| |
诚恳地说,
/s/何震宇
何震宇
|
| |
诚恳地说,
/s/赵克仁
|
|
| | | | 赵克仁 | | |
| | 特别委员会成员 | | | 董事长 | |
| | | | |
根据董事会的命令,
|
|
| | | | |
/s/赵克仁
赵克仁
董事长 2022年3月29日 |
|
| | | | | | 44 | | | |
| | | | | | 44 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 8 | | | |
| | | | | | 8 | | | |
| | | | | | 99 | | | |
| | | | | | 99 | | | |
| | | | | | 10 | | | |
| | | | | | 10 | | | |
| | | | | | 10 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | | |
| | | | | | 12 | | | |
| | | | | | 13 | | | |
| | | | | | 14 | | | |
| | | | | | 14 | | | |
| | | | | | 15 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 16 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 19 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 42 | | | |
| | | | | | 48 | | | |
| | | | | | 52 | | | |
| | | | | | 55 | | | |
| | | | | | 62 | | | |
| | | | | | 69 | | |
| | | | | | 71 | | | |
| | | | | | 73 | | | |
| | | | | | 74 | | | |
| | | | | | 74 | | | |
| | | | | | 75 | | | |
| | | | | | 75 | | | |
| | | | | | 79 | | | |
| | | | | | 79 | | | |
| | | | | | 80 | | | |
| | | | | | 81 | | | |
| | | | | | 81 | | | |
| | | | | | 85 | | | |
| | | | | | 85 | | | |
| | | | | | 85 | | | |
| | | | | | 86 | | | |
| | | | | | 86 | | | |
| | | | | | 86 | | | |
| | | | | | 86 | | | |
| | | | | | 86 | | | |
| | | | | | 88 | | | |
| | | | | | 90 | | | |
| | | | | | 91 | | | |
| | | | | | 91 | | | |
| | | | | | 91 | | | |
| | | | | | 93 | | | |
| | | | | | 93 | | | |
| | | | | | 93 | | | |
| | | | | | 94 | | | |
| | | | | | 94 | | | |
| | | | | | 94 | | | |
| | | | | | 94 | | | |
| | | | | | 95 | | | |
| | | | | | 96 | | | |
| | | | | | 96 | | | |
| | | | | | 97 | | | |
| | | | | | 98 | | | |
| | | | | | 99 | | | |
| | | | | | 99 | | | |
| | | | | | 99 | | | |
| | | | | | 100 | | | |
| | | | | | 100 | | | |
| | | | | | 100 | | | |
| | | | | | 100 | | |
| | | | | | 101 | | | | |||
| | | | | | 101 | | | | |||
| | | | | | 102 | | | | |||
| | | | | | 106 | | | | |||
| | | | | | 108 | | | | |||
| | | | | | 109 | | | | |||
| | | | | | 111 | | | | |||
| | | | | | 113 | | | | |||
| | | | | | 114 | | | | | | |
| | | | | | 116 | | | | |||
| | | | | | 117 | | | | |||
| | | | | | 118 | | | | |||
| | | | | | 119 | | | | |||
| | | | | | 120 | | | | |||
| | | | | | 120 | | | | |||
| | | | | | 121 | | | | |||
| | | | | | 122 | | | | |||
| | | | | | 122 | | | | |||
| | | | | | 124 | | | | |||
| | | | | | 124 | | | | |||
| | | | | | 126 | | | | |||
| | | | | | 127 | | | | |||
| | | | | | 127 | | | | |||
| | | | | | 127 | | | | |||
| | | | | | 127 | | | | |||
| | | | | | 127 | | | | |||
| | | | | | 128 | | | | |||
| | | | | | 129 | | | | |||
| | | | | | 130 | | | | |||
| | | | | | 132 | | | | |||
| | | | | | A-1 | | | | |||
| | | | | | A-72 | | | | |||
| | | | | | B-1 | | | | |||
| | | | | | C-1 | | | | |||
| | | | | | D-1 | | | | |||
| | | | | | E-1 | | | | |||
| | | | | | F-1 | | | | |||
| | | | | | G-1 | | | | |||
| | | |
公司预测
在截至12月31日的财政年度,( 1 ) |
| |||||||||||||||||||||||||||
| | | |
2021年P
|
| |
2022P
|
| |
2023P
|
| |
2024P
|
| |
2025P
|
| |||||||||||||||
| | | |
(单位:百万元人民币,百分比除外)
|
| |||||||||||||||||||||||||||
|
净收入
|
