| | 真诚的, | | | 真诚的, | |
| |
/s/Ying Wu
Ying Wu
特别委员会主席 |
| |
/s/邵宁周杰伦
邵宁周杰伦
董事会主席 |
|
| | | |
页
|
| |||
| | | | | 3 | | | |
| | | | | 20 | | | |
| | | | | 25 | | | |
| | | | | 68 | | | |
| | | | | 70 | | | |
| | | | | 77 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | 96 | | | |
| | | | | 102 | | | |
| | | | | 103 | | | |
| | | | | 106 | | | |
| | | | | 107 | | | |
| | | | | 109 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | | |
| | | | | F-1 | | | |
| | | | | G-1 | | | |
| | | |
管理预测
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
2024P
|
| |
2025P
|
| |
2026P
|
| |
2027年P
|
| |
2028P
|
| |
2029P
|
| |
2030P
|
| |||||||||||||||||||||
| | | |
(单位:千元人民币,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
|
货运服务收入
|
| | | | 6,081,562 | | | | | | 6,717,799 | | | | | | 7,056,376 | | | | | | 7,269,479 | | | | | | 7,489,017 | | | | | | 7,715,185 | | | | | | 7,948,184 | | |
|
供应链管理服务收入
|
| | | | 1,684,318 | | | | | | 1,768,533 | | | | | | 1,848,117 | | | | | | 1,922,042 | | | | | | 1,998,924 | | | | | | 2,068,886 | | | | | | 2,130,953 | | |
|
BEST全球收入
|
| | | | 1,398,308 | | | | | | 1,817,800 | | | | | | 2,012,309 | | | | | | 2,324,937 | | | | | | 2,574,414 | | | | | | 2,773,059 | | | | | | 2,966,587 | | |
|
其他
|
| | | | 120,763 | | | | | | 102,366 | | | | | | 122,839 | | | | | | 141,265 | | | | | | 155,392 | | | | | | 163,161 | | | | | | 171,319 | | |
|
总收入
|
| | | | 9,284,950 | | | | | | 10,406,499 | | | | | | 11,039,642 | | | | | | 11,657,723 | | | | | | 12,217,747 | | | | | | 12,720,291 | | | | | | 13,217,043 | | |
|
收益成本
|
| | | | 8,565,444 | | | | | | 9,441,258 | | | | | | 10,019,050 | | | | | | 10,528,510 | | | | | | 10,992,904 | | | | | | 11,427,797 | | | | | | 11,853,431 | | |
|
毛利
|
| | | | 719,506 | | | | | | 965,241 | | | | | | 1,020,592 | | | | | | 1,129,212 | | | | | | 1,224,842 | | | | | | 1,292,494 | | | | | | 1,363,612 | | |
|
保证金%
|
| | | | 7.7% | | | | | | 9.3% | | | | | | 9.2% | | | | | | 9.7% | | | | | | 10.0% | | | | | | 10.2% | | | | | | 10.3% | | |
|
销售和营销费用
|
| | | | 262,060 | | | | | | 263,832 | | | | | | 274,034 | | | | | | 286,262 | | | | | | 298,918 | | | | | | 312,024 | | | | | | 325,677 | | |
|
一般和行政费用
|
| | | | 637,659 | | | | | | 647,397 | | | | | | 661,435 | | | | | | 686,775 | | | | | | 712,885 | | | | | | 739,811 | | | | | | 767,799 | | |
|
研发费用
|
| | | | 113,820 | | | | | | 112,573 | | | | | | 116,470 | | | | | | 120,520 | | | | | | 124,724 | | | | | | 129,089 | | | | | | 133,626 | | |
|
其他营业收入,净额
|
| | | | 50 | | | | | | 50 | | | | | | 50 | | | | | | 50 | | | | | | 50 | | | | | | 50 | | | | | | 50 | | |
|
息税前利润
|
| | | | (293,984) | | | | | | (58,511) | | | | | | (31,297) | | | | | | 35,706 | | | | | | 88,366 | | | | | | 111,621 | | | | | | 136,561 | | |
|
Non-GAAP净收入/(亏损)
|
| | | | (291,924) | | | | | | 33,191 | | | | | | 46,546 | | | | | | 113,549 | | | | | | 166,209 | | | | | | 189,464 | | | | | | 214,404 | | |
|
资本支出(1)
|
| | | | 119,185 | | | | | | 133,034 | | | | | | 140,814 | | | | | | 148,516 | | | | | | 155,713 | | | | | | 162,415 | | | | | | 169,144 | | |
|
净营运资本
|
| | | | (472,436) | | | | | | (366,760) | | | | | | (387,498) | | | | | | (400,554) | | | | | | (413,158) | | | | | | (427,580) | | | | | | (441,356) | | |
| | | |
初步管理
预测 |
| |||||||||
| | | |
2024P
|
| |
2025P
|
| ||||||
| | | |
(单位:千元人民币
百分比除外) |
| |||||||||
|
货运服务收入
|
| | | | 6,121,562 | | | | | | 6,717,799 | | |
|
供应链管理服务收入
|
| | | | 1,684,318 | | | | | | 1,768,533 | | |
|
BEST全球收入
|
| | | | 1,398,308 | | | | | | 1,817,800 | | |
|
其他
|
| | | | 80,763 | | | | | | 102,366 | | |
|
总收入
|
| | | | 9,284,950 | | | | | | 10,406,499 | | |
|
收益成本
|
| | | | 8,565,444 | | | | | | 9,441,258 | | |
|
毛利
|
| | | | 719,506 | | | | | | 965,241 | | |
|
保证金%
|
| | | | 7.7% | | | | | | 9.3% | | |
|
Non-GAAP净收入/(亏损)
|
| | | | (233,155) | | | | | | 50,913 | | |
| | | |
2024P
|
| |
2025P
|
| |
2026P
|
| |
2027年P
|
| |
2028P
|
| |
2029P
|
| |
2030P
|
| |||||||||||||||||||||
| | | |
(单位:千元人民币,百分比除外)
|
| |||||||||||||||||||||||||||||||||||||||
|
总收入
|
| | | | 9,284,950 | | | | | | 10,406,499 | | | | | | 11,039,642 | | | | | | 11,657,723 | | | | | | 12,217,747 | | | | | | 12,720,291 | | | | | | 13,217,043 | | |
|
调整后息税前利润(1)
|
| | | | (283,984) | | | | | | (48,511) | | | | | | (21,297) | | | | | | 45,706 | | | | | | 98,366 | | | | | | 121,621 | | | | | | 146,561 | | |
|
资本支出
|
| | | | 119,185 | | | | | | 133,034 | | | | | | 140,814 | | | | | | 148,516 | | | | | | 155,713 | | | | | | 162,415 | | | | | | 169,144 | | |
|
净营运资本
|
| | | | (472,436) | | | | | | (366,760) | | | | | | (387,498) | | | | | | (400,554) | | | | | | (413,158) | | | | | | (427,580) | | | | | | (441,356) | | |
| | | |
收入增长
|
| |
EBITDA增长
|
| |
EBITDA利润率
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
公司名称
|
| |
3年
复合年增长率 |
| |
LTM
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
3年
复合年增长率 |
| |
LTM
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
3年
AVG |
| |
LTM
|
| |
2024
|
| |
2025
|
| |
2026
|
| |||||||||||||||||||||||||||||||||||||||||||||
| China & HK Express Companies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
ZTO快递(开曼)公司。
|
| | | | 15.1% | | | | | | 8.1% | | | | | | 12.1% | | | | | | 12.8% | | | | | | 11.0% | | | | | | 25.4% | | | | | | 18.6% | | | | | | 18.0% | | | | | | 14.7% | | | | | | 13.1% | | | | | | 29.6% | | | | | | 34.1% | | | | | | 35.6% | | | | | | 36.2% | | | | | | 36.9% | | |
|
J & T环球快递有限公司
|
| | | | 79.3 | | | | | | 21.8 | | | | | | 13.6 | | | | | | 24.3 | | | | | | 13.9 | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | -20.9 | | | | | | -16.8 | | | | | | -9.2 | | | | | | -8.0 | | | | | | -7.5 | | |
|
京东物流公司。
|
| | | | 31.4 | | | | | | 21.3 | | | | | | 13.6 | | | | | | 9.9 | | | | | | 10.2 | | | | | | 34.6 | | | | | | 71.8 | | | | | | 40.8 | | | | | | 17.8 | | | | | | 15.8 | | | | | | 1.5 | | | | | | 3.1 | | | | | | 3.9 | | | | | | 4.2 | | | | | | 4.4 | | |
|
杭州顺丰同城实业有限公司
|
| | | | 36.8 | | | | | | 21.1 | | | | | | 20.9 | | | | | | 18.1 | | | | | | 14.6 | | | | | | NM | | | | | | NM | | | | | | 231.8 | | | | | | 59.8 | | | | | | 40.6 | | | | | | -4.1 | | | | | | 0.5 | | | | | | 1.2 | | | | | | 1.7 | | | | | | 2.1 | | |
|
集团中位数
|
| | | | 34.1% | | | | | | 21.2% | | | | | | 13.6% | | | | | | 15.5% | | | | | | 12.4% | | | | | | 30.0% | | | | | | 45.2% | | | | | | 40.8% | | | | | | 17.8% | | | | | | 15.8% | | | | | | -1.3% | | | | | | 1.8% | | | | | | 2.6% | | | | | | 2.9% | | | | | | 3.2% | | |
| 中国&香港货运公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
嘉里物流联网有限公司
|
| | | | -1.5% | | | | | | -44.7% | | | | | | 9.5% | | | | | | 5.6% | | | | | | 5.5% | | | | | | 1.1% | | | | | | -52.9% | | | | | | 17.5% | | | | | | 5.1% | | | | | | 3.5% | | | | | | 7.5% | | | | | | 6.6% | | | | | | 7.1% | | | | | | 7.0% | | | | | | 6.9% | | |
|
ANE(Cayman)Inc。
|
| | | | 11.9 | | | | | | 9.6 | | | | | | 13.4 | | | | | | 8.1 | | | | | | 8.5 | | | | | | 13.4 | | | | | | 217.4 | | | | | | 22.5 | | | | | | 13.5 | | | | | | 14.2 | | | | | | 6.5 | | | | | | 11.7 | | | | | | 11.1 | | | | | | 11.7 | | | | | | 12.3 | | |
|
盛丰发展有限公司
|
