2015以来借壳专题统计-估值相关20160727

评估值测算作价测算序号股票代码股票名称交易价格（万元）评估值（万元）交易前归母净利润及增长（万元）对赌期扣非净利润（万元)业绩承诺平均增长率对赌期当年估值PE对赌期间估值PE对赌期末年估值PE对赌当年交易PE对赌期间交易PE对赌末年交易PE证监会核准日前3年前2年前1年第1年第2年第3年第4年1002074国轩高科332,624.56335,110.4212,750.5322,020.2825,057.9331,615.7942,310.6146,842.1522%10.608.327.1510.528.267.104/22/15无条件通过增长率72.70%13.79%26.17%33.83%10.71%2002473圣莱达630,000.00631,400.0017,486.6125,989.9239,803.0057,445.0971,676.7684,600.1421%10.998.867.4610.978.847.454/23/15未获通过增长率48.63%53.15%44.32%24.77%18.03%3600606绿地控股6,673,205.006,673,205.00687,642.92820,772.09556,979.361,650,000.00NA12.1312.1312.1312.1312.1312.136/18/15有条件通过增长率19.36%-32.14%NANANA4002323雅百特349,779.39349,779.391,570.171,491.8110,612.8825,500.0036,100.0047,600.0037%13.729.617.3513.729.617.357/21/15有条件通过增长率-4.99%611.41%140.27%41.57%31.86%5002240威华股份763,824.26763,824.2671,039.096,054.178,105.7322,863.4357,872.9761,273.6772,898.3447%33.4114.2210.4833.4114.2210.482/9/15未获通过增长率-91.48%33.89%182.07%153.12%5.88%18.97%6600381青海春天392,000.00392,856.8729,443.6933,714.5236,594.1036,337.5639,753.5442,656.578%10.819.929.2110.799.909.192/16/15有条件通过增长率14.51%8.54%-0.70%9.40%7.30%7600074保千里288,314.00288,314.001,282.447,326.0327,769.9328,347.6636,583.8144,351.1225%10.177.916.5010.177.916.502/25/15有条件通过增长率471.26%279.06%2.08%29.05%21.23%8600856中天能源225,319.21239,153.844,390.725,856.917,751.7414,500.0021,000.0035,000.0039,500.0040%16.497.516.0515.548.195.702/17/15无条件通过增长率33.39%32.35%87.05%44.83%66.67%12.86%9600466 蓝光发展670,143.18670,143.1854,697.8972,339.7354,456.5685,648.2980,299.2193,516.47115,577.9511%7.826.955.807.827.155.803/19/15有条件通过增长率32.25%-24.72%57.28%-6.25%16.46%23.59%10600666奥瑞德376,633.81376,633.811,750.197,551.4713,170.3527,879.5941,349.9952,324.8837%13.519.307.2013.519.307.204/18/15无条件通过增长率331.47%74.41%111.68%48.32%26.54%11002366台海核电314,600.00315,900.003,060.443,175.6718,599.0930,394.8350,814.5757,709.7938%10.396.825.4710.356.795.456/17/15有条件通过增长率3.77%485.67%63.42%67.18%13.57%12600297广汇汽车2,357,725.002,427,000.0087,718.37177,481.34160,363.23182,952.17232,406.67280,341.2324%13.2710.478.6612.8910.178.416/4/15有条件通过增长率102.33%-9.65%14.09%27.03%20.63%13600629华建集团108,927.41108,927.4112,246.7110,833.7313,403.9514,800.6917,793.2119,593.1915%7.366.265.567.366.265.567/2/15有条件通过增长率-11.54%23.72%10.42%20.22%10.12%14000795英洛华70,000.0070,000.001,738.044,961.135,241.994,768.265,696.066,585.837,065.6114%14.6811.619.9114.6811.619.916/17/15无条件通过增长率185.44%5.66%-9.04%19.46%15.62%7.29%15600229城市传媒287,868.49287,868.4913,265.7714,985.8819,498.1521,160.2822,406.9024,638.288%13.6012.6611.6813.6012.6611.687/2/15有条件通过增长率12.97%30.11%8.52%5.89%9.96%16600444 *ST国通51,653.1551,653.152,772.583,456.335,038.665,026.965,129.105,185.682%10.2810.109.9610.2810.109.967/27/15有条件通过增长率24.66%45.78%-0.23%2.03%1.10%17000018神州长城306,800.00307,539.979,927.0910,351.8118,685.7534,580.0043,850.0053,820.0025%8.896.985.718.876.965.707/27/15有条件通过增长率4.28%80.51%85.06%26.81%22.74%18002343慈文传媒200,832.00201,326.767,551.807,212.7012,147.8918,800.0024,300.0030,200.0032,200.0020%10.717.636.2510.687.616.247/17/15有条件通过增长率-4.49%68.42%54.76%29.26%24.28%6.62%19002581 未名医药302,215.00293,520.007,378.3810,938.3722,500.9322,346.8030,243.1536,797.0528%13.139.857.9813.5210.148.217/31/15有条件通过增长率48.25%105.71%-0.68%35.34%21.67%20002044美年健康554,270.06451,270.066,563.263,422.9114,011.0222,315.7633,136.6642,437.4848,779.2330%20.2212.319.2524.8415.1211.367/23/15无条件通过增长率-47.85%309.33%59.27%48.49%28.07%14.94%21000833贵糖股份172,763.22180,342.8617,921.9113,189.418,481.629,810.909,810.909,810.900%18.3818.3818.3817.6117.6117.617/23/15有条件通过增长率-26.41%-35.69%15.67%0.00%0.00%22002270法因数控260,000.00260,083.9416,308.2018,733.3818,136.4618,000.0023,000.0029,000.0027%14.4511.158.9714.4411.148.9711/12/15有条件通过增长率14.87%-3.19%-0.75%27.78%26.09%23000615湖北金环149,350.81157,350.8127,315.946,033.6911,998.9511,315.3915,202.1421,491.8022,806.6526%13.918.896.9013.208.446.559/21/15有条件通过增长率-77.91%98.87%-5.70%34.35%41.37%6.12%24002411必康股份702,000.00702,356.9435,673.1876,922.7248,401.2756,500.0063,000.0072,000.0082,800.0014%12.4310.248.4812.4210.248.4812/15/15有条件通过增长率115.63%-37.08%16.73%11.50%14.29%15.00%25600076康欣新材347,045.99347,045.9912,585.7416,822.0318,816.3125,113.4335,122.1144,152.8533%13.829.977.8613.829.977.8611/2/15无条件通过增长率33.66%11.86%33.47%39.85%25.71%26002127南极电商234,382.40234,382.403,181.008,008.996,650.0915,000.0023,000.0032,000.0046%15.6310.047.3215.6310.047.3212/20/15有条件通过增长率151.78%-16.97%125.56%53.33%39.13%27002119康强电子278,000.00278,082.202,238.517,044.978,340.3719,800.0026,100.0033,300.0030%14.0410.538.3514.0410.538.3510/10/15申请撤回增长率214.72%18.39%137.40%31.82%27.59%28000584友利控股770,000.00770,348.882,086.701,422.0435,206.0649,358.4958,175.6753,371.194%15.6114.3614.4315.6014.3614.431/8/16中止审查增长率-31.85%2375.74%40.20%17.86%-8.26%29600681万鸿集团408,565.00408,565.0013,192.5526,776.5828,532.6749,358.4958,175.6753,371.194%8.287.627.668.287.627.662/29/16无条件通过增长率102.97%6.56%72.99%17.86%-8.26%30600179ST黑化365,000.00365,404.356,733.5515,861.3224,779.0425,060.0032,820.0040,690.0027%14.5811.128.9814.5711.118.97有条件通过增长率135.56%56.22%1.13%30.97%23.98%31002558世纪游轮1,312,424.001,312,424.08130,490.56116,142.8429,652.15100,177.07120,302.86150,317.6422%13.1010.628.7313.1010.628.734/5/16有条件通过增长率-11.00%-74.47%237.84%20.09%24.95%32600346大橡塑1,080,891.901,081,000.0027,825.6154,123.0373,659.6682,928.0899,239.19115,228.7718%13.0410.909.3813.0310.909.381/29/16有条件通过增长率94.51%36.10%12.58%19.67%16.11%33002680长生生物550,094.83550,094.8312,737.3912,979.6920,775.0030,000.0040,000.0050,000.0029%18.3413.7511.0018.3413.7511.0011/30/15有条件通过增长率1.90%60.06%44.40%33.33%25.00%34600517置信电气112,985.28112,985.282,398.7912,468.9712,260.0913,258.7714,838.3615,704.739