θ????? 2024? 12? 31??↘? ???亯??φ???????????????????亯? рр???伕?〇???????????????? ??グ???〇????????????? ?????? ↙ ? р???伕?〇???????φ ??δр?ε???????????????θ??????????????? ????θ?????????↙???θ???????????θ???????ぁ ?θ?р???伕?〇?????????????????????????グ??? 〇???????????? 2023? 12? 31??????????????????? ????сφ ж???????????????????????? δжε??? ???〦φр???伕?〇??????? ???〦φ??伕? ????φ603170.SH ????φ??????δр??????????ε ? ?φр???⊕???????? 433? ?????φ傢傯 ????φ??? 40,001н? ????φ??亯?φ伕???χ伕????δ??亱????亯?θ??????? ?????????θ????亯?????????????????εж?亯?φ? ????χ?????χ???????????????????????????? ?χ伕???????δ???亱????亯??θ???????????????ε δ?ε????? 1. ???? ???〦φ??グ???〇????? ????φ??????δ????????ε ?????φ??? ????φ??? 500н? ????φж?亯?φ伕????χ?????χ?????χ?????????? ???????????????????χ????????χ??????χ???? ?χ??????χ??????χ??????χ??????χ????χ???? ?χ??????χ??????χ??俌侦??χ???侦??χ????χ伕???? ??δ???人??伕?εχ?????ж??????????χ?????????? ?χ??????χ?????δ??????????εχ??????δ???亱?? ??亯??θ???????????????ε???亯?φ但侤??χ伕???δ?? 亱????亯?θ????????????????θ????亯????????ε? 2. ????? ??グ???〇???????????????〇??????θ? 2020? 2?? ??????〇????????????????????????θ??????? ? 400н?θ??θ??????〇????????? 350н?θ?????? 87.5%χ ???????????????? 50н?θ?????? 12.5%? 2020? 3?θ???〦?????グ???〇?????? 2020? 4?θ??グ?????????δ????ε? 1?/?????????? ??? 100н?θ??????????????? 500н????????????? ??сφ ?? ???〦 ??仓δн?ε ???? ??????〇????? 1 350.00 70.00% 2 ??グ?????????δ????ε 100.00 20.00% 3 ???????????? 50.00 10.00% ?? 500.00 100.00% 2022? 4? 1?θ?????????????????θ???????????? 2022? 10?θ????????????????? 10%??? 3,500н????? ??????????〇?????? ??????? 2023? 12? 31?θ??グ???〇???????????сφ ?? ???〦 ??仓δн?ε ???? 1 ??????〇????? 400.00 80.00% 2 ??グ?????????δ????ε 100.00 20.00% ?? 500.00 100.00% 3. ??????? ??グ???〇?????????伕?????θ?????????????? ???????????????с?僂???????????伕????????? ????グ????Airmeter???????????儎????? ????????????θ?????????????????????θ?? ?????р?с????θ?????ж???????????????????? ????????ㄔ??????? ????θ??щ????????????????????θ??ж????? ?????????????θ???????????θ????????????? ?グ??????????с???グ??θ?????15?????但???????? ??θ???????????? ????θ?????????????????????ガθ俌???????? ?????????伕?θ??????????? ????????????θ???????θ??р?с?????ф????? ????????????р?????????п? B2C????θ???????? ????????????????????????僂θ????????????? ????????????????????θ????????? 950н??????θ ???????с???????θ????θ?ф Ole??傢???????????θ ?傱??????? 8,000????θ????????? O2O??????????ф ?????????θ???ж????р?с???????? 2019? 9?θグ???р?????θ?с? 11?618?????????ж???? ??с?????????θ2020?-2023?θ??????グ???????????? ?????????ж? 4. ?????? ?????????сφ?仓??φн? ???? ????〦 ???? ???? ?? ?? р???伕?〇????? 2022? 12? 100.00 100% р???伕?〇???????????グ???〇?????????????? 5. ???????????? ???п?δ????ε?????????????сφ ?仓??φн? 亯? 2021? 12? 31? 2022? 12? 31? 2023? 12? 31? ???? 30,320.09 ???? 17,825.47 ??????? 12,494.62 ????????????? 12,494.62 亯? 2021? 2022? 2023? ???? 86,635.81 ???仓 5,293.01 ??? 3,961.24 ????????????? 3,961.24 ???п?δ?????ε?????????????сφ ?仓??φн? 亯? 2021? 12? 31? 2022? 12? 31? 2023? 12? 31? ???? 10,934.48 24,322.42 28,102.65 ???? 6,703.70 15,789.04 17,378.41 ??????? 4,230.78 8,533.38 10,724.23 亯? 2021? 2022? 2023? ???? 45,824.61 86,550.68 84,467.56 ???仓 3,802.17 5,741.25 2,932.49 ??? 2,854.00 4,302.60 2,190.86 ??????п?????????????????δ??????ε??θ?? ???????????θ2021?-2022??????????? 6. ?????????????? ????????????? δδпε?????????????????????? ??????????????????????? ??????????????????????????????