| | | | 4,386.54 | | | | | | 4,865.59 | | | | | | 5,433.77 | | | | | | 6,008.56 | | | | | | 6,622.53 | | |
|
服务费用
|
| | | | ( 1,614.96) | | | | | | ( 1,806.16) | | | | | | ( 1,996.20) | | | | | | ( 2,151.16) | | | | | | ( 2,322.26) | | |
|
毛利
|
| | | | 2,771.58 | | | | | | 3,059.43 | | | | | | 3,437.57 | | | | | | 3,857.40 | | | | | | 4,300.27 | | |
|
保证金%
|
| | | | 63.2% | | | | | | 62.9% | | | | | | 63.3% | | | | | | 64.2% | | | | | | 64.9% | | |
|
总营业费用
|
| | | | ( 2,274.49) | | | | | | ( 2,793.45) | | | | | | ( 2,997.96) | | | | | | ( 3,201.93) | | | | | | ( 3,432.53) | | |
|
经营收入
|
| | | | 497.08 | | | | | | 265.98 | | | | | | 439.62 | | | | | | 655.48 | | | | | | 867.74 | | |
|
保证金%
|
| | | | 11.3% | | | | | | 5.5% | | | | | | 8.1% | | | | | | 10.9% | | | | | | 13.1% | | |
|
净收入
|
| | | | 675.17 | | | | | | 566.90 | | | | | | 736.30 | | | | | | 942.85 | | | | | | 1,151.07 | | |
|
保证金%
|
| | | | 15.4% | | | | | | 11.7% | | | | | | 13.6% | | | | | | 15.7% | | | | | | 17.4% | | |
|
资本支出( 2 )
|
| | | | ( 65.00) | | | | | | ( 70.00) | | | | | | ( 100.00) | | | | | | ( 105.00) | | | | | | ( 140.00) | | |
| | | |
先前的公司预测
在截至12月31日的财政年度,( 1 ) |
| |||||||||||||||||||||||||||
| | | |
2021年P
|
| |
2022P
|
| |
2023P
|
| |
2024P
|
| |
2025P
|
| |||||||||||||||
| | | |
(单位:百万元人民币,百分比除外)
|
| |||||||||||||||||||||||||||
|
净收入
|
| | | | 4,047.64 | | | | | | 4,622.13 | | | | | | 5,231.80 | | | | | | 5,902.41 | | | | | | 6,639.20 | | |
|
服务费用
|
| | | | ( 1,369.38) | | | | | | ( 1,554.18) | | | | | | ( 1,724.82) | | | | | | ( 1,934.36) | | | | | | ( 2,138.30) | | |
|
毛利
|
| | | | 2,678.25 | | | | | | 3,067.95 | | | | | | 3,506.98 | | | | | | 3,968.05 | | | | | | 4,500.89 | | |
|
保证金%
|
| | | | 66.2% | | | | | | 66.4% | | | | | | 67.0% | | | | | | 67.2% | | | | | | 67.8% | | |
|
总营业费用
|
| | | | ( 2,225.99) | | | | | | ( 2,350.99) | | | | | | ( 2,474.56) | | | | | | ( 2,586.28) | | | | | | ( 2,738.65) | | |
|
经营收入
|
| | | | 452.26 | | | | | | 716.96 | | | | | | 1,032.42 | | | | | | 1,381.77 | | | | | | 1,762.24 | | |
|
保证金%
|
| | | | 11.2% | | | | | | 15.5% | | | | | | 19.7% | | | | | | 23.4% | | | | | | 26.5% | | |
|
净收入
|
| | | | 704.47 | | | | | | 946.35 | | | | | | 1,242.77 | | | | | | 1,571.19 | | | | | | 1,929.02 | | |
|
保证金%
|
| | | | 17.4% | | | | | | 20.5% | | | | | | 23.8% | | | | | | 26.6% | | | | | | 29.1% | | |
|
资本支出( 2 )
|
| | | | ( 65.00) | | | | | | ( 70.00) | | | | | | ( 100.00) | | | | | | ( 105.00) | | | | | | ( 140.00) | | |
| | | | | | | |
收入增长
|
| |
EBITDA增长
|
| |
EBITDA利润率
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | |
公司名称
|
| |
3年
CAGR |
| |
LTM
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
3年
CAGR |
| |
LTM
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
3年
AVG |
| |
LTM
|
| |
2021
|
| |
2022
|
| |
2023
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||
| | | | |
新锐控股有限公司
|
| | | | 1.5% | | | | | | -5.4% | | | | | | 7.3% | | | | | | 11.0% | | | | | | 8.1% | | | | | | -2.0% | | | | | | -25.7% | | | | | | 0.2% | | | | | | 46.9% | | | | | | 16.9% | | | | | | 12.3% | | | | | | 10.7% | | | | | | 10.7% | | | | | | 14.1% | | | | | | 15.3% | | | | | ||
| | | | |
Randstad N.V.