%8.527.747.198.527.747.1912/17/15有条件通过增长率419.80%-1.68%8.15%11.91%5.84%35000034深信泰丰401,000.00401,000.0097,773.5043,408.6031,540.5030,225.7932,774.9533,454.6634,149.364%13.2712.2811.9913.2712.2811.9912/18/15有条件通过增长率-55.60%-27.34%-4.17%8.43%2.07%2.08%36600163中闽能源117,512.23117,512.235,930.145,794.265,323.688,988.809,403.819,135.701%13.0712.8112.8613.0712.8112.864/17/15无条件通过增长率-2.29%-8.12%68.85%4.62%-2.85%37002633申科股份252,236.72252,236.722,574.932,079.3613,066.3017,234.9622,822.7527,387.1126%14.6411.229.2114.6411.229.21申请撤回增长率-19.25%528.38%31.90%32.42%20.00%38000591太阳能851,900.00851,900.0027,039.3227,921.6439,009.1845,000.0055,000.0065,000.0080,405.6621%18.9313.8913.1118.9313.8913.1112/17/15有条件通过增长率3.26%39.71%15.36%22.22%18.18%39000510*ST金路1,117,736.451,117,736.455,619.9714,238.2547,399.6280,000.00110,000.00130,000.0027%13.9710.488.6013.9710.488.60申请撤回增长率40000033.SZ*ST新都265,000.004,945.3112,030.9311,099.4218,000.0023,000.0031,000.0034,000.0024%14.7210.008.550.000.000.00中止审查增长率41600891秋林集团135,800.00135,847.882,024.625,604.969,748.8312,000.0015,100.0017,500.0021%11.329.147.7611.329.137.7610/8/15有条件通过增长率176.84%73.93%23.09%25.83%15.89%42600167联美控股475,248.20475,259.447,592.0811,822.4113,980.7925,500.0028,500.0033,000.0041,500.0018%18.6414.7914.4018.6414.7914.40有条件通过增长率55.72%18.26%82.39%11.76%15.79%25.76%43002036联创电子285,000.00285,233.556,292.9512,739.5314,032.2519,000.0025,000.0032,000.0030%15.0111.268.9115.0011.258.9111/6/15无条件通过增长率102.44%10.15%35.40%31.58%28.00%44002517恺英网络630,000.00630,689.802,506.793,392.076,254.1246,192.6057,107.7770,178.7783,047.0322%13.659.008.9913.649.827.5911/9/15有条件通过增长率35.32%84.37%638.59%23.63%22.89%18.34%45000796凯撒旅游240,000.00242,031.441,120.094,733.3310,554.6316,180.0020,840.0025,370.0025%14.9610.489.5414.8311.549.469/21/15有条件通过增长率322.58%122.99%53.30%28.80%21.74%46000989九芝堂651,780.73651,780.7332,258.5336,400.6040,331.6545,673.4951,472.4057,879.6813%14.2712.6111.2614.2712.6111.2611/30/15有条件通过增长率12.84%10.80%13.24%12.70%12.45%47600217秦岭水泥187,216.57187,216.574,265.764,020.2912,454.6816,529.5118,133.9719,468.5020,500.957%11.3310.039.1311.3310.039.624/1/15有条件通过增长率-5.75%209.80%32.72%9.71%7.36%5.30%48002027七喜控股4,570,000.004,587,107.91133,882.95207,693.86241,482.99295,772.26342,162.64392,295.0115%15.5113.3611.6915.4513.3111.6512/16/15有条件通过增长率55.13%16.27%22.48%15.68%14.65%49600090啤酒花612,571.33613,360.0026,628.9927,630.7227,523.1246,000.0052,900.0056,100.0010%13.3311.8710.9313.3211.8610.921/27/16有条件通过增长率3.76%-0.39%67.13%15.00%6.05%50600828茂业商业856,057.11856,057.1159,896.1458,228.1561,557.9663,755.1471,101.1077,922.2211%13.4312.0710.9913.4312.0710.992/22/16有条件通过增长率-2.78%5.72%3.57%11.52%9.59%51000408金谷源893,896.31900,913.94143,627.1662,873.0685,679.94100,056.63114,493.89150,245.2323%9.007.416.008.937.355.951/19/16有条件通过增长率-56.22%36.27%16.78%14.43%31.23%52000820.SZ金城股份