| | | | 12.0 | | | | | | 9.1 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 22.4 | | | | | | 20.9 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 4.7 | | | | | | 5.2 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
|
嘉泓物流国际控股有限公司
|
| | | | 1.4 | | | | | | -24.5 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | -25.4 | | | | | | -63.5 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 5.7 | | | | | | 3.2 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
|
集团中位数
|
| | | | 6.6% | | | | | | -7.7% | | | | | | 11.4% | | | | | | 6.8% | | | | | | 7.0% | | | | | | 7.2% | | | | | | -16.0% | | | | | | 20.0% | | | | | | 9.3% | | | | | | 8.9% | | | | | | 6.1% | | | | | | 5.9% | | | | | | 9.1% | | | | | | 9.4% | | | | | | 9.6% | | |
| 美国和欧洲公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
联合包裹服务公司
|
| | | | 2.4% | | | | | | -9.2% | | | | | | 2.3% | | | | | | 5.8% | | | | | | 5.3% | | | | | | 8.3% | | | | | | -23.1% | | | | | | -0.1% | | | | | | 14.1% | | | | | | 12.0% | | | | | | 15.9% | | | | | | 13.8% | | | | | | 14.1% | | | | | | 15.2% | | | | | | 16.2% | | |
|
联邦快递公司
|
| | | | 9.2 | | | | | | -5.5 | | | | | | -2.7 | | | | | | 3.3 | | | | | | 4.5 | | | | | | 18.7 | | | | | | 23.5 | | | | | | -1.2 | | | | | | 10.1 | | | | | | 8.5 | | | | | | 12.1 | | | | | | 12.9 | | | | | | 11.9 | | | | | | 12.7 | | | | | | 13.2 | | |
|
德国邮政股份公司
|
| | | | 7.0 | | | | | | -12.3 | | | | | | 1.8 | | | | | | 4.1 | | | | | | 4.2 | | | | | | 7.2 | | | | | | -31.3 | | | | | | 4.9 | | | | | | 11.4 | | | | | | 6.4 | | | | | | 10.6 | | | | | | 9.3 | | | | | | 9.8 | | | | | | 10.5 | | | | | | 10.8 | | |
|
康捷国际物流国际电投公司。
|
| | | | -1.0 | | | | | | -40.6 | | | | | | -2.7 | | | | | | 4.2 | | | | | | 5.2 | | | | | | 0.3 | | | | | | -44.4 | | | | | | -6.2 | | | | | | 4.2 | | | | | | 0.7 | | | | | | 11.4 | | | | | | 10.6 | | | | | | 10.4 | | | | | | 10.4 | | | | | | 10.0 | | |
|
Forward Air Corporation
|
| | | | 2.6 | | | | | | -1.0 | | | | | | 82.6 | | | | | | 7.1 | | | | | | 不适用 | | | | | | 22.3 | | | | | | -40.3 | | | | | | 10.7 | | | | | | 37.8 | | | | | | 不适用 | | | | | | 15.1 | | | | | | 10.8 | | | | | | 9.0 | | | | | | 11.6 | | | | | | 不适用 | | |
|
集团中位数
|
| | | | 2.6% | | | | | | -9.2% | | | | | | 1.8% | | | | | | 4.2% | | | | | | 4.9% | | | | | | 8.3% | | | | | | -31.3% | | | | | | -0.1% | | | | | | 11.4% | | | | | | 7.4% | | | | | | 12.1% | | | | | | 10.8% | | | | | | 10.4% | | | | | | 11.6% | | | | | | 12.0% | | |
| 海运公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Triple i Logistics上市公司
有限 |
| | | | 3.2% | | | | | | -26.4% | | | | | | 6.7% | | | | | | 7.6% | | | | | | 5.7% | | | | | | 43.7% | | | | | | -37.3% | | | | | | 3.2% | | | | | | 19.1% | | | | | | 7.3% | | | | | | 6.7% | | | | | | 6.2% | | | | | | 5.7% | | | | | | 6.3% | | | | | | 6.4% | | |
|
Infinity Logistics and Transport Ventures Limited
|
| | | | 18.4 | | | | | | 4.0 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 5.7 | | | | | | -0.5 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 16.6 | | | | | | 13.7 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
|
伟策物流公众有限公司
|
| | | | -1.5 | | | | | | -37.3 | | | | | | 1.2 | | | | | | 0.9 | | | | | | 不适用 | | | | | | -3.6 | | | | | | -59.1 | | | | | | 18.3 | | | | | | 6.0 | | | | | | 不适用 | | | | | | 10.5 | | | | | | 7.9 | | | | | | 10.4 | | | | | | 10.9 | | | | | | 不适用 | | |
|
Sonic Interfreight上市公司
有限 |
| | | | 5.5 | | | | | | -46.3 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 21.0 | | | | | | -49.9 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 10.4 | | | | | | 10.6 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
|
活力集团有限公司
|
| | | | 5.2 | | | | | | -28.9 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | NM | | | | | | -23.0 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 13.7 | | | | | | 14.7 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | |
|
集团中位数
|
| | | | 5.2% | | | | | | -28.9% | | | | | | 3.9% | | | | | | 4.2% | | | | | | 5.7% | | | | | | 13.4% | | | | | | -37.3% | | | | | | 10.7% | | | | | | 12.5% | | | | | | 7.3% | | | | | | 10.5% | | | | | | 10.6% | | | | | | 8.0% | | | | | | 8.6% | | | | | | 6.4% | | |
| 平均 | | | | | 13.2% | | | | | | -10.1% | | | | | | 13.3% | | | | | | 8.6% | | | | | | 8.0% | | | | | | 13.0% | | | | | | -4.6% | | | | | | 30.0% | | | | | | 17.8% | | | | | | 12.2% | | | | | | 8.5% | | | | | | 8.8% | | | | | | 9.3% | | | | | | 10.0% | | | | | | 10.2% | | |
| 中位数 | | | | | 6.2% | | | | | | -7.4% | | | | | | 9.5% | | | | | | 7.1% | | | | | | 5.7% | | | | | | 13.4% | | | | | | -27.2% | | | | | | 14.1% | | | | | | 13.8% | | | | | | 10.3% | | | | | | 10.4% | | | | | | 10.0% | | | | | | 9.8% | | | | | | 10.5% | | | | | | 10.0% | | |
|
百世物流科技(中国)有限公司
|
| | | | -7.6% | | | | | | 11.6% | | | | | | 11.7% | | | | | | 12.1% | | | | | | 6.1% | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 17.8% | | | | | | -11.6% | | | | | | -6.9% | | | | | | -0.9% | | | | | | 1.5% | | | | | | 1.7% | | |
| | | |
企业价值作为倍数
|
| |||||||||||||||||||||||||||
|
公司名称
|
| |
LTM
EBITDA |
| |
2024
EBITDA |
| |
2025
EBITDA |
| |
2026
EBITDA |
| |
LTM
收入 |
| |||||||||||||||
| China & HK Express Companies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
ZTO快递(开曼)公司。
|
| | | | 8.1x | | | | | | 7.1x | | | | | | 6.2倍 | | | | | | 5.5x | | | | | | 2.76x | | |
|
J & T环球快递有限公司
|
| | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 0.91 | | |
|
京东物流公司。
|
| | | | 3.7 | | | | | | 3.0 | | | | | | 2.6 | | | | | | 2.3 | | | | | | 0.29 | | |
|
杭州顺丰同城实业有限公司
|
| | | | NM | | | | | | 33.9 | | | | | | 22.1 | | | | | | 16.1 | | | | | | 0.60 | | |
|
集团中位数
|
| | | | 5.9x | | | | | | 7.1x | | | | | | 6.2倍 | | | | | | 5.5x | | | | | | 0.75x | | |
| 中国&香港货运公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
嘉里物流联网有限公司
|
| | | | 4.0x | | | | | | 3.5x | | | | | | 3.3x | | | | | | 3.2x | | | | | | 0.37x | | |
|
ANE(Cayman)Inc。
|
| | | | 4.1 | | | | | | 3.8 | | | | | | 3.4 | | | | | | 3.1 | | | | | | 0.71 | | |
|
盛丰发展有限公司
|
| | | | 4.9 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.25 | | |
|
嘉泓物流国际控股有限公司
|
| | | | 10.0 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.64 | | |
|
集团中位数
|
| | | | 4.5x | | | | | | 3.7x | | | | | | 3.4x | | | | | | 3.1x | | | | | | 0.50x | | |
| 美国和欧洲公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
联合包裹服务公司
|
| | | | 10.6x | | | | | | 10.0x | | | | | | 8.8x | | | | | | 7.8x | | | | | | 1.46x | | |
|
联邦快递公司
|
| | | | 6.7 | | | | | | 7.2 | | | | | | 6.6 | | | | | | 6.1 | | | | | | 0.87 | | |
|
德国邮政股份公司
|
| | | | 6.2 | | | | | | 5.8 | | | | | | 5.3 | | | | | | 5.0 | | | | | | 0.75 | | |
|
康捷国际物流国际电投公司。
|
| | | | 17.0 | | | | | | 17.0 | | | | | | 16.3 | | | | | | 16.2 | | | | | | 1.80 | | |
|
Forward Air Corporation
|
| | | | 15.1 | | | | | | 11.3 | | | | | | 8.2 | | | | | | 不适用 | | | | | | 1.63 | | |
|
集团中位数
|
| | | | 10.6x | | | | | | 10.0x | | | | | | 8.2x | | | | | | 6.9x | | | | | | 1.46x | | |
| 海运公司 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Triple i Logistics Public Company Limited
|
| | | | 15.1x | | | | | | 15.3x | | | | | | 13.2x | | | | | | 12.4x | | | | | | 1.35x | | |
|