θ?????? ???у?????????????? ?????? р???伕?〇???????????????????〇?????????? ???グ???〇????????????????????????????グ?? ?〇?????????????θ???????グ???〇??????????? ???????θ?р?????????????? п?????????? δжε??????????? ?????????グ???〇????????????? ?????????グ???〇?????????????θ????????? ?????????????ぁ???????????????????????い?? ??????????? 281,026,487.67?θ??????? 173,784,141.82?θ????? ???? 107,242,345.85?χ??????????? 303,200,867.46?θ??????? 178,254,714.75?θ????????? 124,946,152.71?θ?????????????? ? 124,946,152.71?? ???????????ф????????????????ж?θ?????? ????δ??????ε??θ??????????? δ?ε??????????? ??????????????????????????????????ぁ?? ????????????????? ???????????????????????ⅴ亯?人?ⅴ亯??????? ????? ????????????????? 1?? ????-????????????????θ?? 615?δ?/?/?/?/?εθ??? ? 1,763,446.70?θ???? 973,098.68?? ???ぁ??????ぁ 1亯θ???? 272,000.00?θ???? 272,000.00?θ?? ??????亯?θ??????????θ??????????ぁ? ????-???????? 121亯θ?????? 3亯???????? 3亯?щ? ? 1亯???? 113亯??? 1亯θ??щ?? 1亯???? 113亯??? 1亯????? ???????щ????????????сφ щщ???? ??? щ??/??? щ??〦 ???? ?????щ??? щ??? ??グ???〇????? CN202030059334.2 ??? 2020/2/25 2020/7/28 ????щ???? ????? ???? ?? ???? ???〦 ?? ??/?? ???? ???? ?????? ??? ???? ???〦 ?? ??/?? ???? ???? ?????? ??? ???? ???〦 ?? ??/?? ???? ???? ?????? ??? ???? ???〦 ?? ??/?? ???? ???? ?????? ??? ???? ???〦 ?? ??/?? ???? ???? ???????????グ???〇?????? ???? ??? ?? ???????? ?????? ????? ??グ???〇??? airmeter.cn ?????????δн?ε 2019/3/29 2027/3/29 ?? ??????????????ⅴ???仓? ???????????????????????〕?????????р??呵 ?? 128? 13? 1303-1306?δ??〕??〥 704.21??医ε? 10? 1001?1006-1010?δ??〕??〥 1,047.32??医ε???? δпε??????????????? ??????????щ?? 1亯???? 113亯??? 1亯θ?????????? ?? ?????? ?ф?????θ???????????????????????θ????? ???????????? ??????????????????????ъ?????????сθ??? ?????????↙???????????仓? ??????? ?亯??????? 2023? 12? 31?? ????????????????????????????????????? ??р???? ??????? δжε?????? 1. ??????????? δ?ε?????? 1. ??????????????δ2016? 7? 2??????????????? ??????ж?????εχ 2. ????????????δ1993? 12? 29???????????????? ????????θ2018? 10? 26???п??????????????? ?????↙εχ 3. ????????????δ1998? 12? 29???????????????? ????????θ2019? 12? 28???п??????????????? ???????εχ 4. ????????щ???δ1984? 3? 12???????????????? ????????θ2020? 10? 17???п??????????????? ???????↙εχ 5. ????????????δ1982? 8? 23???????????????? ??????????θ2019? 4? 23???п?????????????? ??????↙εχ 6. ????????? δпε?????? 1. ??????????δ??[2017]43?εχ 2. ????????????δ???[2017]30?εχ 3. ???????????????ぁ??δ???[2018]36?εχ 4. ??????????????????δ???[2018]35?εχ 5. ????????????????????δ???[2017]33?εχ 6. ??????????????????δ???[2018]37?εχ 7. ?????????????щ?????????δ???[2017]35?εχ 8. ????????????????δ???[2018]38?εχ 9. ????????????????δ???[2017]37?εχ 10.????????????????δ???[2017]39?εχ 11.??????????????????δ???[2019]35?εχ 12.????????????????δ???[2023]14?εχ 14.??????????????δ???[2017]47?εχ 15.????????????????δ???[2017]48?εχ 16.?щ??????????δ???[2017]49?εχ 17.????????????δ???[2017]51?εχ 18.????????? δδ?ε???? 1. щ???χ 2. ?????χ 3. ??????χ 4. ???????????χ 5. ????????? δ?ε???? 1. ???????????????????ф?????χ 2. ?????????????????ㄏ??????????χ 3. ?????????????χ 4. ????????????人???χ 5. ???????????????????????χ 6. ?????р????????????χ 7. ????????????ⅴ??χ 8. ????????? δ?ε?????? 1. ???????????????χ 2. ????????δ??????ε???????χ 3. ???????????????????χ 4. ????????????