|
| | | | -3.8 | | | | | | -10.9 | | | | | | 12.3 | | | | | | 2.5 | | | | | | 5.7 | | | | | | -14.3 | | | | | | -29.2 | | | | | | 61.7 | | | | | | 8.6 | | | | | | 8.0 | | | | | | 4.2 | | | | | | 3.5 | | | | | | 4.7 | | | | | | 5.0 | | | | | | 5.1 | | | | | ||
| | | | |
Seek Limited
|
| | | | 6.8 | | | | | | -10.7 | | | | | | 16.5 | | | | | | 19.6 | | | | | | 不适用 | | | | | | -6.6 | | | | | | -31.8 | | | | | | 30.2 | | | | | | 30.6 | | | | | | 不适用 | | | | | | 37.0 | | | | | | 29.2 | | | | | | 32.7 | | | | | | 35.7 | | | | | | 不适用 | | | | | ||
| | | | |
同道猎聘集团
|
| | | | 31.4 | | | | | | 32.6 | | | | | | 32.0 | | | | | | 15.2 | | | | | | 13.0 | | | | | | 57.7 | | | | | | 90.9 | | | | | | 66.4 | | | | | | 43.9 | | | | | | 32.7 | | | | | | 2.8 | | | | | | 7.9 | | | | | | 10.4 | | | | | | 13.0 | | | | | | 15.2 | | | | | ||
| | | | |
EN-Japan Inc.
|
| | | | 1.6 | | | | | | -24.8 | | | | | | 7.2 | | | | | | 16.5 | | | | | | 11.5 | | | | | | -4.8 | | | | | | -23.0 | | | | | | 16.3 | | | | | | 24.8 | | | | | | 16.8 | | | | | | 24.1 | | | | | | 22.7 | | | | | | 22.9 | | | | | | 24.5 | | | | | | 25.7 | | | | | ||
| | | | |
戴斯控股集团有限公司
|
| | | | -13.0 | | | | | | -10.8 | | | | | | -1.5 | | | | | | 7.5 | | | | | | 不适用 | | | | | | -6.0 | | | | | | -24.5 | | | | | | -5.8 | | | | | | 23.5 | | | | | | 不适用 | | | | | | 17.5 | | | | | | 15.5 | | | | | | 16.5 | | | | | | 18.9 | | | | | | 不适用 | | | | | ||
| | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | 均值 | | | | | 4.1% | | | | | | -5.0% | | | | | | 12.3% | | | | | | 12.0% | | | | | | 9.6% | | | | | | 4.0% | | | | | | -7.2% | | | | | | 28.2% | | | | | | 29.7% | | | | | | 18.6% | | | | | | 16.3% | | | | | | 14.9% | | | | | | 16.3% | | | | | | 18.5% | | | | | | 15.3% | | | | | ||
| | | | | 中位数 | | | | | 1.5% | | | | | | -10.7% | | | | | | 9.8% | | | | | | 13.1% | | | | | | 9.8% | | | | | | -5.4% | | | | | | -25.1% | | | | | | 23.2% | | | | | | 27.7% | | | | | | 16.9% | | | | | | 14.9% | | | | | | 13.1% | | | | | | 13.6% | | | | | | 16.5% | | | | | | 15.3% | | | | | ||
| | | | |
前程无忧
|
| | | | 8.6% | | | | | | -2.2% | | | | | | 9.7% | | | | | | 14.2% | | | | | | 13.2% | | | | | | 3.1% | | | | | | -27.9% | | | | | | -36.4% | | | | | | 38.1% | | | | | | 33.3% | | | | | | 35.3% | | | | | | 25.3% | | | | | | 17.7% | | | | | | 21.4% | | | | | | 25.2% | | | | | ||
| | | | | | | |
Enterprise价值作为多重
|
| | | | | ||||||||||||
| | | | | | | |
LTM
EBITDA |
| |
2021
EBITDA |
| |
2022
EBITDA |
| |
2023
EBITDA |
| |
LTM
收入 |
| | | ||
| | | | |
新锐控股有限公司
|
| |
30.6x
|
| |
28.8x
|
| |
20.3x
|
| |
17.5x
|
| |
3.81X
|
| | | ||
| | | | |
Randstad N.V.
|
| |
12.7
|
| |
8.8
|
| |
8.2
|
| |
7.6
|
| |
0.56
|
| | | ||
| | | | |
Seek Limited
|
| |
42.1
|
| |
32.7
|
| |
25.3
|
| |
不适用
|
| |
13.68
|
| | | ||
| | | | |
同道猎聘集团
|
| |
31.7
|
| |
20.8
|
| |
15.0
|
| |
11.6
|
| |
3.20
|
| | | ||
| | | | |
EN-Japan Inc.