Infinity Logistics and Transport Ventures Limited
|
| | | | 9.8 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 1.64 | | |
|
伟策物流公众有限公司
|
| | | | 10.0 | | | | | | 9.0 | | | | | | 8.5 | | | | | | 不适用 | | | | | | 0.97 | | |
|
Sonic Interfreight Public Company Limited
|
| | | | 4.3 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.46 | | |
|
活力集团有限公司
|
| | | | 2.4 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.55 | | |
|
集团中位数
|
| | | | 9.8x | | | | | | 12.1x | | | | | | 10.9x | | | | | | 12.4x | | | | | | 0.97x | | |
| 平均 | | | | | 8.3x | | | | | | 10.6x | | | | | | 8.7x | | | | | | 7.8x | | | | | | 1.00x | | |
| 中位数 | | | | | 7.4x | | | | | | 8.1x | | | | | | 7.4x | | | | | | 5.8x | | | | | | 0.81x | | |
|
宣布
|
| |
目标名称
|
| |
收购方名称
|
| |
企业
价值 |
| |
LTM
收入 |
| |
LTM
EBITDA |
| |
LTM
息税前利润 |
| |
EBITDA
保证金 |
| |
EV/
收入 |
| |
EV/
EBITDA |
| |||||||||||||||||||||
|
4/9/2024
|
| | 国际发行 Services PLC(NKA:International 分销服务公司) |
| | EP Corporate Group,A.S。 | | | | $ | 6,665 | | | | | $ | 16,013 | | | | | $ | 962 | | | | | $ | 355 | | | | | | 6.0% | | | | | | 0.42x | | | | | | 6.9x | | |
|
2/29/2024
|
| | 温坎顿公司 | | | Gxo Logistics, Inc. | | | | $ | 1,213 | | | | | $ | 1,712 | | | | | $ | 139 | | | | | $ | 132 | | | | | | 8.1% | | | | | | 0.71x | | | | | | 8.7x | | |
|
9/11/2023
|
| | DX(集团)股份有限公司 | | |
H.I.G. Europe Realty Partners
|
| | | $ | 496 | | | | | $ | 599 | | | | | $ | 74 | | | | | $ | 68 | | | | | | 12.3% | | | | | | 0.83x | | | | | | 6.7x | | |
|
9/28/2022
|
| |
Promontoria Holding 243 B.V。
|
| | SATS International SAS | | | | $ | 1,211 | | | | | $ | 1,661 | | | | | $ | 224 | | | | | | 不适用 | | | | | | 13.5% | | | | | | 0.73x | | | | | | 5.4x | | |
|
5/12/2022
|
| | Kintetsu World Express, Inc. | | | 近铁集团控股有限公司, 有限公司。 |
| | | $ | 2,164 | | | | | $ | 7,977 | | | | | $ | 653 | | | | | $ | 493 | | | | | | 8.2% | | | | | | 0.27倍 | | | | | | 3.3x | | |
|
3/11/2022
|
| | 德鹏物流股份有限公司。 | | | 京东物流公司。 | | | | $ | 2,346 | | | | | $ | 4,936 | | | | | $ | 388 | | | | | $ | 222 | | | | | | 7.9% | | | | | | 0.48x | | | | | | 6.0x | | |
|
10/29/2021
|
| | BEST Inc.的中国快递业务。 | | | J & T环球快递有限公司 | | | | $ | 1,062 | | | | | $ | 2,796 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.38x | | | | | | 不适用 | | |
|
9/9/2021
|
| | Echo Global Logistics, Inc. | | | TJC LP | | | | $ | 1,369 | | | | | $ | 3,181 | | | | | $ | 83 | | | | | $ | 66 | | | | | | 2.6% | | | | | | 0.43x | | | | | | 16.5倍 | | |
|
2/9/2021
|
| |
嘉里物流联网有限公司
|
| | 顺丰控股股份有限公司 | | | | $ | 5,353 | | | | | $ | 8,033 | | | | | $ | 577 | | | | | $ | 452 | | | | | | 7.2% | | | | | | 0.67x | | | | | | 9.3x | | |
|
1/16/2019
|
| | Panalpina Welttransport(Holding)AG | | | DSV A/S(nka:DSV A/S) | | | | $ | 4,714 | | | | | $ | 6,134 | | | | | $ | 278 | | | | | $ | 250 | | | | | | 4.5% | | | | | | 0.77x | | | | | | 17.0x | | |
|
11/2/2018
|
| | CaseStack,Inc。 | | | Hub Group, Inc. | | | | $ | 252 | | | | | $ | 242 | | | | | $ | 22 | | | | | | 不适用 | | | | | | 9.1% | | | | | | 1.04x | | | | | | 11.5x | | |
| | 平均 | | | | | 0.61x | | | | | | 9.1x | | |
| | 中位数 | | | | | 0.67x | | | | | | 7.8x | | |
|
(人民币千元)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
公制
|
| |
上市公司
范围 |
| |
公共
公司 中位数 |
| |
并购
交易 中位数 |
| |
公司
业绩 |
| |
DCF分析
企业价值区间 |
| |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
¥800,000 – ¥960,000
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
隐含倍数
|
|
|
EV/LTM收入
|
| |
0.25x – 2.76x
|
| | | | 0.81x | | | | | | 0.67x | | | | | ¥ | 8,542,617 | | | |
0.09x – 0.11x
|
|
|
EV/2025年EBITDA
|
| |
2.6x – 22.1x
|
| | | | 7.4x | | | | | | 不适用 | | | | | ¥ | 156,719 | | | |
5.1x – 6.1x
|
|
|
EV/2026年EBITDA
|
| |
2.3x – 16.2x
|
| | | | 5.8x | | | | | | 不适用 | | | | | ¥ | 184,554 | | | |
4.3x – 5.2x
|
|
| | | |
合并前的所有权*
|
| |
合并后的所有权
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
账面净值
|
| |
净亏损
|
| |
账面净值
|
| |
净亏损
|
| ||||||||||||||||||||||||||||||||||||
|
姓名
|
| |
$’000
|
| |
%
|
| |
$’000
|
| |
%
|
| |
$’000
|
| |
%
|
| |
$’000
|
| |
%
|
| ||||||||||||||||||||||||
|
周先生
|
| | | | (5,015) | | | | | | 13.60 | | | | | | 15,603 | | | | | | 13.60 | | | | | | (7,629) | | | | | | 20.69 | | | | | | 23,736 | | | | | | 20.69 | | |
|
周先生
|
| | | | (703) | | | | | | 1.91 | | | | | | 2,188 | | | | | | 1.91 | | | | | | (773) | | | | | | 2.10 | | | | | | 2,404 | | | | | | 2.10 | | |
|
AIL
|
| | | | (8,401) | | | | | | 22.78 | | | | | | 26,135 | | | | | | 22.78 | | | | | | (8,400) | | | | | | 22.78 | | | | | | 26,132 | | | | | | 22.78 | | |
|
BJ Russell
|
| | | | (3,283) | | | | | | 8.91 | | | | | | 10,215 | | | | | | 8.91 | | | | | | (3,283) | | | | | | 8.90 | | | | | | 10,214 | | | | | | 8.90 | | |
| | | |
合并前的所有权*
|
| |
合并后的所有权
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
账面净值
|
| |
净亏损
|
| |
账面净值
|
| |
净亏损
|
| ||||||||||||||||||||||||||||||||||||
|
姓名
|
| |
$’000
|
| |
%
|
| |
$’000
|
| |
%
|
| |
$’000
|
| |
%
|
| |
$’000
|
| |
%
|
| ||||||||||||||||||||||||
| CIL | | | | | (1,786) | | | | | | 4.84 | | | | | | 5,555 | | | | | | 4.84 | | | | | | (1,785) | | | | | | 4.84 | | | | | | 5,554 | | | | | | 4.84 | | |
|
韶涵周杰伦
|
| | | | (497) | | | | | | 1.35 | | | | | | 1,547 | | | | | | 1.35 | | | | | | (497) | | | | | | 1.35 | | | | | | 1,547 | | | | | | 1.35 | | |
|
David Hsiaoming Ting,
2012年MKB不可撤销信托、Ting Childrens不可撤销信托及Ting Family Trust(1) |
| | | | (152) | | | | | | 0.41 | | | | | | 474 | | | | | | 0.41 | | | | | | (322) | | | | | | 0.87 | | | | | | 1,003 | | | | | | 0.87 | | |
|
新水合盛资本有限公司(2)
|
| | | | (216) | | | | | | 0.59 | | | | | | 673 | | | | | | 0.59 | | | | | | (216) | | | | | | 0.59 | | | | | | 673 | | | | | | 0.59 | | |
|
IDG-Accel China Capital II L.P.和IDG-Accel China Capital II Investors L.P。(3)
|
| | | | (406) | | | | | | 1.10 | | | | | | 1,263 | | | | | | 1.10 | | | | | | (406) | | | | | | 1.10 | | | | | | 1,263 | | | | | | 1.10 | | |
|
Broad Street Principal Investments,L.L.C.、MBD 2014 Holdings,L.P.、Stone Street 2014 Holdings,L.P.和Bridge Street 2014 Holdings,L.P。(4)
|
| | | | (913) | | | | | | 2.47 | | | | | | 2,839 | | | | | | 2.47 | | | | | | (912) | | | | | | 2.47 | | | | | | 2,839 | | | | | | 2.47 | | |
|
Peng Chen
|
| | | | (10) | | | | | | 0.03 | | | | | | 32 | | | | | | 0.03 | | | | | | (10) | | | | | | 0.03 | | | | | | 32 | | | | | | 0.03 | | |
|
刘继美
|
| | | | (73) | | | | | | 0.20 | | | | | | 228 | | | | | | 0.20 | | | | | | (73) | | | | | | 0.20 | | | | | | 228 | | | | | | 0.20 | | |
|
张芒粒
|
| | | | (73) | | | | | | 0.20 | | | | | | 229 | | | | | | 0.20 | | | | | | (73) | | | | | | 0.20 | | | | | | 228 | | | | | | 0.20 | | |
|
张砚冰
|
| | | | (16) | | | | | | 0.04 | | | | | | 49 | | | | | | 0.04 | | | | | | (16) | | | | | | 0.04 | | | | | | 49 | | | | | | 0.04 | | |
|
Tao Liu
|
| | | | (3) | | | | | | 0.01 | | | | | | 8 | | | | | | 0.01 | | | | | | (3) | | | | | | 0.01 | | | | | | 8 | | | | | | 0.01 | | |
|
Xiaoqing Wang
|
| | | | (14) | | | | | | 0.04 | | | | | | 44 | | | | | | 0.04 | | | | | | (14) | | | | | | 0.04 | | | | | | 44 | | | | | | 0.04 | | |
|
何丽丽
|
| | | | (4) | | | | | | 0.01 | | | | | | 12 | | | | | | 0.01 | | | | | | (4) | | | | | | 0.01 | | | | | | 12 | | | | | | 0.01 | | |