χ 5. ????????????????????????χ 6. ??δр?ε?????????????χ 7. ???????????????????χ 8. ????????? йй????? δжε?????? ???????????????????????????? ???????????θ???人??????????θ?????????? ?????????????????????????????? ???????????θ???????ф??р?????????????? ?θ?????????????????????〃?????р????????? ?????? ?????????????θ??????????????????????θ ????????????????亯???????θ?????????????? ??????????????????θ??????????θ??????? ???????????????????θ???????????????п〃??? ?????θ??????? ????????????????????????????θ??п〃???? ???????θ??????????????????????????????? сφ ????????????φ?????????????????亯?????? ????????????????????????????θ????????? ??????????φ?????????????仓??人???????θ? ?人???????伄???????????????? у??????????φ?????????ф??????????????? ?????р??????????θ?у???????? δ?ε????? ?????????????????????????????θ??????? ??????????????????????θ???????????????? ??????????????θ???????????θ????р??????? ?????????θ?????????θ??????????????????? ???????????сφ ????????ω??????ι?????? ??????ω???????η??????η??????????? 1.??????? ???????????人????????????????人????≮??? ??????????θ?????сφ n FF in1 V | in i 111rr gur ??φV????????????????χ Fi???? i?????人?????????χ F ?≮??俌??人?????????χ n+1 r????χ n???人??χ i???人??? i?χ g???人????≮????? δ1ε??????????? ???????????????????????????????θ????? сφ ????????ω???ηい????????η?????ι?????ι?? ???? δ2ε?????? ????????????????????θ??????????δWACCε?? ???θ?????сφ DE WACC uR (1T)u Ru de DEDE ??φR???????χ e Rd?????????χ E?????χ D???????χ T?????いい?? ??????????????δCAPMε???????????θ?????сφ RR=(uEHRR) ef m f ??φR???????χ e Rf??伄???χ ???????伄?????χ (RιR)???伄???χ m f ????伄????? δ3ε??????? ???????????θ???????????????????????ф? ??????фㄖぁ??????????????????????θ??????? ????????????????人???≮?????????人???????? ? 2028? 12? 31??↘θ2029????≮??? δ4ε??人??? ????????????????????θф?????????ж??θ?? ???????????с???????????????????θ??????? 人?θ??????????????人???????? 2.?????? ?????????????????????θ??????????????人 ??у????????????????????????? 3.??????????? ???????????ф????????????θ???????????? ??人??у?????ф??????????????????????????? 4.?????? ????????????????????????????????????? ???????? δδпε??????? 1κ???? ????????????????????????????ⅴ?人??ⅴ??? ??ⅴ??????????? δ1ε???? ?????ⅴ???????θ???????????????? δ2ε??????? ???????????θ????????????????? δ3ε??ⅴ亯 ?????ⅴ?????ⅴ????〃??ⅴ亯θ????????рθ????? ????????????θ?????仓??ⅴ??????ⅴ亯??????ⅴ?? ????????????θ????ⅴ亯??????仓????????????? ????????θ?????ⅴ仓?????χ??????у???ⅴ亯?θ??? ???у??ⅴ??仓?θ???喺???θ?????????у??ⅴ亯θ??伄? ??????????θ??р???????〇?????? δ4ε人?ⅴ亯 ????????????????????????????????????? ?????θ????????????????????????у?????θ?у δ5ε?? ?????????δ????ε?????? ?????θ???????????????????θ??р???????? ??僂???????????????????????θ????? ?????θ????????????????θ??р??????????僂 ?????????????θ?????? ??????θ??????у?い???????????????い????? ?? δ6ε?????? ??????????????????ぁ????仓???????рθ???? ????????????????仓?????? 2κκ???? δ1ε??? ??????????????????????????θ?????????θ ?????сφ ???ω????h????? ???????? ???????????い???????从????δ?い[2008]170?ε?????? ???亯い仓???从????δ?い[2009]113?ε??????????い????い? ?????δ?い[2016]36?εθ????いж??い?θ??????い???????θ ?????????????????いい仓? A.???? ??????????????сφ ????ω????η???η???η???η??????η????ι??? ??い仓 B.??????? ?????????????????сφ ????ω????ι?????い仓 ????????? A.???? ????????????θ????????????рθ?????????? ?θ????????????θ?????сφ ?????ω?????h???? ??φ ????ωK1hK2hK3hK4hK5 ?亯???????????????