|
| |
14.8
|
| |
12.7
|
| |
10.2
|
| |
8.7
|
| |
3.40
|
| | | ||
| | | | |
戴斯控股集团有限公司
|
| |
7.2
|
| |
6.7
|
| |
5.4
|
| |
不适用
|
| |
1.12
|
| | | ||
| | | | | | | | | | | |||||||||||||||
| | | | |
均值
|
| |
23.2x
|
| |
18.4x
|
| |
14.1x
|
| |
11.4x
|
| |
4.30x
|
| | | ||
| | | | |
中位数
|
| |
22.7x
|
| |
16.7x
|
| |
12.6x
|
| |
10.2x
|
| |
3.30x
|
| | | ||
|
宣布
|
| |
目标名称
|
| |
收购方名称
|
| |
Enterprise
价值 |
| |
LTM
收入 |
| | |
LTM
EBITDA |
| |
EBITDA
保证金 |
| |
EV/
收入 |
| |
EV/
EBITDA |
| | | ||||||||||||||||||||
| | | | | | | | | |
(单位:百万美元)
|
| | | | | | | | | | |||||||||||||||||||||||||||||
|
4 / 2 / 2020
|
| | 58同城网 | | |
通用大西洋;华宝
Pincus Asia LLC;俄亥俄河 海洋投资有限公司 Link;THL E Limited;Huang 里弗投资有限公司 |
| | | $ | 7,987 | | | | | $ | 2,131 | | | | | | $ | 813 | | | | | | 38.2% | | | | | | 3.75X | | | | | | 9.8x | | | | | ||
|
8 / 7 / 2018
|
| |
哈维纳什集团
(NKA:哈维·纳什 集团有限公司) |
| | DBAY顾问有限公司 | | | | $ | 157 | | | | | $ | 741 | | | | | | $ | 13 | | | | | | 1.7% | | | | | | 0.21x | | | | | | 12.3x | | | | | ||
|
5 / 8 / 2018
|
| | Glassdoor,Inc. | | | 新锐控股有限公司 | | | | $ | 1,200 | | | | | $ | 171 | | | | | | | 不适用 | | | | | | 不适用 | | | | | | 7.03x | | | | | | 不适用 | | | | | ||
|
6 / 19 / 2017
|
| | CareerBuilder,LLC | | |
阿波罗全球管理公司;安大略省教师退休金计划委员会;阿波罗特殊情况基金。
|
| | | $ | 627 | | | | | $ | 714 | | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.88x | | | | | | 不适用 | | | | | ||
|
2 / 17 / 2017
|
| | 智联招聘有限公司 | | |
高瓴资本
管理有限公司; Fountainvest Partners;Seek 国际投资PTY LTD |
| | | $ | 747 | | | | | $ | 247 | | | | | | $ | 59 | | | | | | 23.7% | | | | | | 3.03x | | | | | | 12.8x | | | | | ||
|
12 / 14 / 2016
|
| |
Orizon Holding GmbH
|
| | Outsourcing Inc. | | | | $ | 87 | | | | | $ | 283 | | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.31X | | | | | | 不适用 | | | | | ||
|
8 / 9 / 2016
|
| |
Monster Worldwide, Inc.
|
| |
任仕达北美公司
|
| | | $ | 386 | | | | | $ | 635 | | | | | | $ | 76 | | | | | | 11.9% | | | | | | 0.61x | | | | | | 5.1辆车 | | | | | ||
|
6 / 13 / 2016
|
| | 领英公司 | | | 微软公司 | | | | $ | 25,880 | | | | | $ | 3,214 | | | | | | $ | 266 | | | | | | 8.3% | | | | | | 8.05x | | | | | | 纳米贝 | | | | | ||
|
5/20/2016
|
| | Obiettivo Lavoro Spa | | | 任仕达控股(NKA:Randstad N.V.) | | | | $ | 115 | | | | | $ | 489 | | | | | | $ | 23 | | | | | | 4.6% | | | | | | 0.24x | | | | | | 5.1辆车 | | | | | ||
|
8 / 9 / 2016
|
| | Penna Consulting PLC | | | Olsten(英国)控股有限公司 | | | | $ | 129 | | | | | $ | 129 | | | | | | $ | 99 | | | | | | 6.7% | | | | | | 1.00x | | | | | | 14.9x | | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | 均值 | | | | | | | | | | | 2.51x | | | | | | 10.0x | | | | | | | |||
| | | | | | | | | | | | | | | | | | | | | | | 中位数 | | | | | | | | | | | 0.94x | | | | | | 11.0倍 | | | | | |||||
| | | |
收入增长
|
| |
EBITDA增长
|
| |
EBITDA利润率
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
公司名称
|
| |
3年
CAGR |
| |
LTM
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
3年
CAGR |
| |
LTM
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
3年
AVG |
| |
LTM
|
| |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Recruit Holdings Co.,
LTD. |
| | | | 1.5% | | | | | | 21.3% | | | | | | 21.3 | | | | | | 8.5% | | | | | | 7.2% | | | | | | -0.2% | | | | | | 71.8% | | | | | | 71.8% | | | | | | -4.0% | | | | | | 22.3% | | | | | | 12.5% | | | | | | 16.5% | | | | | | 16.5% | | | | | | 15.9% | | | | | | 18.2% | | |
|
Randstad N.V.