|
刘波
|
| | | | (24) | | | | | | 0.07 | | | | | | 76 | | | | | | 0.07 | | | | | | (24) | | | | | | 0.07 | | | | | | 76 | | | | | | 0.07 | | |
|
徐宜东
|
| | | | (17) | | | | | | 0.04 | | | | | | 51 | | | | | | 0.04 | | | | | | (17) | | | | | | 0.04 | | | | | | 51 | | | | | | 0.04 | | |
|
罗伯特·朱
|
| | | | (28) | | | | | | 0.07 | | | | | | 86 | | | | | | 0.07 | | | | | | (28) | | | | | | 0.07 | | | | | | 86 | | | | | | 0.07 | | |
|
创世纪资本企业公司。
|
| | | | (388) | | | | | | 1.05 | | | | | | 1,206 | | | | | | 1.0 | | | | | | (388) | | | | | | 1.05 | | | | | | 1,206 | | | | | | 1.05 | | |
|
CBLC投资有限公司(5)
|
| | | | (1,407) | | | | | | 3.82 | | | | | | 4,377 | | | | | | 3.82 | | | | | | (703) | | | | | | 1.91 | | | | | | 2,188 | | | | | | 1.91 | | |
|
CCAP Best Logistics Holdings Limited和CDIB Capital Investment I Limited(6)
|
| | | | (580) | | | | | | 1.57 | | | | | | 1,803 | | | | | | 1.57 | | | | | | (580) | | | | | | 1.57 | | | | | | 1,803 | | | | | | 1.57 | | |
|
上海广实投资中心
(有限合伙)(7) |
| | | | (928) | | | | | | 2.52 | | | | | | 2,886 | | | | | | 2.52 | | | | | | (792) | | | | | | 2.15 | | | | | | 2,464 | | | | | | 2.15 | | |
|
Denlux
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,835) | | | | | | 23.96 | | | | | | 27,486 | | | | | | 23.96 | | |
|
陈先生
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (408) | | | | | | 1.11 | | | | | | 1,269 | | | | | | 1.11 | | |
|
Kiu女士
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (680) | | | | | | 1.84 | | | | | | 2,114 | | | | | | 1.84 | | |
|
合计
|
| | | | (24,936) | | | | | | 67.63 | | | | | | 77,579 | | | | | | 67.63 | | | | | | (36,871) | | | | | | 100.00 | | | | | | 114,708 | | | | | | 100.00 | | |
| | | |
股份(不包括
不包括的股份) |
| |
公司期权(不包括
不包括的股份) |
| |
公司RSU
奖项(不包括 不包括的股份) |
| |
现金总额
付款于 生效时间 (美元) |
| ||||||||||||||||||||||||||||||||||||
|
姓名
|
| |
股份
有利 拥有 |
| |
现金
付款 (美元) |
| |
底层
股份 |
| |
运动
价格 (美元) |
| |
现金
付款 (美元) |
| |
底层
股份 |
| |
现金
付款 (美元) |
| |||||||||||||||||||||||||||
|
邵宁周杰伦
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | — | | | | | | — | | | | | | 301,880 | | | | | | — | | | | | | — | | |
|
陈慎
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | — | | | | | | — | | | | | | 0 | | | | | | — | | | | | | — | | |
|
Lei Jin
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | — | | | | | | — | | | | | | 0 | | | | | | — | | | | | | — | | |
|
周韶健
|
| | | | 0 | | | | | | 0 | | | | | | 350,000 | | | | | | 0.75 | | | | | | — | | | | | | 325,000 | | | | | | — | | | | | | — | | |
|
李文飚
|
| | | | 130,000 | | | | | | 18,720 | | | | | | 0 | | | | | | — | | | | | | — | | | | | | 0 | | | | | | — | | | | | | 18,720 | | |
|
Ying Wu
|
| | | | 150,000 | | | | | | 21,600 | | | | | | 50,000 | | | | | | 0.75 | | | | | | — | | | | | | 0 | | | | | | — | | | | | | 21,600 | | |
|
Klaus Anker Petersen
|
| | | | 150,000 | | | | | | 21,600 | | | | | | 0 | | | | | | — | | | | | | — | | | | | | 0 | | | | | | — | | | | | | 21,600 | | |
|
Gloria Chien-Yi Fan
|
| | | | 709,820 | | | | | | 102,214 | | | | | | 0 | | | | | | — | | | | | | — | | | | | | 305,000 | | | | | | — | | | | | | 102,214 | | |
|
张芒粒
|
| | | | 0 | | | | | | 0 | | | | | | 29,040 | | | | | | 0.75 | | | | | | — | | | | | | 265,000 | | | | | | — | | | | | | — | | |
|
Xiaoqing Wang
|
| | | | 22,900 | | | | | | 3,298 | | | | | | 2,700 | | | | | | 0.75 | | | | | | — | | | | | | 97,500 | | | | | | — | | | | | | 3,298 | | |
|
Tao Liu
|
| | | | 111,360 | | | | | | 16,036 | | | | | | 5,980 | | | | | | 0.75 | | | | | | — | | | | | | 342,500 | | | | | | — | | | | | | 16,036 | | |
|
张砚冰
|
| | | | 143,840 | | | | | | 20,713 | | | | | | 10,580 | | | | | | 0.75 | | | | | | — | | | | | | 290,000 | | | | | | — | | | | | | 20,713 | | |
|
刘继美
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | — | | | | | | — | | | | | | 295,000 | | | | | | — | | | | | | — | | |
|
Peng Chen
|
| | | | 1,500 | | | | | | 216 | | | | | | 22,700 | | | | | | 0.75 | | | | | | — | | | | | | 52,500 | | | | | | — | | | | | | 216 | | |
|
合计
|
| | | | 1,419,420 | | | | | | 204,396 | | | | | | 471,000 | | | | | | — | | | | | | — | | | | | | 2,274,380 | | | | | | — | | | | | | 204,396 | | |
|
说明
|
| |
金额
(美元) |
| |||
|
法律费用和开支
|
| | | 美元 | 1,375,000 | | |
|
财务顾问费及开支
|
| | | 美元 | 600,000 | | |
|
备案费用
|
| | | 美元 | 2,885 | | |
|
杂项(例如ADS计划终止费、打印机和邮寄
费用) |
| | | 美元 | 5,300,000 | | |
|
合计
|
| | | 美元 | 7,277,885 | | |
| | | |
每ADS销售价格
(单位:美元) |
| |||||||||
| | | |
高
|
| |
低
|
| ||||||
| 季刊 | | | | | | | | | | | | | |
| 2022 | | | | | | | | | | | | | |
|
第一季度
|
| | | | 22.60 | | | | | | 8.80 | | |
|
第二季度
|
| | | | 13.96 | | | | | | 3.96 | | |
|
第三季度
|
| | | | 6.30 | | | | | | 2.60 | | |
|
第四季度
|
| | | | 3.27 | | | | | | 2.00 | | |
| 2023 | | | | | | | | | | | | | |
|
第一季度
|
| | | | 3.72 | | | | | | 2.24 | | |
|
第二季度
|
| | | | 3.22 | | | | | | 2.01 | | |
|
第三季度
|
| | | | 2.94 | | | | | | 1.68 | | |
|
第四季度
|
| | | | 2.75 | | | | | | 2.10 | | |
| 2024 | | | | | | | | | | | | | |
|
第一季度
|
| | | | 2.60 | | | | | | 1.99 | | |
|
第二季度
|
| | | | 2.77 | | | | | | 1.85 | | |
|
第三季度
|
| | | | 2.76 | | | | | | 2.66 | | |
|
第四季度(截至2024年12月31日)
|
| | | | 2.75 | | | | | | 2.60 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||
| | | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| 来自第三方的收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
运费交付
|
| | | | 8,244,435 | | | | | | 4,843,121 | | | | | | 5,314,447 | | | | | | 748,524 | | |
|
供应链管理
|
| | | | 1,476,743 | | | | | | 1,678,619 | | | | | | 1,824,984 | | | | | | 257,043 | | |
|
全球
|
| | | | 992,518 | | | | | | 708,745 | | | | | | 783,952 | | | | | | 110,418 | | |
|
其他
|
| | | | 172,442 | | | | | | 116,812 | | | | | | 106,307 | | | | | | 14,973 | | |
| | | | | | 10,886,138 | | | | | | 7,347,297 | | | | | | 8,029,690 | | | | | | 1,130,958 | | |
| 关联方收入 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
运费交付
|
| | | | — | | | | | | 45,157 | | | | | | 89,948 | | | | | | 12,669 | | |
|
供应链管理
|
| | | | 338,361 | | | | | | 143,456 | | | | | | 33,645 | | | | | | 4,739 | | |
|
全球
|
| | | | 201,337 | | | | | | 208,162 | | | | | | 162,561 | | | | | | 22,896 | | |
| | | | | | 539,698 | | | | | | 396,775 | | | | | | 286,154 | | | | | | 40,304 | | |
|
总收入
|
| | | | 11,425,836 | | | | | | 7,744,072 | | | | | | 8,315,844 | | | | | | 1,171,262 | | |
| 收益成本 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
运费交付
|
| | | | (8,506,738) | | | | | | (5,114,937) | | | | | | (5,206,967) | | | | | | (733,386) | | |
|
供应链管理
|
| | | | (1,741,832) | | | | | | (1,711,818) | | | | | | (1,700,467) | | | | | | (239,506) | | |
|
全球
|
| | | | (1,258,511) | | | | | | (1,081,587) | | | | | | (1,131,484) | | | | | | (159,366) | | |
|
其他
|
| | | | (118,143) | | | | | | (99,288) | | | | | | (26,489) | | | | | | (3,731) | | |
|
收入总成本
|
| | | | (11,625,224) | | | | | | (8,007,630) | | | | | | (8,065,407) | | | | | | (1,135,989) | | |
|
毛(亏损)利润
|
| | | | (199,388) | | | | | | (263,558) | | | | | | 250,437 | | | | | | 35,273 | | |
|
销售费用
|
| | | | (260,219) | | | | | | (237,918) | | | | | | (256,621) | | | | | | (36,144) | | |
|
一般和行政费用
(包括支付给相关 13,608元、9,041元和 截至年度人民币6,845元(964美元) 2021年12月31日、2022年和2023年, 分别) |