δK1ε???????δK2ε???????? ???仇?δK3ε???????δK4ε????????δK5ε? B.??????? ????????ж????????θ????????????θ?????сφ ???ωδ??????ι?????εr??????h100% 3κκ???ぁ ??????????????θ????????????θ??????? 4κ???? δ1ε??????——???δ????????ε ?????????р???ъ????????θ?????????????? ????θ????????????????????????????????χ? ?????θ????????????????θ???????????????? ????????????????? δ2ε??????——щ? ????щ??????щ?θ????????????θ?????????? ?χ???亯????щ?????????????????????????θ?? ?????????χ???亯????щ??????????θ????????? ?θ?????сφ ?????ω????hδ1ι???ε ??θ????????щ?????щ?????????????щ?????? ??????????↙?????????亯щ??????у?θ???????? ????????????????????????????????? δ3ε??????——?? ????θ???????δ?????ε??θ?人???ф????????? ??рθ???????????????????仓θ?????????????θ ??????????θ?????сφ n FKuu(1T) ii i V | i (1r) i 1 ??φV??????χ r???????χ n????????χ Fi???? i?ф?????????χ K???? i?????????χ i δ4ε??????——?? ???????????????θъ???仓????θ???????????χ ????????????????????θ?????????????????? ??????θъ????????θ??????????θ?????сφ ?????ω????hδ1ι???ε ??θ?????????????????????????????????? у?θ???????????????????????????????????? ??????? 5κκ????? ????〕?????〕???ф????????????〕????????? ????θ?????????????? 6κ?????? ???????????????????????????θ????????? 仓?????р???????????? 7κ????い?? ???????い???????????ぁ????仓??????рθ?人?? ???ф????????????????????? 8κ?? ?????????????ⅴ???????????????い??????ⅴ? ж??????????????????〕???θ?????????????亯? ??仓?????? ????ぁ????ぁ??? ?????????????????????θ????ぁ????ぁ????сφ δжε???????亯 ф???????θ???с?????????亯φδ1ε???????????? ???????????????χδ2ε????χδ3ε?????????χδ4ε??? ?χδ5ε?????χδ6ε????亯???????????????????χδ7ε? ?????????χδ8ε?????????????χδ9ε??????????χ δ10ε???????????ф????????????щ??????????? ????????亯? δ?ε???????? ??????亯???рθ?щ??????????伄???????????? ???????????┗?щ??????????伄????????сθф??? ????????????θ?????????????????????????? ????? δδпε???????? ????????????????????θ??????????????ぁ? ??????????? δ?ε???????? ???????????????????θ???????????θ?????? ?????θ????????θ??????????? δ?ε???????? ????????????θ?????????????θ????φδ1ε???? ?????????????????????????χδ2ε????????щ?? ???????????????????????????????????????? ?????θ?????????????????僂??????????????? ?????????????????θ??????????????????? δ?ε???????? ????????????????????????θ????????????? п〃?????????????????θ???????????рθ?????? ????θ????????????????????θ??????θ?????? ?????????θ??????? δйε???????? ????щ????????????????θ??????????????? ?????????????????????????????????θ????? ???????????亯??????????????????????????? ??θ?у????????????????сθф??????????????? ??????????????????θ????????????????????θ ?????↙???????? ?????? ???????????????????сφ δжεж??? 1.????φ??????????????????ぁ?θ??????????? ????????????????????????????ж?????????? 2.??????φ??????????ㄔ????р????θ???儎????ж ????????с???????????????? 3.??????φ???ж??????????????с?θ????人???? ?????????у??↘??↘? δδ?ε???? 1.????????????????????????????????θ????? ????????????χ 2.????????????????????????????????????? ?θ???????χ 3.??ф????????い????????у??????θい???????? ???????ど?χ 4.??????????????????????ど??θъ????????χ 5.????????????????????θу??????????????? ?????亯χ 6.????????????????????????????????????χ 7.?????????????у??????у?人????????????? у???χ 8.????????????????????ф??????????????? ????????????ж?χ 9.????????????????????????????рθ???????? ????ф??????ж?θу??????????????????????у? 人?????????χ 10.???????????亯???????????亰???χ 11.???????????????????????θ?????????? ??????????р?????с?????????θ?р???????? ????θ??????????????у??????????????у???? ????? ?????? δжε????????? ????????θ????????????????? 28,102.65н?θ???? 36,936.39н?θ??仓 8,833.74н?θ??? 31.43%χ??????? 17,378.41н?θ???? 17,378.41н?θ??????χ?????δ???ε???? 10,724.23н?θ?? ?? 19,557.97н?θ??仓 8,833.74н?θ??? 82.37%? ????????????с???φ ?????φ2023? 12? 31? ?仓??φ???н?
