ST游久：资产评估报告.PDF

《ST游久：资产评估报告.PDF》由会员分享，可在线阅读，更多相关《ST游久：资产评估报告.PDF（73页珍藏版）》请在淘文阁 - 分享文档赚钱的网站上搜索。

1、 202116087 Zhong Ming (Beijing) Assets Appraisal International Co.,Ltd. () 2 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd . 2 . 4 . 8 . 8 . 16 . 16 . 20 . 20 . 21 . 24 . 30 . 31 . 33 . 33 . 34 . 35 . 36 () 1 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 39 39 39 39 39 () 2 Z

2、hong Ming Bei jingAssets Appraisal International Co.,Ltd () 3 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd () 4 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 202116087 2016320.69%33.97%8 202033.97% 8 () 5 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 20201231 202

3、0 12 31 2,850.00 2018201930612019C2020041820202021221025 () 6 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd Wind 20201231 2021410 () 7 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd () 8 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 202116087 911101075923762899 303

4、8110 100 2012312 20123122032311 () 9 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 1 91310112072977910C 115023716 1,074.11 20130711 2013071120280710 2 120137 11 100.00 310112001289629 % 900,000.00 180,000.00 90.00 100,000.00 20,000.00 10.00 1,000,000.00 200,000.00 100.00 20.00 2013 2051

5、2201562910.00 () 10 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd % 1,000,000.00 200,000.00 100.00 1,000,000.00 200,000.00 100.00 3201576900.00500.00400.00600.00400.00420.0020.00660.00400.00260.00 % 6,000,000.00 200,000.00 60.00 4,000,000.00 4,000,000.00 40.00 10,000,000.00 4,200,000.00

6、100.00 4201642774.1174.11600.00400.0074.11420.0020.00660.00400.00260.002,000.00,74.111,925.89 % 6,000,000.00 200,000.00 55.8602 4,000,000.00 4,000,000.00 37.2401 741,100.00 741,100.00 6.8997 10,741,100.00 4,941,100.00 100.00 52016628.2738%5.5162% % () 11 Zhong Ming Bei jingAssets Appraisal Internati

7、onal Co.,Ltd % 5,111,303.00 47.5864 3,407,499.00 3,407,499.00 31.7239 2,222,298.00 1,533,601.00 20.6897 10,741,100.00 4,941,100.00 100.00 6201682647.5864% % 5,111,303.00 47.5864 3,407,499.00 3,407,499.00 31.7239 2,222,298.00 1,533,601.00 20.6897 10,741,100.00 4,941,100.00 100.00 72016969131011207297

8、7910C 2017426511.1368.87 % 5,111,303.00 5,111,303.00 47.5864 3,407,499.00 3,407,499.00 31.7239 2,222,298.00 2,222,298.00 20.6897 10,741,100.00 10,741,100.00 100.00 8201864.83% % 4,592,508.00 4,592,508.00 42.7564 3,407,499.00 3,407,499.00 31.7239 2,741,093.00 2,741,093.00 25.5197 10,741,100.00 10,741

9、,100.00 100.00 920193 () 12 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 8.45% % 3,684,885.00 3,684,885.00 34.3064 3,407,499.00 3,407,499.00 31.7239 3,648,716.00 3,648,716.00 33.9697 10,741,100.00 10,741,100.00 100.00 3 IPCP iossteam sdksteam - 97- 2D+ / -/TAPTAP/ () 13 Zhong Ming Bei j

10、ingAssets Appraisal International Co.,Ltd / &STEAMGooglePlayTAPTAP & 4 2015819BESTKIRINGLOBALLIMITED171176 BEST KIRIN GLOBAL LIMITED 10.00% 5 20181231 20191231 20201231 4,064.31 4,468.24 2,938.58 788.33 514.44 255.38 4,852.64 4,982.68 3,193.96 854.41 648.68 328.98 - - - 854.41 648.68 328.98 3,998.23

11、 4,334.00 2,864.98 2018 2019 2020 1,037.89 1,669.24 1,118.77 636.10 578.30 828.48 2.16 1.94 0.04 349.53 217.45 190.41 694.18 464.86 580.74 258.00 240.65 - -102.69 17.07 112.15 () 14 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 2018 2019 2020 1,517.62 -91.27 1,048.31 - 20.63 - 1.55 2.23

12、- - - - -2,315.46 263.09 -1,641.36 7.14 119.89 183.47 1.10 - 0.78 -2,309.42 382.98 -1,458.67 63.64 47.20 10.36 -2,373.06 335.78 -1,469.03 20181231 20191231 20201231 2,665.33 2,633.55 1,663.13 598.53 394.11 204.53 3,263.86 3,027.66 1,867.66 610.01 544.01 413.64 - - - 610.01 544.00 413.64 2,653.85 2,4

13、83.65 1,454.02 2018 2019 2020 493.18 432.34 349.49 196.31 70.4 261.05 2.16 1.94 0.04 197.07 116.82 52.3 620.04 319.46 355.24 169.07 240.65 - () 15 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 2018 2019 2020 5.96 5.81 8.26 139.1 -10.78 730.99 - 20.63 - 1.55 2.23 - - - - -834.98 -289.11 -