| | | | (881,498) | | | | | | (889,345) | | | | | | (737,775) | | | | | | (103,913) | | |
|
研发费用
|
| | | | (180,204) | | | | | | (144,181) | | | | | | (115,917) | | | | | | (16,327) | | |
|
长期资产减值
|
| | | | — | | | | | | — | | | | | | (94,699) | | | | | | (13,338) | | |
|
其他营业收入,净额
|
| | | | 58,337 | | | | | | 108,817 | | | | | | 2,658 | | | | | | 374 | | |
|
总营业费用
|
| | | | (1,263,584) | | | | | | (1,162,627) | | | | | | (1,202,354) | | | | | | (169,348) | | |
|
经营亏损
|
| | | | (1,462,972) | | | | | | (1,426,185) | | | | | | (951,917) | | | | | | (134,075) | | |
|
利息收入
|
| | | | 49,658 | | | | | | 80,361 | | | | | | 83,810 | | | | | | 11,805 | | |
|
利息支出(包括利息支出到
关联方63,561、62,192元 年的人民币35,108元(4,945美元) 截至2021年12月31日、2022年和2023年, 分别) |
| | | | (142,751) | | | | | | (89,058) | | | | | | (64,283) | | | | | | (9,055) | | |
|
外汇收益(亏损)
|
| | | | 44,556 | | | | | | (132,730) | | | | | | (14,010) | | | | | | (1,974) | | |
|
其他收入,净额
|
| | | | 265,822 | | | | | | 31,677 | | | | | | 6,613 | | | | | | 931 | | |
|
衍生资产和衍生负债公允价值变动(亏损)收益
|
| | | | (14,918) | | | | | | 71,619 | | | | | | 32,322 | | | | | | 4,553 | | |
|
所得税前亏损及应占净亏损
股权投资对象 |
| | | | (1,260,605) | | | | | | (1,464,316) | | | | | | (907,465) | | | | | | (127,815) | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||||||||
| | | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
|
所得税费用
|
| | | | (3,198) | | | | | | (511) | | | | | | (1,141) | | | | | | (161) | | |
|
应占权益被投资方净亏损前亏损
|
| | | | (1,263,803) | | | | | | (1,464,827) | | | | | | (908,606) | | | | | | (127,976) | | |
|
应占权益被投资方净亏损
|
| | | | (58) | | | | | | — | | | | | | — | | | | | | — | | |
|
持续经营净亏损
|
| | | | (1,263,861) | | | | | | (1,464,827) | | | | | | (908,606) | | | | | | (127,976) | | |
|
终止经营业务净收入(亏损),税后净额
|
| | | | 1,473,489 | | | | | | (38,464) | | | | | | 15,222 | | | | | | 2,144 | | |
|
净收入(亏损)
|
| | | | 209,628 | | | | | | (1,503,291) | | | | | | (893,384) | | | | | | (125,832) | | |
|
归属于持续经营业务的净亏损
对非控股权益 |
| | | | (52,279) | | | | | | (39,980) | | | | | | (78,982) | | | | | | (11,124) | | |
|
归属于BEST Inc.的净利润(亏损)
|
| | | | 261,907 | | | | | | (1,463,311) | | | | | | (814,402) | | | | | | (114,708) | | |
|
A类、B类和C类普通股每股净收益(亏损):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| 基本和稀释 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
持续经营
|
| | | | (3.12) | | | | | | (3.63) | | | | | | (2.18) | | | | | | (0.31) | | |
|
终止经营
|
| | | | 3.80 | | | | | | (0.10) | | | | | | 0.04 | | | | | | 0.01 | | |
|
归属于A类、B类和C类普通股股东的每股基本和摊薄净收益(亏损)
|
| | | | 0.68 | | | | | | (3.73) | | | | | | (2.14) | | | | | | (0.30) | | |
|
每股ADS净收益(亏损)(1 ADS等于20 A类股)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
每股ADS基本和摊薄净收益(亏损)
|
| | | | 13.60 | | | | | | (74.60) | | | | | | (42.70) | | | | | | (6.01) | | |
|
每股净收益(亏损)计算中使用的股份:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| A类股: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 246,207,464 | | | | | | 250,326,701 | | | | | | 239,563,290 | | | | | | 239,563,290 | | |
|
摊薄
|
| | | | 388,073,411 | | | | | | 392,192,648 | | | | | | 381,429,237 | | | | | | 381,429,237 | | |
| B类股: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 94,075,249 | | | | | | 94,075,249 | | | | | | 94,075,249 | | | | | | 94,075,249 | | |
|
摊薄
|
| | | | 94,075,249 | | | | | | 94,075,249 | | | | | | 94,075,249 | | | | | | 94,075,249 | | |
| C类股: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 47,790,698 | | | | | | 47,790,698 | | | | | | 47,790,698 | | | | | | 47,790,698 | | |
|
摊薄
|
| | | | 47,790,698 | | | | | | 47,790,698 | | | | | | 47,790,698 | | | | | | 47,790,698 | | |
|
其他综合(亏损)收益,税后净额为零
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
外币换算调整
|
| | | | (44,298) | | | | | | 17,085 | | | | | | (5,295) | | | | | | (746) | | |
|
持续经营综合亏损
|
| | | | (1,308,159) | | | | | | (1,447,742) | | | | | | (913,901) | | | | | | (128,722) | | |
|
终止经营的综合收益(亏损)
运营 |
| | | | 1,473,489 | | | | | | (38,464) | | | | | | 15,222 | | | | | | 2,144 | | |
|
持续经营综合亏损
归属于非控股权益 |
| | | | (52,279) | | | | | | (39,980) | | | | | | (78,982) | | | | | | (11,124) | | |
|
归属于BEST Inc.的综合收益(亏损)。
|
| | | | 217,609 | | | | | | (1,446,226) | | | | | | (819,697) | | | | | | (115,454) | | |
| | |||||||||||||||||||||||||
| | | |
截至12月31日
|
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | |
| 当前资产: | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物(包括截至2022年12月31日和2023年12月31日仅可用于清偿合并VIE债务的现金及现金等价物分别为人民币5042元和人民币27元(4美元))
|
| | | | 533,481 | | | | | | 425,976 | | | | | | 59,997 | | |
|
受限制现金
|
| | | | 399,337 | | | | | | 1,008,318 | | | | | | 142,019 | | |
|
短期投资
|
| | | | 725,043 | | | | | | 35,888 | | | | | | 5,055 | | |
|
截至2022年12月31日和2023年12月31日的应收账款和票据,分别扣除备抵人民币263,956元和人民币250,104元(35,226美元)
|
| | | | 691,324 | | | | | | 829,802 | | | | | | 116,875 | | |
|
预付款项和其他流动资产(包括截至2022年12月31日和2023年12月31日仅可用于清偿合并VIE债务的预付款项和其他流动资产分别为人民币17,909元和零
|
| | | | 777,842 | | | | | | 674,100 | | | | | | 94,945 | | |
|
应收租赁租金
|
| | | | 43,067 | | | | | | 47,925 | | | | | | 6,750 | | |
|
应收关联方款项
|
| | | | 76,368 | | | | | | 60,394 | | | | | | 8,506 | | |
|
库存
|
| | | | 16,480 | | | | | | 7,794 | | | | | | 1,098 | | |
|
流动资产总额
|
| | | | 3,262,942 | | | | | | 3,090,197 | | | | | | 435,245 | | |
| 非流动资产: | | | | | | | | | | | | | | | | | | | |
|
受限制现金
|
| | | | 1,545,605 | | | | | | 812,371 | | | | | | 114,420 | | |
|
非流动存款
|
| | | | 50,767 | | | | | | 81,869 | | | | | | 11,531 | | |
|
经营租赁使用权资产
|
| | | | 1,743,798 | | | | | | 1,293,526 | | | | | | 182,189 | | |
|
应收租赁租金
|
| | | | 40,188 | | | | | | 314 | | | | | | 44 | | |
|
长期投资
|
| | | | 156,859 | | | | | | 156,859 | | | | | | 22,093 | | |
|
物业及设备净额
|
| | | | 784,732 | | | | | | 624,205 | | | | | | 87,917 | | |
|
无形资产,净值
|
| | | | 75,553 | | | | | | 93,173 | | | | | | 13,123 | | |
|
商誉
|
| | | | 54,135 | | | | | | 54,135 | | | | | | 7,625 | | |
|
其他非流动资产
|
| | | | 75,666 | | | | | | 46,913 | | | | | | 6,608 | | |
|
非流动资产合计
|
| | | | 4,527,303 | | | | | | 3,163,365 | | | | | | 445,550 | | |
|
总资产
|
| | | | 7,790,245 | | | | | | 6,253,562 | | | | | | 880,795 | | |
| 负债和股东权益 | | | | | | | | | | | | | | | | | | | |
| 流动负债: | | | | | | | | | | | | | | | | | | | |
|
应付账款及应付票据(包括应付账款及应付票据
不求助于主要受益人的合并VIE 截至2022年12月31日的人民币22,379元和人民币45,719元(约合6,456美元)和 分别为2023年) |
| | | | 1,430,004 | | | | | | 1,640,864 | | | | | | 231,110 | | |
| | | |
截至12月31日
|
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
|
应计费用和其他负债(包括截至2022年12月31日和2023年12月31日的未向主要受益人追索的合并VIE的应计费用和其他负债分别为人民币20,741元和人民币33,230元(4,690美元))
|
| | | | 1,145,654 | | | | | | 1,091,573 | | | | | | 153,745 | | |
|
客户垫款和定金及递延收入(包括截至2022年12月31日和2023年12月31日的客户垫款和定金及合并VIE无追索权主要受益人的递延收入分别为零和人民币34元(5美元))
|
| | | | 277,737 | | | | | | 288,184 | | | | | | 40,590 | | |
|
经营租赁负债(包括截至2022年12月31日和2023年12月31日不追索主要受益人的合并VIE经营租赁负债分别为人民币376元和零
|
| | | | 544,262 | | | | | | 523,790 | | | | | | 73,774 | | |
|
融资租赁负债(包括截至2022年12月31日和2023年12月31日无追索权的合并VIE的融资租赁负债分别为人民币10,383元和人民币20元(3美元))
|
| | | | 11,873 | | | | | | 418 | | | | | | 59 | | |
|
应付关联方款项
|
| | | | 1,315 | | | | | | 1,119 | | | | | | 158 | | |
|
应交所得税
|
| | | | 1,563 | | | | | | 2,777 | | | | | | 391 | | |