??????θ???????????????????? 21,800.00н?θ??? ????????????? 11,075.77н?θ??? 103.28%χ???????????? ????????? 9,305.38н?θ??? 74.48%? δпε???? ??????????????????? 19,557.97н?θ??????????? ?????? 21,800.00н?θ???? 2,242.03н?? ??????????????????????????сφ????????? ??????亯??????????р?????????????θ??????? ?〃????????????????????????????????????? ????????????θ??????亯???????????〃??????? ???????у?θ?????????????????????????????? ???????????????????????????????????у???? ?????????????????ж???????θ????????????? ??????????????????〃????????ж???? ?????????伕??????θ???????????????????? ???????????????????????????????????????? ??????????????????????????????????????? 亯?????????????????θ?у???????亯?????????? ??θ?у???????亯?????????????????????????? ??????????????????????????????????????? ???????у????????θ????????????儎? ????????θ?????????????????????????伄?? ??θ???????????????????????????????θ???? ????????????????? ??р???θ??????????????????θ?φ????????? ?????????????????? 21,800.00н?θ????????н??? ??????????????????????????? δδ?ε?????????? ?????????????????????????????θ??????? ??????????ж?θ??????? 2023? 12? 31?? 2024? 12? 31?? ?ж????亯?? ?с?????ぁ????????????????????????????? ????????亯θ???????????с???亯????????????? ??? δжε????у??????????? ???????????у???????????? δ?ε??????????????? ????????????????? δпε???亯??????у???? ?????????????????亯??????у????? δ?ε?????щ?????????? 1. ???? 2021?????????????????δ??????ε????? ?グ???〇????? 2021??????θ??????????2022?7672??θ?? ???? 2022? 3? 7?θ??????????? ???? 2022?????????????????δ??????ε?????? グ???〇????? 2022??????θ??????????2023?1606??θ??? ??? 2023? 4? 10?θ??????????? ???? 2023?????????????????δ??????ε?????? グ???〇????? 2023??????θ??????????2024?3883??θ??? ??? 2024? 4? 25?θ??????????? 2.???????????????δ??????ε??????グ???〇??? ?? 20210101-20211231????щ亯?????θ???????????[2022]? ZA10187??θ?????? 2022? 2? 10?? ???????????????δ??????ε??????グ???〇??? ?? 20220101-20221231????щ亯?????θ???????????[2023]? ZA10366??θ?????? 2023? 2? 24?? ???????????????δ??????ε??????グ???〇??? ?? 20230101-20231231????щ亯?????θ???????????[2024]? ZA50226??θ?????? 2024? 3? 13?? δδ?ε?????亯 ????????????亯? δ?ε??ぁ??????????????????????????????? ???????ぁ?????? δйε????????亯 ???ぁ??????ぁ 1亯θ???? 272,000.00?θ???? 272,000.00?θ?? ??????亯?θ??????????θ??????????ぁθ??????? ?????-???????? ????????θ???н???仓???????????θ??????ф? ?亯???????????θ??????????? ?????????????????????????????щ???θ?у? ????????????????у???????????????????? ???????????????????????????θ????????? ???????????????????????? ?????????????θ???????????????θ??????? ???θу??????????θ亱??????????????? ??????????????? ?????????????сφ?????????????????????? ???????????????χ????????????θ?????????у ????????????????θ?????????????????????? ?? ????????????????????????????????????? ??????????????θ?????????????у????? ??????????????????????????????θ?????? ???у?????????????? ???????????↙???????θ????у????????????θ ????у???????????????????? ?????????????????????ㄖ???↙???? ??п???????? ???????? 2024? 05? 31?? δ?享?с?↙?ε 中财网
 |