企业港股借壳上市汇编系列(之三)

12312411232123453VIE1VIE2VIE1VIE2VIE3VIE4VIE5VIEVIE12123411232173EVA231212345678910111213141514112-325-836-121234311223456100%a.b.c.d.212351%35%42.5%5650%62-17474.172001952005350004(600690.SH)(1169.HK)50517(1169.HK)(BVI)(BVI)50(1169.HK)1723.3BVI0.19750.031.1820051116(0138.HK)0.142(5.5)BVI930074BVI74.170.2310.1975MBO2005103920043020050.320042003276420053420050.41:2005282004204064011692000920051311200082000851%20001049%77%220011249%51%49%100%49%21.93%2002815.5%29.94%3-229.94%19.67%10.27%3.232005135.5%60%93.44%100%29.94%57.26%11PEPBPS2321==*2=-341=-DBECIPBBPICniniiirrRrRP)1()1(11Riirn21=++(1-)--=------253WACCKe[E/E+D]+Kd1-T[D/E+D]EDKeKdTCAPM:Ke=Rf+[ERm-Rf]+Rc=Rf+Rpm+RcRfERmRpmRc45672=--=+++==31EV/EBITDAEVEV/EBITDA=/EV/EBITDA2V=FCFt=1/(WACC-g)1VFCFt=1WACCgFCF=NOPLAT(1-IR)2NOPLAT:IRIRNOPLATgROICg=ROICIRIR=g/ROIC332FCF=NOPLAT(1-g/ROIC)441V=NOPLATt=1(1-g/ROIC)/(WACC-g)5NOPLATEBITATV=EBITA(1-T)(1-g/ROIC)/(WACC-g)6EBITAV/EBITA=(1-T)(1-g/ROIC)/(WACC-g)7-EBITAEBITAEBITDA3EV=(EV/EBITDA)ABCDEEVEV/EBITDAABCDE456785311SST9.79%SSTSSTSST1SST2008630SST79,186,434.34-39,803,911.15-0.18-15.87%53.21%1.133.04/215,057,400653,774,496551,096,500551,096,500543,052,2008,044,3001.46%212,133,900212,133,900212,118,00015,8000.01%338,962,600338,962,600330,934,2008,028,4002.37%2P/BP/B20066306.692.4776.68%23P/B3.44200663012.851.76%6.625P/B2.07P/BP/B2.07P/B2.021.26P/B1.6413.5122.14EFCFrg15.7CAPM13.53%51%4.14=15.72+4.14+0=19.86200893012.9322.149.2171.23%19.866.9353.60%2219862000195.114.892000350,801,430,075189,656,356.51161,145,074.21170,958,330.6744,076,028.411996480,400,1806,141,58665,648,5946,240,0001999102595.112%15.331999112235%2.453/1.6366,311,06320004230%29.9%2.566/56,648,59414.541999112220005519992000103187215202000652000612120006303.7844000.24211.47%2.0756.85/189,460,18012.952EFCFrg6.7CAPM12.37%=6.720006307.61113.76.0980%VIEIPO()HNS(199983)460005000IPOBVICaymanIslandsBermuda2IPOReveseMeger3OTCBB();()IPO2006PEVIE2007VIE1VIEVIE(VariableInterestEntities;VIEs)VIEs(WFOEWhollyForeignOwnedEnterprise)FIEForeignInvestedEnterprise()VIE2VIE1VIEBVITheBritishVirginIslands,B.V.ICayman(CaymanIslands)WFOEWhollyForeignOwnedEnterprise/2VIE1BVI(BVI)BVIBVI2BVIVCPE3100%4WFOE5WFOEVIEs6WFOE(WFOE)(WFOE)(WFOE)(WFOE)(WFOEWFOE)BVICaymanHKBVI:BVIBVIBVIBVI75180BVIBVIBVIBVIBVIBVIBVIBVIcaymanCayman:CaymanBVIBVIBVIHK:DTABVICaymanHK5%BVICayman10%CaymanHKBVICaymanCAYMANBVIBVIBVIBVIBVIWFOEWFOE52010WFOEVIEWFOEVIEVIE1WFOE2WFOEWFOEVIEWFOEBVI100%100%WFOEWFOEWFOEVIEWFOEWFOE200811PE10%()5%VIE3VIE1VIEVIEVIE2006(MIIT)VIEVIE22011510()3VIEVIEs4VIEs5VIEVIE4VIEVIE2001VIEFIN46FIN46SPEVIE(1)()(2)()(3)1993ICP()()ABBCAAC2000VIEVIEVIEVIE(WFOE)WFOEWFOEVIE20071110VIEGAAPVIE2000VIE250USGAAP)WFOEVIEVIE5VIEVIE201479019805.9913.4%5.728.33%709158VIE1.2004920081098%2%2.9158200811915870%30%20143915868%915898%2%3.2008111870%30%2014328%98%2%4.2012102370%30%2014328%98%2%1.200549158International9158Inernational2005119185InernationalA20091AA201349158International2.200873.20088620081126200992520101116WFOE4VIE520081020142BlueberryWorldwideHoldingsLimitedCloudInvestmentHoldingLimiterVIE()VIE10VIE75VIE1VIE2VIE11234512345201423201469158900VIE215223VIEVIEVIE12000925200341ICP2000925201118ICP20011211