|
短期银行贷款(包括截至2022年12月31日和2023年12月31日的合并VIE无追索权的短期银行贷款分别为人民币110,142元和人民币144,755元(约合20,438美元))
|
| | | | 183,270 | | | | | | 401,755 | | | | | | 56,586 | | |
|
长期银行贷款–流动部分
|
| | | | — | | | | | | 794,679 | | | | | | 111,928 | | |
|
长期借款–流动部分
|
| | | | 79,148 | | | | | | 721 | | | | | | 102 | | |
|
关联方持有的可转换优先票据-当前
|
| | | | 522,744 | | | | | | 106,240 | | | | | | 14,964 | | |
|
第三方持有的可转换优先票据-当前
|
| | | | 77 | | | | | | 78 | | | | | | 11 | | |
|
流动负债合计
|
| | | | 4,197,647 | | | | | | 4,852,198 | | | | | | 683,418 | | |
| 非流动负债 | | | | | | | | | | | | | | | | | | | |
|
经营租赁负债
|
| | | | 1,292,057 | | | | | | 862,514 | | | | | | 121,483 | | |
|
融资租赁负债(包括截至2022年12月31日和2023年12月31日的合并VIE无追索权的融资租赁负债分别为人民币24,702元和人民币370元(52美元))
|
| | | | 26,024 | | | | | | 1,231 | | | | | | 173 | | |
|
长期银行贷款
|
| | | | 928,894 | | | | | | 159,729 | | | | | | 22,497 | | |
|
长期借款
|
| | | | 381 | | | | | | — | | | | | | — | | |
|
关联方持有的可转换优先票据
|
| | | | 522,744 | | | | | | 424,962 | | | | | | 59,855 | | |
|
其他非流动负债(包括
不求助于主要受益人的合并VIE 截至2022年12月31日的人民币438元和人民币17,346元(2,449美元)和 分别为2023年) |
| | | | 18,752 | | | | | | 22,837 | | | | | | 3,216 | | |
|
非流动负债合计
|
| | | | 2,788,852 | | | | | | 1,471,273 | | | | | | 207,224 | | |
|
负债总额
|
| | | | 6,986,499 | | | | | | 6,323,471 | | | | | | 890,642 | | |
| | |||||||||||||||||||
| | | |
截至12月31日
|
| |||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元
|
| |||||||||
| 夹层股权: | | | | | | | | | | | | | | | | | | | |
|
可换股非控股权益
|
| | | | 191,865 | | | | | | 191,865 | | | | | | 27,024 | | |
|
夹层权益合计
|
| | | | 191,865 | | | | | | 191,865 | | | | | | 27,024 | | |
|
BEST Inc.股东权益(赤字)
|
| | | | 697,009 | | | | | | (98,152) | | | | | | (13,825) | | |
|
非控股权益
|
| | | | (85,128) | | | | | | (163,622) | | | | | | (23,046) | | |
|
股东权益总额(赤字)
|
| | | | 611,881 | | | | | | (261,774) | | | | | | (36,871) | | |
|
总负债、夹层权益和股东权益(赤字)
|
| | | | 7,790,245 | | | | | | 6,253,562 | | | | | | 880,795 | | |
| | |||||||||||||||||||
|
期
|
| |
总数
购买的ADS |
| |
价格范围
每ADS付费 |
| |
平均价格
每ADS付费 |
| |||||||||
|
2023年第一季度
|
| | | | 210,125 | | | | | $ | 2.97 ~ 3.34 | | | | | $ | 3.11 | | |
|
2023年第二季度
|
| | | | 475,990 | | | | | $ | 2.10 ~ 3.01 | | | | | $ | 2.63 | | |
|
2023年第三季度
|
| | | | 579,570 | | | | | $ | 1.81 ~ 2.88 | | | | | $ | 2.46 | | |
| | | |
A类
|
| |
乙类
|
| |
C类
|
| |
投票
动力**** |
| ||||||||||||||||||||||||||||||
| | | |
数
|
| |
百分比
|
| |
数
|
| |
百分比
|
| |
数
|
| |
百分比
|
| ||||||||||||||||||||||||
|
邵宁周杰伦
|
| | | | 3,735,180 | | | | | | 1.6 | | | | | | — | | | | | | — | | | | | | 47,790,698 | | | | | | 100.0 | | | | | | 46.7 | | |
|
陈慎
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Lei Jin
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
周韶健
|
| | | | 7,322,907(1) | | | | | | 3.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
李文飚
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
Ying Wu
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
Klaus Anker Petersen
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
Gloria Chien-Yi Fan
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
张芒粒
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
Xiaoqing Wang
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
Tao Liu
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
张砚冰
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
刘继美
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
Peng Chen
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
董事和执行官
作为一个群体 |
| | | | 15,170,747 | | | | | | 6.4 | | | | | | — | | | | | | — | | | | | | 47,790,698 | | | | | | 100.0 | | | | | | 47.0 | | |
|
阿里巴巴集团控股有限公司(2)
|
| | | | 19,886,383 | | | | | | 8.5 | | | | | | 94,075,249 | | | | | | 100.0 | | | | | | — | | | | | | — | | | | | | 46.5 | | |
|
BJ罗素控股
有限(3) |
| | | | 33,548,304 | | | | | | 14.3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.1 | | |
|
高盛集团(4)
|
| | | | 9,332,420 | | | | | | 4.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
韶涵周杰伦
|
| | | | 5,081,395 | | | | | | 2.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
2012年MKB不可撤销信托
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
Ting Childrens不可撤销信托
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
庭氏家族信托
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
丁小明
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
新水合盛资本有限公司
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
IDG-Accel China Capital II L.P。
|
| | | | 3,970,760 | | | | | | 1.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
IDG-Accel China Capital II Investors L.P。
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
CBLC投资有限公司
|
| | | | 14,373,711 | | | | | | 6.1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
| | | |
A类
|
| |
乙类
|
| |
C类
|
| |
投票
动力**** |
| ||||||||||||||||||||||||||||||
| | | |
数
|
| |
百分比
|
| |
数
|
| |
百分比
|
| |
数
|
| |
百分比
|
| ||||||||||||||||||||||||
|
CDIB Capital Investment I Limited
|
| | | | 5,922,681 | | | | | | 2.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
上海广实投资
中心 |
| | | | 9,478,182 | | | | | | 4.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
创世纪资本企业
公司。 |
| | | | 3,959,760 | | | | | | 1.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
罗伯特·朱
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
|
徐宜东
|
| | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ** | | |
| | | |
页
|
| |||
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-8 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-13 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-18 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | |
页
|
| |||
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | |
页
|
| |||
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | $ | | | 第1.3(c)款) | |
| | 2025年可转换票据 | | | 第6.1节(二)款) | |
| | 收购建议 | | | 第6.5(g)(i)条) | |
| | ADS | | | 第3.1(b)款) | |
| | ADS | | | 第3.1(b)款) | |
| | 协议 | | | 序言 | |
| | 阿里巴巴中国 | | | 第4.15(a)款) | |
| | 替代收购协议 | | | 第6.5(a)(i)(d)条) | |
| | 适用日期 | | | 第4.6(a)款) | |
| | 仲裁员 | | | 第10.8(b)款) | |
| | 基本保费 | | | 第7.4(d)款) | |
| | 变更通知 | | | 第6.5(c)(二)条) | |
| | 亚信 | | | 独奏会 | |
| | 收盘 | | | 第2.2节 | |
| | 截止日期 | | | 第2.2节 | |
| | 公司 | | | 序言 | |
| | 公司福利计划 | | | 第4.12(a)款) | |
| | 公司董事会 | | | 独奏会 | |
| | 公司董事会推荐 | | | 独奏会 | |
| | 公司披露时间表 | | | 第四条 | |
| | 公司材料属性 | | | 第4.19(b)款) | |
| | 公司许可证 | | | 第4.18(b)款) | |
| | 合同 | | | 第4.15(a)款) | |
| | 受保人员 | | | 第7.4(a)款) | |
| | 存款协议 | | | 第3.6节 | |
| | 保存人 | | | 第3.6节 | |
| | 异议者的权利 | | | 第3.1(d)款) | |
| | 异议股东 | | | 第3.1(d)款) | |
| | 异议股份 | | | 第3.1(d)款) | |
| | 生效时间 | | | 第2.3节 | |
| | 可执行性例外 | | | 第4.3节 | |
| | 股权承诺函 | | | 第5.5(a)款) | |
| | 股权融资 | | | 第5.5(a)款) | |
| | 股权 | | | 第4.2(a)款) | |
| | 交易法 | | | 第4.5节 | |
| | 外汇基金 | | | 第3.2(a)款) | |
| | 财务报表 | | | 第4.6(b)节) | |
| | 公认会计原则 | | | 第4.6(b)节) | |
| | 政府实体 | | | 第4.5节 | |
| | HKIAC | | | 第10.8(b)款) | |
| | HKIAC规则 | | | 第10.8(b)款) | |
| | 赔偿协议 | | | 第7.4(a)款) | |
| | 干预事件 | | | 第6.5(g)(二)条) | |
| | 介入事件通知 | | | 第6.5(d)款) | |
| | 介入事件通知期 | | | 第6.5(d)款) | |
| | 知识产权协议 | | | 第4.17(d)款) | |
| | 法律程序 | | | 第4.11款 | |
| | 物资合同 | | | 第4.15(b)款) | |
| | 合并 | | | 独奏会 | |
| | 合并对价 | | | 第3.2(a)款) | |
| | 合并子公司 | | | 序言 | |