346,000.00346,294.945,510.162,595.972,306.0515,000.0030,000.0040,000.0050,000.0049%23.0910.268.6623.0710.258.6512/17/15审核未通过增长率-52.89%-11.17%550.46%100.00%33.33%25.00%53000586汇源通信303,239.192,874.8812,402.0513,170.8920,778.8426,125.0433,632.5727%14.5911.309.020.000.000.00中止审查增长率331.39%6.20%57.76%25.73%28.74%54002248华东数控660,000.0033,629.0138,991.7427,230.1211,900.0050,000.00152,000.00180,000.00147%55.466.704.340.000.000.00中止审查增长率15.95%-30.16%-56.30%320.17%204.00%55002211宏达新材4,570,000.004,571,795.60133,882.95207,693.86241,482.99295,810.02342,162.64392,295.0115%15.4613.3111.6515.4513.3111.65中止审查增长率55.13%16.27%22.50%15.67%14.65%56600962国投中鲁205,369.65205,369.656,087.938,155.079,828.7516,577.4418,865.1321,417.8014%12.3910.849.5912.3910.849.59中止审查增长率33.95%20.52%68.66%13.80%13.53%57002147方圆支承1,118,728.941,118,728.9414,238.2547,399.6223,730.86140,000.00130,000.00130,000.00-4%7.998.618.617.998.398.613/7/16有条件通过增长率232.90%-49.93%489.95%-7.14%0.00%58600603*ST兴业420,000.00420,515.3547,276.1811,540.7259,303.9224,000.0034,000.0050,000.0044%17.5211.688.4117.5211.688.41有条件通过增长率-75.59%413.87%-59.53%41.67%47.06%59000820金城股份346,000.00346,294.942,595.972,306.0517,139.0815,000.0030,000.0040,000.0050,000.0049%23.098.668.6623.0710.258.65有条件通过增长率-11.17%643.22%-12.48%100.00%33.33%25.00%60000892星美联合300,000.00302,512.902,950.525,110.6717,130.4615,200.0022,300.0027,000.0034,300.0031%19.9012.2511.2019.7412.1511.11有条件通过增长率73.21%235.19%-11.27%46.71%21.08%27.04%61000813天山纺织91,753.7691,753.7615,581.7933,750.5150,303.0949,980.5064,996.1577,947.5393,679.5523%1.841.161.181.841.281.18无条件通过增长率116.60%49.04%-0.64%30.04%19.93%20.18%2、威华股份（002240）被否原因：拟购买的部分资产未取得环境保护部环保设施竣工验收及工业和信息化部稀土行业准入批准；交易完成后形成上市公司关联方资金占用，不符合《上市公司重大资产重组管理办法》（证监会令第73号）第十一条、《首次公开发行股票并上市管理办法》（证监会令第32号）第十一条的规定。3、康强电子（002119）申请撤回原因：在补正期内无法获得中宣部、国家广电总局对本次重大资产重组的批复；配套融资存在重大不确定性（上海泽熙、徐翔）。4、友利控股（000584）申请中止审查原因：中清龙图代理发行及运营主要产品《刀塔传奇》发生著作权、商标专用权侵权及不正当竞争方面的诉讼，存在重大不确定性。5、申科股份（002633）请撤回原因：未就本次重组的重组进程安排、重组后上市公司董事会席位及管理层的分工等重大事项达成一致意见。交易双方对海润影视出具2014年度的审计 报告 软件系统测试报告下载sgs报告如何下载关于路面塌陷情况报告535n,sgs报告怎么下载竣工报告下载 、评估报告等相关报告的最终时间节点无法达成一致。6、*ST新都（000033）中止审查原因：因违规担保，事务所对2014年财务报告出具了无法表示意见，对2014年度内部控制出具了否定意见，并因2013、2014连续两个会计年度财务会计报告被出具无法表示意见，依深交所规定股票被暂停上市。此已经构成了重大不利变化，对相关交易构成了实质性的不利影响。7、*ST金路（000510）申请撤回原因：：本次重大资产重组出现《上市公司证劵发行管理办法》第三十九条第五款规定的不得非公开发行股票的情形，由此构成了本次重大资产重组中的实质性障碍，且本次重大资产重组申请文件中的相关财务资料已过期。8、金城股份（000820）被否原因：标的公司报告期内董事高管变动不符合《首发管理办法》第十二条规定；同业竞争解决状况披露不明；部分股东存在代持及其他利益安排等，申请材料未充分披露相关风险，不符合《上市公司重大资产重组管理办法》第四条的规定9、汇源通信（000586）申请中止审查原因：标的公司控股股东，实际控制人因涉嫌单位行贿罪被监视居住，对本次重大资产重组造成实质性障碍。10、宏大新村（002211）申请中止审查原因：公司和实际控制人朱德洪先生于2015年6月17日分别收到中国证券监督管理委员会（以下简称“中国证监会”）《调查通知 书 关于书的成语关于读书的排比句社区图书漂流公约怎么写关于读书的小报汉书pdf 》（深专调查通字2015712号、深专调查通字2015713号）11、国投中鲁（600962）申请中止审查原因：因国家税务总局发布了《股权转让所得个人所得税管理办法（试行）》（自2015年1月1日起施行），交易对方张惊涛认为，虽纳税期限有所延长，但由于个人所得税涉及金额2.5亿较大，在限定5个公历年度内（含）全额缴纳仍较为困难。