宝立食品:《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）

20240182

2024053120240182

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

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

......................................................4............................................4......................................................8......................................................8.....................................................13.....................................................13.....................................................14.....................................................16.....................................................21.....................................................22.....................................................23.....................................................25.....................................................26.....................................................27.....................................................29

-1-20240182

-2-20240182

202312

20231231

21800.00

20241231

-3-20240182

20231231

603170.SH

433

40001

21102

-4-20240182

500

20202

40035087.5%

5012.5%

20203

202041/

100500

1350.0070.00%

2100.0020.00%

350.0010.00%

500.00100.00%

202241

20221010%3500

20231231

1400.0080.00%

2100.0020.00%

500.00100.00%

-5-20240182

Airmeter

B2C

950

Ole

8000 O2O

2019911618

-6-20240182

202212100.00100%

202112312022123120231231

30320.09

17825.47

12494.62

202120222023

86635.81

5293.01

3961.24

202112312022123120231231

10934.4824322.4228102.65

6703.7015789.0417378.41

4230.788533.3810724.23

202120222023

45824.6186550.6884467.56

3802.175741.252932.49

2854.004302.602190.86

-7-20240182

281026487.67173784141.82

107242345.85303200867.46

178254714.75124946152.71

124946152.71

-615////

1763446.70973098.68

1272000.00272000.00

-8-20240182

-12133

1113111131

CN202030059334.2 2020/2/25 2020/7/28

142031711322020/7/282030/7/27

242021076302020/8/212030/8/20

342011203432020/7/282030/7/27

442011201352020/7/212030/7/20

542007796292020/8/72030/8/6

637024762432019/11/212029/11/20

737022936322019/11/212029/11/20

837018612302019/11/142029/11/13

937013927292019/11/212029/11/20

1037005677352019/11/212029/11/20

1151437756412021/8/142031/8/13

1247463709142021/2/142031/2/13

134748072872021/2/142031/2/13

1447473747122021/2/142031/2/13

1551437723112021/8/282031/8/27

1647480734152021/2/142031/2/13

1751431699312021/8/142031/8/13

1851433286182021/10/142031/10/13

194748978462021/2/212031/2/20

205146114182021/8/212031/8/20

2151430683102021/7/212031/7/20

2247493182182021/2/142031/2/13

-9-20240182

2351507031352021/8/142031/8/13

2451458588422021/8/212031/8/20

2551431081392021/8/142031/8/13

2651468240272021/8/142031/8/13

2747493360282021/2/142031/8/13

2849204467302021/3/282031/3/27

2951431706262021/7/212031/7/20

3047473743132021/2/142031/2/13

314746372692021/2/142031/2/13

3236991371432019/11/72029/11/6

334746373082021/2/142031/2/13

3447475598402021/2/142031/2/13

3547461394272021/2/212031/2/20

365145116632021/8/142031/8/13

3747493348102021/2/212031/2/20

3849215553292021/3/282031/3/27

3947483937162021/2/142031/2/13

405146814612021/8/142031/8/13

4147475626412021/2/142031/2/13

4247486571202021/2/142031/2/13

4347493368332021/2/142031/2/13

4447463713292021/5/212031/5/20

4549228720352021/4/72031/4/6

4647459408212021/2/142031/2/13

4751464272342021/8/142031/8/13

4851458572162021/8/282031/8/27

4951468407122021/7/212031/7/20

504747294432021/2/282031/2/27

5151439795192021/8/212031/8/20

-10-20240182

5247459412192021/2/142031/2/13

5351455968332021/8/142031/8/13