| | 非必要补救措施 | | | 第7.2(d)款) | |
| | 通知期限 | | | 第6.5(c)(二)条) | |
| | 纽约证券交易所 | | | 第4.2(a)款) | |
| | 开源材料 | | | 第4.17(j)节) | |
| | 家长 | | | 序言 | |
| | 母材不良影响 | | | 第5.1节 | |
| | 母选项 | | | 第3.4(c)(i)条) | |
| | 家长RSU奖 | | | 第3.4(c)(二)节) | |
| | 缔约方 | | | 序言 | |
| | 党 | | | 序言 | |
| | 付款代理 | | | 第3.2(a)款) | |
| | 每ADS合并对价 | | | 第3.1(b)款) | |
| | 每股合并对价 | | | 第3.1(a)款) | |
| | 合并计划 | | | 第2.3节 | |
| | 中国监管备案 | | | 第4.5节 | |
| | 中国附属公司 | | | 第4.10(a)款) | |
| | 受保护信息 | | | 第4.17(i)节) | |
| | 代理声明 | | | 第4.5节 | |
| | 记录ADS持有者 | | | 第6.4(a)款) | |
| | 记录日期 | | | 第6.4(a)款) | |
| | 展期协议 | | | 独奏会 | |
| | 展期股东 | | | 独奏会 | |
| | 萨班斯-奥克斯利法案 | | | 第4.6(a)款) | |
| | 附表13e-3 | | | 第6.3(a)款) | |
| | SEC | | | 第4.5节 | |
| | SEC文件 | | | 第4.6(a)款) | |
| | 证券法 | | | 第4.6(a)款) | |
| | 股票凭证 | | | 第3.2(b)(i)节) | |
| | 特别委员会 | | | 独奏会 | |
| | 优越的建议 | | | 第6.5(g)(三)条) | |
| | 尚存实体 | | | 第2.1款 | |
| | 收购法规 | | | 第4.25款 | |
| | 交易诉讼 | | | 第7.6节 | |
| | 交易 | | | 独奏会 | |
| | 未证明股份 | | | 第3.2(b)(i)节) | |
| | VIE合同 | | | 第4.10(c)节) | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| 邵宁 周杰伦 |
| | +86-571-88995656-88818 | | |
中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013
|
| | 董事、董事长兼首席执行官 | | |
美国
|
|
| 陈慎 | | | +86-21-83740004 | | | 中华人民共和国上海市黄浦区外马路618号蚂蚁集团H空间10楼200040 | | | 董事 | | | 中国 | |
| Lei Jin | | | +852-2215100 | | |
香港铜锣湾麦迪逊街1号时代广场一座26楼
|
| | 董事 | | | 中国 | |
| 周韶健 | | | +86-571-88995656-88818 | | |
中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013
|
| |
董事、首席战略和投资官
|
| |
中国香港
|
|
| 李文飚 | | | +86-13910530319 | | |
中华人民共和国北京市东城区北三环东36号环球贸易中心A座3层
|
| | 董事 | | |
美国
|
|
| Ying Wu | | | +86-10-85711515 | | |
中华人民共和国北京市朝阳区东四环中路39号A-808华业国际中心邮编:100025
|
| | 董事 | | | 中国 | |
| 克劳斯·安克 彼得森 |
| | +86-021-52760000 | | | 中华人民共和国上海市金沙江路2145弄普罗纳商务广场Block A座5层邮编:200040 | | | 董事 | | | 丹麦 | |
| Gloria Chien-Yi 扇子 |
| | +86-571-88995656-82392 | | |
中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013
|
| | 首席财务官 | | |
美国
|
|
| 张芒粒 | | | +86-571-88995656-88826 | | | 中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013 | | | 高级副总裁、供应链管理服务线总经理 | | |
中国,拥有美国永久居留权
|
|
|
Xiaoqing Wang
|
| | +86-571-88995656 | | |
中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013
|
| |
副总裁、全球服务线总经理
|
| | 中国 | |
| Tao Liu | | | +86-571-88995656 | | |
中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013
|
| | 高级副总裁、货运服务线总经理 | | | 中国 | |
|
张砚冰
|
| | +86-571-88995656-88830 | | | 中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013 | | | 工程高级副总裁、云服务线总经理 | | | 中国 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| 刘继美 | | |
+86-571-88995656-88825
|
| |
中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013
|
| | 人力资源和行政高级副总裁 | | |
中国,拥有美国永久居留权
|
|
| Peng Chen | | | +86-571-88995656 | | | 中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013 | | | 云软件业务副总裁、软件事业部总经理 | | | 中国 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
|
邵宁
周杰伦 |
| | +86-571-88995656-88818 | | |
中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013
|
| | 董事 | | | 美国 | |
|
周韶健
|
| | +86-571-88995656-88818 | | | 中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013 | | | 董事 | | | 中国香港 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
|
邵宁
周杰伦 |
| | +86-571-88995656-88818 | | |
中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013
|
| | 董事 | | | 美国 | |
|
周韶健
|
| | +86-571-88995656-88818 | | | 中华人民共和国浙江省杭州市西湖区唐庙路18号华星现代产业园310013 | | | 董事 | | | 中国香港 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
|
魏旭
|
| | +86-571-88255588 | | | 马绍尔群岛马朱罗Ajelake岛Ajelake路信托公司综合楼MH96960 | | |
唯一董事
|
| | 加拿大 | |
|
姓名/国籍
|
| |
目前主要职业
|
|
| Lei Jin,中国 | | | 阿里巴巴集团控股有限公司法务部高级总监 | |
| 中国Yik Lam Lee | | | 阿里巴巴集团控股有限公司财务总监 | |
| 中国越红秦 | | |
阿里巴巴集团控股有限公司公司财务副总裁
|
|
|
姓名/国籍
|
| |
目前主要职业
|
|
| 董事(1) | | | | |
| Joseph C. Tsai,加拿大 | | | AGHL主席 | |
|
Eddie 吴永明,新加坡
c/o温益西路969号 杭州市余杭区311121 中华人民共和国 |
| | AGHL董事兼首席执行官 | |
| J. Michael Evans,加拿大 | | | AGHL董事兼总裁 | |
| Maggie Wei Wu,中国 | | | AGHL董事 | |
| 杨致远,美国 | | | AGHL独立董事;AME Cloud Ventures创始合伙人 | |
| 美国Wan Ling Martello | | | AGHL独立董事;BayPine创始合伙人 | |
| Weijian Shan,中国 | | | AGHL独立董事;PAG执行主席、创始人 | |
| Irene Yun-Lien Lee,中国 | | |
AGHL独立董事;希慎兴业有限公司执行主席
|
|
| Albert Kong Ping Ng,China | | | AGHL独立董事 | |
| 美国Kabir Misra | | | AGHL独立董事;RPS Ventures管理合伙人 | |
| 执行干事(2) | | | | |
| Toby Hong Xu,中国 | | | AGHL的首席财务官 | |
| Jane Fang Jiang,China | | | AGHL首席人事官 | |
| Sara Siying Yu,中国 | | | AGHL总法律顾问 | |
| 范江,中国 | | |
AGHL阿里巴巴国际数字商务集团联席董事长兼首席执行官
|
|
|
姓名/国籍
|
| |
目前主要职业
|
|
| Lin Wan,中国 | | | AGHL旗下菜鸟智慧物流网络有限公司首席执行官 | |
| 中国绿源范 | | | AGHL Digital Media和娱乐集团董事长兼首席执行官 | |
|
姓名/国籍
|
| |
目前主要职业
|
|
| Lin Wan,中国 | | |
菜鸟智能董事、首席执行官
物流网络有限公司 |
|
|
姓名/国籍
|
| |
目前主要职业
|
|
| Joseph C. Tsai,加拿大 | | | 菜鸟董事长;AGHL董事长 | |
| Jane Fang Jiang,China | | | 菜鸟网络董事 | |
| 范江,中国 | | | 菜鸟网络董事;AGHL阿里巴巴国际数字商务集团联席董事长兼首席执行官 | |
| Lin Wan,中国 | | | 菜鸟网络董事、首席执行官 | |
| 刘铮,中国 | | | 菜鸟网络董事、首席财务官 | |
| 中国Hong Liu | | | 菜鸟首席人事官 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| 梁亚红 | | | +1-284-494-2382 | | |
Mandar House,3rd地板,
Johnson的Ghut Tortola, 英属维尔京群岛 |
| |
唯一董事
|
| | 中国 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| Yanbo Deng | | | +852 2907 1388 | | |
力宝太阳广场7楼710单元,
尖沙咀广东道28号, 香港九龙 |
| | 董事 | | | 中国 | |
| 胡俊波 | | | +852 2907 1388 | | | 力宝太阳广场7楼710单元, 尖沙咀广东道28号, 香港九龙 |
| | 董事 | | | 中国 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| Yanbo Deng | | | +852 2907 1388 | | |
力宝太阳广场7楼710单元,
尖沙咀广东道28号, 香港九龙 |
| | 董事 | | | 中国 | |
| 胡俊波 | | | +852 2907 1388 | | | 力宝太阳广场7楼710单元, 尖沙咀广东道28号, 香港九龙 |
| | 董事 | | | 中国 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
主要职业
|
| |
公民身份
|
|
| 周全 | | | +852-39031333 | | |
5505单元,中心,
皇后大道中99号, 香港 |
| |
合伙人,IDG资本
|
| |
美国
|
|
|
Chi Sing Ho
|
| | +852-39031333 | | | | | | IDG资本CFO | | | 加拿大 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| 明霞赋 | | |
+852 2131-1210
|
| | Suite3102,Two Exchange Square 8 Connaught Place, 香港中环 |
| | 导演, 资产管理人 |
| | 香港, 中国 |
|
|
伟民Cathy Leung
|
| |
+852 2131-1213
|
| |
Suite3102,Two Exchange
Square 8 Connaught Place, 香港中环 |
| | 导演, 会计师 |
| | 香港, 中国 |
|
|
姓名
|
| |
商务电话
|
| |
营业地址
|
|
|
MBD顾问公司,有限责任公司。
|
| |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,
纽约,纽约10282 |
|
|
姓名
|
| |
商务电话
|
| |
营业地址
|
|
|
桥街机会
顾问,有限责任公司。 |
| |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,
纽约,纽约10282 |
|
|
姓名
|
| |
商务电话
|
| |
营业地址
|
|
|
桥街机会
顾问,有限责任公司。 |
| |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,
纽约,纽约10282 |
|
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| David M. Solomon | | |
+1 (212) 902 1000
|
| | c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282 | | | 高盛集团董事长兼首席执行官 | | |
美国
|
|
| M. Michele Burns | | |
+1 (212) 902 1000
|
| | c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282 | | |
Mercer LLC前任董事长兼首席执行官;曾任职于:Marsh & McLennan Companies,Inc.、Mirant Corp.和达美航空公司的前任首席财务官
|
| |
美国
|
|
|
Denis P. Coleman III
|
| |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282
|
| | 高盛集团首席财务官 | | |
美国
|
|
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| Mark A. Flaherty | | |
+1 (212) 902 1000
|
| | c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282 | | | 惠灵顿管理公司前副董事长 | | |
美国