|
| | | | 1.1 | | | | | | 18.9 | | | | | | 18.9 | | | | | | 8.7 | | | | | | 2.6 | | | | | | 0.5 | | | | | | 70.1 | | | | | | 70.1 | | | | | | 33.2 | | | | | | 7.7 | | | | | | 4.2 | | | | | | 4.7 | | | | | | 4.7 | | | | | | 5.8 | | | | | | 6.1 | | |
|
KANZHUN LIMITED
|
| | | | 不适用 | | | | | | 不适用 | | | | | | 116.3 | | | | | | 84.7 | | | | | | 55.7 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 纳米贝 | | | | | | 纳米贝 | | | | | | 131.9 | | | | | | -48.0 | | | | | | -46.7 | | | | | | -24.0 | | | | | | 17.9 | | | | | | 26.6 | | |
|
Seek Limited
|
| | | | -3.5 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 16.6 | | | | | | 7.1 | | | | | | -5.1 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 29.9 | | | | | | 9.1 | | | | | | 37.9 | | | | | | 49.2 | | | | | | 49.2 | | | | | | 47.4 | | | | | | 48.3 | | |
|
同道猎聘集团
|
| | | | 31.4 | | | | | | 48.6 | | | | | | 32.0 | | | | | | 15.2 | | | | | | 13.0 | | | | | | 57.7 | | | | | | 135.6 | | | | | | 66.4 | | | | | | 43.9 | | | | | | 32.7 | | | | | | 2.8 | | | | | | 8.9 | | | | | | 10.4 | | | | | | 13.0 | | | | | | 15.2 | | |
|
EN-Japan Inc.
|
| | | | 1.6 | | | | | | 9.7 | | | | | | 9.7 | | | | | | 18.9 | | | | | | 10.9 | | | | | | -4.8 | | | | | | 14.9 | | | | | | 14.9 | | | | | | 0.7 | | | | | | 20.6 | | | | | | 24.1 | | | | | | 24.3 | | | | | | 24.3 | | | | | | 20.7 | | | | | | 22.5 | | |
|
戴斯控股集团有限公司
|
| | | | -9.5 | | | | | | 7.9 | | | | | | 7.9 | | | | | | 15.2 | | | | | | 11.7 | | | | | | -10.7 | | | | | | -0.9 | | | | | | -0.9 | | | | | | -11.4 | | | | | | 27.1 | | | | | | 22.0 | | | | | | 14.4 | | | | | | 14.4 | | | | | | 13.9 | | | | | | 15.8 | | |
| 均值 | | | | | 3.8% | | | | | | 21.3% | | | | | | 34.3% | | | | | | 24.0% | | | | | | 15.5% | | | | | | 6.2% | | | | | | 58.3% | | | | | | 44.5% | | | | | | 15.4% | | | | | | 35.9% | | | | | | 7.9% | | | | | | 10.2% | | | | | | 13.6% | | | | | | 19.2% | | | | | | 21.8% | | |
| 中位数 | | | | | 1.3% | | | | | | 18.9% | | | | | | 20.1% | | | | | | 15.2% | | | | | | 10.9% | | | | | | -2.5% | | | | | | 70.1% | | | | | | 66.4% | | | | | | 15.3% | | | | | | 22.3% | | | | | | 12.5% | | | | | | 14.4% | | | | | | 14.4% | | | | | | 15.9% | | | | | | 18.2% | | |
| | | |
Enterprise价值作为多重
|
| |||||||||||||||||||||||||||
| | | |
LTM
EBITDA |
| |
2021
EBITDA |
| |
2022
EBITDA |
| |
2023
EBITDA |
| |
LTM
收入 |
| |||||||||||||||
|
新锐控股有限公司
|
| | | | 14.6x | | | | | | 14.6x | | | | | | 13.7x | | | | | | 11.3x | | | | | | 2.63x | | |
|
Randstad N.V.