5447475620342021/2/142031/2/13

5547458980362021/2/142031/2/13

5647459393262021/2/142031/2/13

5751515842322021/8/212031/8/20

584748422852021/8/282031/8/27

594748071642021/2/142031/2/13

6051452721252021/10/72031/10/6

6151516427302021/8/212031/8/20

6251495322432021/8/212031/8/20

6347458568352021/4/282031/4/27

645145117322021/8/212031/8/20

6551439102452021/8/142031/8/13

6651454550132021/8/212031/8/20

6751456053172021/8/142031/8/13

6847458945452021/2/142031/2/13

6947483954112021/2/142031/2/13

7047486559442021/3/142031/2/13

7151462700152021/8/142031/8/13

725145441172021/8/142031/8/13

7349220902322021/3/282031/3/27

7451464276362021/8/212031/8/20

7551442395382021/8/212031/8/20

7647493218392021/2/142031/2/13

7751431085372021/7/212031/7/20

784748423322021/2/142031/2/13

7947469404432021/2/142031/2/13

805144011262021/8/142031/8/13

-11-20240182

8147459406222021/2/142031/2/13

8247475988232021/2/142031/2/13

8349224269432021/4/72031/4/6

8447480311372021/2/142031/2/13

8547459792382021/2/142031/2/13

8651439057402021/8/142031/8/13

8751442671242021/8/142031/8/13

8847479509252021/2/142031/2/13

8947461568172021/2/212031/2/20

905144011652021/10/72031/10/6

9151439087282021/8/212031/8/20

9251437750442021/8/142031/8/13

9351498255292021/8/142031/8/13

945145443342021/7/212031/7/20

9551465736212021/8/142031/8/13

9651468195232021/8/212031/8/20

9751436542222021/8/212031/8/20

9847459808422021/2/142031/2/13

9951462687202021/8/142031/8/13

1004746355212021/2/142031/2/13

10147488221312021/2/142031/2/13

10247463708302021/10/282031/10/27

10347459399242021/2/142031/2/13

10451449670142021/8/142031/8/13

10572847947432024/1/212034/1/20

10672836510302024/1/212034/1/20

10772851494352024/3/282034/3/27

108 73046210 BLING CURRY 35 2024/1/28 2034/1/27

10973742385352024/3/142034/3/13

-12-20240182

11073735016322024/3/142034/3/13

11173723780292024/3/212034/3/20

11273736870302024/3/142034/3/13

11373730546432024/3/142034/3/13

airmeter.cn 2019/3/29 2027/3/29

128131303-1306704.211010011006-1010

1047.32

11131

20231231

-13-20240182

1.201672

2.19931229

20181026

3.19981229

20191228

4.1984312

20201017

5.1982823

2019423

1.[2017]43

2.[2017]30

3.[2018]36

4.[2018]35

5.[2017]33

6.[2018]37

7.[2017]35

8.[2018]38

9.[2017]37

10.[2017]39

11.[2019]35

12.[2023]14

13.[2017]46

-14-20240182

14.[2017]47

15.[2017]48

16.[2017]49

17.[2017]51

18.

-15-20240182

-16-20240182

V Fi Fn 1

i 1 1 r i r g 1 r n

Fi i

Fn+1

i i

WACC

WACC Rd (1 T )

D R E

D E e D E

CAPM

Re=Rf (Rm Rf )

(Rm Rf)

-17-20240182

202812312029

-18-20240182

[2008]170

[2009]113

[2016]36

A.B.A.

100%

-19-20240182

K1 K2 K3 K4 K5

K1 K2

K3 K4 K5

100%

1——

2——

3——

V Fi Ki (1 Ti )

i 1 (1 r)i

Fi i

Ki i

Ti i

-20-20240182

4——

234

567

-21-20240182

-22-20240182

10.

11.

28102.65

36936.398833.7431.43%17378.41

17378.4110724.23

19557.978833.7482.37%

-23-20240182

20231231

A B C=B-A D=C/A×100%

27537.6928675.101137.424.13

564.968261.287696.321362.27

0.001777.961777.96

97.31142.5745.2646.51

27.200.00-27.20-100.00

353.22353.22

15.965916.265900.3036967.89

28.2828.28

42.9942.99

28102.6536936.398833.7431.43

17208.2817208.28

170.13170.13

17378.4117378.41

10724.2319557.978833.7482.37

21800.00

11075.77103.28%

9305.3874.48%

19557.97

21800.002242.03

-24-20240182

21800.00

2023123120241231

1.2021

202120227672

202237

-25-20240182

2022

202220231606

2023410

2023

202320243883

2024425

20210101-20211231 [2022] ZA10187

2022210

20220101-20221231 [2023] ZA10366

2023224

20230101-20231231 [2024] ZA50226

2024313

1272000.00272000.00

-26-20240182

20240531

行情