|
|
| Sheara J. Fredman | | |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282
|
| |
高盛集团首席财务官
|
| |
美国
|
|
| 凯里·哈利奥 | | |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282
|
| |
高盛集团全球财务主管
|
| |
美国
|
|
|
Kimberley D. Harris
|
| |
+1 (212) 902 1000
|
| | c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282 | | | 康卡斯特公司执行副总裁;NBC环球总法律顾问 | | |
美国
|
|
| 约翰·赫斯 | | |
+1 (212) 902 1000
|
| | c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282 | | |
赫斯材料公司首席执行官兼Hess Midstream LP董事长兼首席执行官
|
| |
美国
|
|
| Kevin R. Johnson | | |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282
|
| |
星巴克公司前总裁兼首席执行官
|
| |
美国
|
|
| Ellen J. Kullman | | |
+1 (212) 902 1000
|
| | c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282 | | | Carbon 3D,Inc.执行主席。 | | |
美国
|
|
| Brian J. Lee | | |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282
|
| | 高盛集团首席风险官 | | |
美国
|
|
| Lakshmi N. Mittal | | |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282
|
| |
安赛乐米塔尔执行董事长。
|
| | 印度 | |
|
Thomas K. Montag
|
| |
+1 (212) 902 1000
|
| | c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282 | | | Rubicon Carbon LLC首席执行官 | | |
美国
|
|
| Peter Oppenheimer | | |
+1 (212) 902 1000
|
| | c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282 | | | 苹果公司前高级副总裁兼首席财务官。 | | |
美国
|
|
| 约翰F.W. 罗杰斯 | | |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282
|
| |
高盛集团执行副总裁
|
| |
美国
|
|
| Kathryn H. Ruemmler | | |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282
|
| |
高盛集团首席法务官兼总法律顾问
|
| |
美国
|
|
| Jan E. Tighe | | |
+1 (212) 902 1000
|
| | c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282 | | | 美国海军前海军中将 | | |
美国
|
|
| David A. Viniar | | |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282
|
| |
曾任高盛集团公司首席财务官
|
| |
美国
|
|
| John E. Waldron | | |
+1 (212) 902 1000
|
| |
c/o 高盛 Sachs & Co. LLC,200 West Street,New York,New York 10282
|
| |
高盛集团总裁兼首席运营官
|
| |
美国
|
|
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
|
Chi KWAN Karen Chan
|
| |
+852 2231-8600
|
| |
OMC钱伯斯,
Wickhams Cay 1, 路德镇托尔托拉 英属维尔京群岛。 |
| | 董事 | | | 香港, 中国 |
|
| 耀路彭 | | |
+852 2231-8600
|
| |
OMC钱伯斯,
Wickhams Cay 1, 路德镇托尔托拉 英属维尔京群岛。 |
| | 董事 | | | 中国 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
|
谢大卫
年轻的周某 |
| | +852-2231-8600 | | |
CITGO B.V.I.有限公司
Flemming House,邮政信箱662, Wickhams Cay,Road Town, Tortola,VG1110英国 维尔京群岛 |
| | 董事 | | |
英国
|
|
|
Lisa Li-Ling Guo
|
| | +852-2231-8600 | | |
CITGO B.V.I.有限公司
Flemming House,邮政信箱662, Wickhams Cay,Road Town, Tortola,VG1110英国 维尔京群岛 |
| | 董事 | | | 台湾 | |
| 小智仔 | | | +852-2231-8600 | | |
CITGO B.V.I.有限公司
Flemming House,邮政信箱662, Wickhams Cay,Road Town, Tortola,VG1110英国 维尔京群岛 |
| | 董事 | | | 台湾 | |
| YU-Shan Lin | | | +852-2231-8600 | | |
CITGO B.V.I.有限公司
Flemming House,邮政信箱662, Wickhams Cay,Road Town, Tortola,VG1110英国 维尔京群岛 |
| | 董事 | | | 台湾 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| 王亚伦 | | | +886-2-2763-8800 | | | 嵩山区敦化北路135号。 台北市105.台湾。 |
| | 董事兼董事长 凯基金融 |
| | 台湾 | |
| 钟钦沈 | | | +886-2-2763-8800 | | |
嵩山区敦化北路135号。
台北市105.台湾。 |
| | 董事、副董事长 凯基金融 |
| | 台湾 | |
| Paul Yang | | | +886-2-2763-8800 | | |
嵩山区敦化北路135号。
台北市105.台湾。 |
| |
董事兼总裁
凯基金融 |
| | 台湾 | |
| 斯特凡诺·保罗·贝尔塔米尼 | | | +886-2-2763-8800 | | | 嵩山区敦化北路135号。 台北市105.台湾。 |
| | 凯基金融董事 | | |
美国
|
|
| 萧鸿仪 | | | +886-2-2763-8800 | | | 嵩山区敦化北路135号。 台北市105.台湾。 |
| | 凯基金融董事 | | | 台湾 | |
| Lionel de Saint-Exup é ry | | | +886-2-2763-8800 | | |
嵩山区敦化北路135号。
台北市105.台湾。 |
| | 凯基金融董事 | | | 法国 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| Tyzz-Jiun Duh | | |
+886-2-2763-8800
|
| | 嵩山区敦化北路135号。 台北市105.台湾。 |
| | 独立董事 凯基金融 |
| | 台湾 | |
| 石Chieh Chang | | |
+886-2-2763-8800
|
| |
嵩山区敦化北路135号。
台北市105.台湾。 |
| | 独立董事 凯基金融 |
| | 台湾 | |
| 魏中 | | |
+886-2-2763-8800
|
| |
嵩山区敦化北路135号。
台北市105.台湾。 |
| |
独立董事
凯基金融 |
| | 台湾 | |
| 朱利安日元 | | |
+886-2-2763-8800
|
| | 嵩山区敦化北路135号。 台北市105.台湾。 |
| | 高级主管 凯基金融副总裁 |
| | 台湾 | |
| Jenny Huang | | |
+886-2-2763-8800
|
| | 嵩山区敦化北路135号。 台北市105.台湾。 |
| | 凯基金融执行副总裁 | | | 台湾 | |
| Janet Sheng | | |
+886-2-2763-8800
|
| |
嵩山区敦化北路135号。
台北市105.台湾。 |
| | 凯基金融执行副总裁 | | | 台湾 | |
| Jane Lai | | |
+886-2-2763-8800
|
| | 嵩山区敦化北路135号。 台北市105.台湾。 |
| | 凯基金融执行副总裁 | | | 台湾 | |
| Terence Yeung | | |
+886-2-2763-8800
|
| | 嵩山区敦化北路135号。 台北市105.台湾。 |
| | 凯基金融执行副总裁 | | |
香港
|
|
| 陈美乐 | | |
+886-2-2763-8800
|
| |
嵩山区敦化北路135号。
台北市105.台湾。 |
| | 凯基金融执行副总裁 | | | 台湾 | |
| Frank Lai | | |
+886-2-2763-8800
|
| |
嵩山区敦化北路135号。
台北市105.台湾。 |
| |
凯基金融执行副总裁
|
| | 台湾 | |
| Marisol Wang | | |
+886-2-2763-8800
|
| | 嵩山区敦化北路135号。 台北市105.台湾。 |
| | 凯基金融执行副总裁 | | | 台湾 | |
| Richard Sun | | |
+886-2-2763-8800
|
| | 嵩山区敦化北路135号。 台北市105.台湾。 |
| | 凯基金融执行副总裁 | | | 台湾 | |
| 黄维妮 | | |
+886-2-2763-8800
|
| |
嵩山区敦化北路135号。
台北市105.台湾。 |
| | 凯基金融执行副总裁 | | | 台湾 | |
| 汉斯哲 | | |
+886-2-2763-8800
|
| | 嵩山区敦化北路135号。 台北市105.台湾。 |
| | 凯基金融执行副总裁 | | | 台湾 | |
| Vincent Hung | | |
+886-2-2763-8800
|
| | 嵩山区敦化北路135号。 台北市105.台湾。 |
| | 凯基金融执行副总裁 | | | 台湾 | |
| 王立春 | | |
+886-2-2763-8800
|
| |
嵩山区敦化北路135号。
台北市105.台湾。 |
| | 凯基金融执行副总裁 | | | 台湾 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| 吕一飞 | | |
+86 10 8507 9080
|
| |
3201套房,32/F,
太古广场一号, 金钟道88号, 香港金钟。 |
| | 董事 | | | 中国 | |
|
Ching Nar Cindy Chan
|
| | +852 3798 8688 | | |
3201套房,32/F,
太古广场一号, 金钟道88号, 香港金钟。 |
| | 董事 | | |
香港,
中国 |
|
| Wai Shan Wong | | | +65 8823 4818 | | |
3201套房,32/F,
太古广场一号, 金钟道88号, 香港金钟。 |
| | 董事 | | |
英国
|
|
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| 聂磊 | | |
+86 10 8507 9009
|
| | 3201套房,32/F, 太古广场一号, 金钟道88号, 香港金钟 |
| | 董事 | | | 中国 | |
|
Ching Nar Cindy Chan
|
| | +852 3798 8688 | | |
3201套房,32/F,
太古广场一号, 金钟道88号, 香港金钟 |
| | 董事 | | |
中国香港
|
|
| Wai Shan Wong | | | +65 8823 4818 | | | 3201套房,32/F, 太古广场一号, 金钟道88号, 香港金钟 |
| | 董事 | | | 英国 | |
|
姓名
|
| |
商务电话
|
| |
营业地址
|
| |
职位/职称
|
| |
公民身份
|
|
| Li’ou Zhang | | |
+86 10 8801 3355
|
| |
七纬路83号,
东区大王庄 (C段6楼604室), 中国天津 |
| |
董事、董事长
|
| | 中国 | |
| 李闵 | | |
+86 10 8801 3355
|
| | 七纬路83号, 东区大王庄 (C段6楼604室), 中国天津 |
| | 导演, 副主席 |
| | 中国 | |
|
王伟峰
|
| |
+86 10 8801 3355
|
| |
七纬路83号,
东区大王庄 (C段6楼604室), 中国天津 |
| |
董事、首席执行官
|
| | 中国 | |
|
博凯张
|
| |
+86 10 8801 3355
|
| |
七纬路83号,
东区大王庄 (C段6楼604室), 中国天津 |
| | 董事 | | | 中国 | |
| 程高 | | |
+86 10 8801 3355
|
| |
七纬路83号,
东区大王庄 (C段6楼604室), 中国天津 |
| | 董事 | | | 中国 | |
| 我/我们 |
|
| 的 |
|
| 的 |
|
| 的 |
|
| | |
决议
|
| | |
为
|
| | |
反对
|
| | |
弃权
|
| |
| | | 1.作为一项特别决议,截至二零二四年六月十九日止的合并协议及计划(“合并协议“),公司中有BEST 伙伴全球,一家根据开曼群岛法律注册成立的获豁免有限责任公司(”家长“)及Phoenix 伙伴全球,一家根据开曼群岛法律注册成立的获豁免有限责任公司及母公司的全资附属公司(”合并子公司“),据此,Merger Sub将与公司合并并并入公司(the”合并")终止,而公司继续作为存续公司并成为母公司的全资附属公司(该等合并协议的格式为股东特别大会通知随附的代理声明附件A所附,并将于 | | | | | | | | | | | | | | |
| | |
决议
|
| | |
为
|
| | |
反对
|
| | |
弃权
|
| |
| | | 股东特别大会),获批准、授权、确认及批准;就合并而须向开曼群岛公司注册处处长登记的合并计划(“合并计划")(该等合并计划采用特别股东大会通知随附的代理声明附件B所附的格式,并将在特别股东大会上出示和提供供查阅),在所有方面获得授权、批准和确认,并授权公司任何董事签署和订立合并计划;以及完成合并协议和合并计划所设想的交易(统称为“交易”),包括合并,由公司批准和授权。 | | | | | | | | | | | | | | |
| | | 2.作为一项普通决议,每个公司董事获授权采取一切必要措施,以落实合并协议、合并计划及完成交易,包括合并。 | | | | | | | | | | | | | | |
| | | 3.如有必要,作为普通决议,临时股东大会将延期,以便公司在临时股东大会召开时收到的代表不足以通过将于临时股东大会上提出的特别决议案的情况下征集额外的代表。 | | | | | | | | | | | | | | |
| | 签名: | | |
|
| | | |
| | 姓名: | | |
|
| | | |
| | 日期: | | |
|
| | | |