|
| | | | 8.7 | | | | | | 8.7 | | | | | | 7.5 | | | | | | 7.0 | | | | | | 0.47 | | |
|
KANZHUN LIMITED
|
| | | | 纳米贝 | | | | | | 纳米贝 | | | | | | 纳米贝 | | | | | | 25.0 | | | | | | 21.07 | | |
|
Seek Limited
|
| | | | 21.0 | | | | | | 21.0 | | | | | | 19.2 | | | | | | 17.6 | | | | | | 10.64 | | |
|
同道猎聘集团
|
| | | | 21.6 | | | | | | 18.2 | | | | | | 13.2 | | | | | | 10.2 | | | | | | 2.32 | | |
|
EN-Japan Inc.
|
| | | | 7.8 | | | | | | 7.8 | | | | | | 7.7 | | | | | | 6.4 | | | | | | 1.91 | | |
|
戴斯控股集团有限公司
|
| | | | 15.9 | | | | | | 15.9 | | | | | | 14.4 | | | | | | 11.3 | | | | | | 2.30 | | |
| 均值 | | | | | 14.9x | | | | | | 14.4x | | | | | | 12.6x | | | | | | 12.7x | | | | | | 5.91x | | |
| 中位数 | | | | | 15.2x | | | | | | 15.2x | | | | | | 13.4x | | | | | | 11.3x | | | | | | 2.32x | | |
|
宣布
|
| |
目标名称
|
| |
收购方名称
|
| |
Enterprise
价值 |
| |
LTM
收入 |
| |
LTM
EBITDA |
| |
EBITDA
保证金 |
| |
EV/
收入 |
| |
EV/
EBITDA |
| ||||||||||||||||||
| | | | | | | | | |
(单位:百万美元)
|
| | | | ||||||||||||||||||||||||||||||
|
1 / 6 / 2022
|
| | Dimples’Co.,Ltd. | | | 世界控股有限公司 | | | | $ | 36 | | | | | $ | 83 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.44x | | | | | | 不适用 | | |
|
3 / 31 / 2021
|
| | ALMA职业生涯OY | | | Alma Media Oyj | | | | $ | 412 | | | | | $ | 74 | | | | | $ | 28 | | | | | | 38.1% | | | | | | 5.60x | | | | | | 14.7x | | |
|
3 / 15 / 2021
|
| |
Work Service S.A.(NKA:GI Group Poland S.A.)
|
| | GI International S.r.l. | | | | $ | 68 | | | | | $ | 228 | | | | | $ | 6 | | | | | | 2.5% | | | | | | 0.30x | | | | | | 12.2倍 | | |
|
4 / 2 / 2020
|
| | 58同城网 | | |
General Atlantic;Warburg Pincus
亚洲有限责任公司俄亥俄河 海洋投资有限公司 Link;THL E Limited;Huang 里弗投资有限公司 |
| | | $ | 7,987 | | | | | $ | 2,131 | | | | | $ | 813 | | | | | | 38.2% | | | | | | 3.75X | | | | | | 9.8x | | |
|
8 / 7 / 2018
|
| |
哈维纳什集团
(NKA:Harvey Nash Group 有限) |
| | DBAY顾问有限公司 | | | | $ | 157 | | | | | $ | 741 | | | | | $ | 13 | | | | | | 1.7% | | | | | | 0.21x | | | | | | 12.3x | | |
|
5 / 8 / 2018
|
| | Glassdoor,Inc. | | | 新锐控股有限公司 | | | | $ | 1,200 | | | | | $ | 171 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 7.03x | | | | | | 不适用 | | |
|
6 / 19 / 2017
|
| | CareerBuilder,LLC | | |
阿波罗全球管理公司;安大略省教师退休金计划委员会;阿波罗特殊情况基金。
|
| | | $ | 627 | | | | | $ | 714 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.88x | | | | | | 不适用 | | |
|
2 / 17 / 2017
|
| | 智联招聘有限公司 | | |
高瓴资本,
Fountainvest Partners; 寻求国际投资 PTY有限公司 |
| | | $ | 747 | | | | | $ | 247 | | | | | $ | 59 | | | | | | 23.7% | | | | | | 3.03x | | | | | | 12.8x | | |
|
12 / 14 / 2016
|
| | Orizon Holding GmbH | | | Outsourcing Inc. | | | | $ | 87 | | | | | $ | 283 | | | | | | 不适用 | | | | | | 不适用 | | | | | | 0.31X | | | | | | 不适用 | | |
|
8 / 9 / 2016
|
| | Monster Worldwide, Inc. | | | 任仕达北美公司 | | | | $ | 386 | | | | | $ | 635 | | | | | $ | 76 | | | | | | 11.9% | | | | | | 0.61x | | | | | | 5.1辆车 | | |
|
6 / 13 / 2016
|
| | 领英公司 | | | 微软公司 | | | | $ | 25,880 | | | | | $ | 3,214 | | | | | $ | 266 | | | | | | 8.3% | | | | | | 8.05x | | | | | | 纳米贝 | | |
|
5/20/2016
|
| | Obiettivo Lavoro Spa | | |
任仕达控股(NKA:Randstad N.V.)