14、1,058.41 0.03 119.89 29.55 1.10 - 0.77 -836.05 -169.22 -1,029.63 19.89 0.98 - -855.94 -170.19 -1,029.63 2018201930612019C2020041820202021221025 7 33.97% () 16 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 202033.97% 3,193.96328.982,864.98 % % 2,938.58 92.00% 328.98 100.00% 47.98 1.50% 53

15、1.92 16.65% 69.18 21.03% 2,286.54 71.59% 177.07 53.82% 67.40 2.11% 24.79 7.53% 4.74 0.15% 56.97 17.32% 255.38 8.00% 0.97 0.29% 2.76 0.09% - - 252.63 7.91% 328.98 100.00% 3,193.96 100.00% 2,864.98 2021221025 20163 () 17 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 2,000.006.90%4,000.0013

16、.79%8.27%2,400.005.52%1,600.0020.69% 12016201720182,000.003,000.004,000.006,000.0060%3,600.00220162017201870% 2017201831782017636.853,000.004.83%201843020.69%25.52% 2018201930612018-2,373.074,000.008.45%25.52%33.97% () 18 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd % 3,684,885.00 3,684

17、,885.00 34.3064 3,407,499.00 3,407,499.00 31.7239 3,648,716.00 3,648,716.00 33.9697 10,741,100.00 10,741,100.00 100.00 2,864.983,193.962,938.58255.38328.981,454.02 1 2,938.58 2 2.76 31 36252.63IP 4328.98 1-8 1IP432,526,273.89 () 19 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 2016/03/12

18、 120 12,000.00 6,300.00 IP 2016/08/01 60 3,000,000.00 400,000.00 IP 2016/09/30 60 1,583,264.00 237,489.77 IP 2016/07/01 60. 3,326,850.00 332,685.00 IP 2017/01/01 120. 293,179.41 175,907.73 2016/11/01 60 1,500,000.00 275,000.00 2017/10/01 60 1,698,113.21 622,641.39 2017/03/01 60 1,905,000.00 476,250.

19、00 13,318,406.62 2,526,273.89 2 9 41 3 17 19 1 2020/8/20 OL OL 2020SR0961305 V1.0 2 2019/2/19 2019SR0155305 30105-0000 V1.0 3 2018/11/30 97 97 2018SR960897 30200-0000 V1.0 4 2017/6/21 2017SR295932 10100-0000 V1.0 5 2017/3/29 - 2017SR096509 30200-0000 V1.0 6 2017/2/22 GAMEMOON - 2017SR052190 10100-00

20、00 V1.0 7 2016/7/19 2016SR185108 30200-0000 V1.0 8 2015/2/11 2015SR029394 30105-6200 V1.0 9 2014/12/26 2014SR211099 30105-0000 V1.0 2 1 2015/10/19 18097440 09- 2 2015/10/19 18097673 35- 3 2015/10/19 18097458 41- () 20 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 4 2015/10/19 18097955 42

21、- 3 1 -2017-F-00353125 2013/8/1 2017/1/16 2013/8/1 4 / 1 2019/8/7 GAMEMOON ICP 15022954-5 2 2019/8/7 Gamelune ICP 15022954-3 3 2016/3/4 2021221025 8 () 21 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd =Max- =Max- 8 8 20201231 () 22 Zhong Ming Bei jingAssets Appraisal International Co.,Lt

22、d 18- 2 1(201672) 2(2007316) 320171119691 45065 5201939 6200811534198519 7198811 8 1201743 2201730 3201836 4201835 5201733 6201837 72012244 8201739 9201835 10201746 () 23 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 11201745 1233 13200618 148 1520 1639 17201747 18201748 1912021122 20152

23、014201454 21 1 2 1 2 3 4 5 6 7 8 9wind 10 11 () 24 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 12 12021462021221025 2 3 4 5 6 7 8 9 10 () 25 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 8- () 26 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 1 2 3 1 39- () 27 Zh

24、ong Ming Bei jingAssets Appraisal International Co.,Ltd () 28 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 2 =+-+ =+- 1 EBDB PiP () 29 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd Rttt1 , 2 , 3 nrRn+1gg = 0n 2 A BEST KIRIN GLOBAL LIMITED =+1-T- B 5202112120251231 C WACC ()

25、30 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd ReRdT DRe(CAPM) ReRfERPRs ReRfERPRs E F 1 2 3 () 31 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 4 5 6 1 2 () 32 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 3 1 2 3 4 5 6 7 8 9 10 () 33 Zhong Ming Bei jingAssets

26、Appraisal International Co.,Ltd 2020 12 31 2,850.00 2018201930612019C2020041820202021221025 () 34 Zhong Ming Bei jingAssets Appraisal International Co.,Ltd Wind 2020 () Zhong Ming Bei jingAssets Appraisal International Co.,Ltd () Zhong Ming Bei jingAssets Appraisal International Co.,Ltd 118 SOHOB18 100073 010-51398654