|
| | | $ | 115 | | | | | $ | 489 | | | | | $ | 23 | | | | | | 4.6% | | | | | | 0.24x | | | | | | 5.1辆车 | | |
|
3 / 9 / 2016
|
| | Penna Consulting PLC | | | Olsten(英国)控股有限公司 | | | | $ | 129 | | | | | $ | 129 | | | | | $ | 99 | | | | | | 6.7% | | | | | | 1.00x | | | | | | 14.9x | | |
| | | | | | | | | | | | | | | | | | | | | | | | 均值 | | | | | | | | | | | | 2.42x | | | | | | 10.8x | | |
| | | | | | | | | | | | | | | | | | | | | | | | 中位数 | | | | | | | | | | | | 0.88x | | | | | | 12.2倍 | | |
| | | |
合并前的所有权( 1 )
|
| |
紧接合并后的拥有权
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
净账面价值
|
| |
净收益
|
| |
净账面价值
|
| |
净收益
|
| ||||||||||||||||||||||||||||||||||||
|
姓名
|
| |
美元’000
|
| |
%
|
| |
美元’000
|
| |
%
|
| |
美元’000
|
| |
%
|
| |
美元’000
|
| |
%
|
| ||||||||||||||||||||||||
|
买方财团
|
| | | | 347,683 | | | | | | 18.3% | | | | | | 30,834 | | | | | | 18.3% | | | | | | 726,248 | | | | | | 38.3% | | | | | | 64,405 | | | | | | 38.3% | | |
|
其他持续股东及
他们的附属公司 |
| | | | 718,102 | | | | | | 37.9% | | | | | | 63,685 | | | | | | 37.9% | | | | | | 1,169,962 | | | | | | 61.7% | | | | | | 103,755 | | | | | | 61.7% | | |
|
姓名
|
| |
百分比
本公司的股本 存续公司 在有效的 时间 |
| |||
|
Founder申报人
|
| | | | 34.44% | | |
|
招募
|
| | | | 57.61% | | |
|
DCP申报人
|
| | | | 2.63% | | |
|
海洋联系公司的提交人
|
| | | | 1.19% | | |
|
钱女士
|
| | | | 3.50% | | |
|
LLW控股
|
| | | | 0.63% | | |
|
合计
|
| | | | 100.00% | | |
|
姓名
|
| |
百分比
本公司的股本 存续公司 完成后 后来的 交易 |
| |||
|
Founder申报人
|
| | | | 45.56% | | |
|
招募
|
| | | | 39.90% | | |
|
DCP申报人
|
| | | | 6.89% | | |
|
海洋联系公司的提交人
|
| | | | 3.10% | | |
|
钱女士
|
| | | | 3.86% | | |
|
LLW控股
|
| | | | 0.69% | | |
|
合计
|
| | | | 100.00% | | |
| | | |
股份
|
| |
公司期权
|
| |
合计
|
| |||||||||||||||||||||||||||
| 董事及执行董事姓名 军官 |
| |
股份
有益的 所拥有的 (不包括 继续 股份) |
| |
现金
付款 其中包括 (美元) |
| |
股份
底层 既得利益 公司 备选方案 |
| |
加权
平均水平 练习 价格 (美元) |
| |
现金
付款 因此 (美元) |
| |
合计
现金 付款 (美元) |
| ||||||||||||||||||
|
赵克仁
|
| | | | 235,823 | | | | | | 14,385,203 | | | | | | 21,875 | | | | | | 34.48 | | | | | | 580,125 | | | | | | 14,965,328 | | |
|
甄荣辉
|
| | | | — | | | | | | — | | | | | | 468,000 | | | | | | 41.90 | | | | | | 8,939,520 | | | | | | 8,939,520 | | |
|
Junichi Arai
|
| | | | — | | | | | | — | | | | | | 60,000 | | | | | | 56.68 | | | | | | 259,200 | | | | | | 259,200 | | |
|
Li-lan Cheng
|
| | | | — | | | | | | — | | | | | | 30,000 | | | | | | 56.68 | | | | | | 129,600 | | | | | | 129,600 | | |
|
凯瑟琳·简
|
| | | | 20,000 | | | | | | 1,220,000 | | | | | | 468,000 | | | | | | 41.90 | | | | | | 8,939,520 | | | | | | 10,159,520 | | |
|
Jingwu Chen
|
| | | | 2,000 | | | | | | 122,000 | | | | | | 113,525 | | | | | | 48.49 | | | | | | 1,420,588 | | | | | | 1,542,588 | | |
|
王涛
|
| | | | 24,000 | | | | | | 1,464,000 | | | | | | 155,800 | | | | | | 39.94 | | | | | | 3,281,528 | | | | | | 4,745,528 | | |
| | | |
股份
|
| |
公司期权
|
| |
合计
|
| |||||||||||||||||||||||||||
| 董事及执行董事姓名 军官 |
| |
股份
有益的 所拥有的 (不包括 继续 股份) |
| |
现金
付款 其中包括 (美元) |
| |
股份
底层 既得利益 公司 备选方案 |
| |
加权
平均水平 练习 价格 (美元) |
| |
现金
付款 因此 (美元) |
| |
合计
现金 付款 (美元) |
| ||||||||||||||||||
|
全体董事及行政人员作为一个整体
|
| | | | 281,823 | | | | | | 17,191,203 | | | | | | 1,317,200 | | | | | | 43.12 | | | | | | 23,550,081 | | | | | | 40,741,284 | | |
|
说明
|
| |
数额
(美元) |
| |||
|
融资费用及开支及其他专业费用
|
| | | | 39,425,000 | | |
|
法律费用和开支
|
| | | | 22,475,000 | | |
|
特别委员会费用
|
| | | | 2,125,000 | | |
|
杂项(包括会计、文件费、印刷费、征求代理人书和邮费)
|
| | | | 1,325,000 | | |
|
合计
|
| | | | 65,350,000 | | |
| | | |
每个广告的销售价格
(单位:美元) |
| |||||||||
| | | |
高
|
| |
低
|
| ||||||
| 季刊: | | | | ||||||||||
| 2020 | | | | | | | | | | | | | |
|
第一季度
|
| | | | 92.61 | | | | | | 53.94 | | |
|
第二季度
|
| | | | 73.96 | | | | | | 55.13 | | |
|
第三季度
|
| | | | 80.50 | | | | | | 63.24 | | |
|
第四季度
|
| | | | 79.58 | | | | | | 64.34 | | |
| 2021 | | | | | | | | | | | | | |
|
第一季度
|
| | | | 72.17 | | | | | | 59.74 | | |
|
第二季度
|
| | | | 79.00 | | | | | | 60.78 | | |
|
第三季度
|
| | | | 78.63 | | | | | | 67.48 | | |
|
第四季度
|
| | | | 70.08 | | | | | | 43.79 | | |
| 2022 | | | | | | | | | | | | | |
|
第一季(至2022年3月28日)
|
| | | | 57.50 | | | | | | 43.19 | | |
| | | |
在截至12月31日的一年中,
|
| |
截至9月30日的9个月,
|
| ||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
(未经审核)
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元( 1 )
|
| |
人民币
|
| |
人民币
|
| |
美元( 2 )
|
| ||||||||||||||||||
|
选定的综合报表
业务和综合 收入数据 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(单位:千,不包括股份和每股数据)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
网上招聘服务
|
| | | | 2,471,179 | | | | | | 2,147,334 | | | | | | 329,093 | | | | | | 1,595,772 | | | | | | 1,778,506 | | | | | | 276,020 | | |
|
其他与人力资源有关的收入
|
| | | | 1,528,846 | | | | | | 1,541,617 | | | | | | 236,263 | | | | | | 930,072 | | | | | | 1,296,739 | | | | | | 201,251 | | |
|
净收入
|
| | | | 4,000,025 | | | | | | 3,688,951 | | | | | | 565,356 | | | | | | 2,525,844 | | | | | | 3,075,245 | | | | | | 477,271 | | |
|
服务费用( 3 )
|
| | | | ( 1,221,935) | | | | | | ( 1,261,731) | | | | | | ( 193,369) | | | | | | (847,227) | | | | | | ( 1,141,538) | | | | | | ( 177,164) | | |
|
毛利
|
| | | | 2,778,090 | | | | | | 2,427,220 | | | | | | 371,987 | | | | | | 1,678,617 | | | | | | 1,933,707 | | | | | | 300,107 | | |
|
营业费用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
销售与市场营销( 4 )
|
| | | | ( 1,188,233) | | | | | | ( 1,182,677) | | | | | | ( 181,253) | | | | | | ( 882,094) | | | | | | ( 1,386,931) | | | | | | ( 215,248) | | |
|
一般和行政事务( 5 )
|
| | | | ( 384,072) | | | | | | ( 377,438) | | | | | | (57,845) | | | | | | ( 285,999) | | | | | | ( 300,041) | | | | | | ( 46,566) | | |
|
总营业费用
|
| | | | ( 1,572,305) | | | | | | ( 1,560,115) | | | | | | ( 239,098) | | | | | | ( 1,168,093) | | | | | | ( 1,686,972) | | | | | | ( 261,814) | | |
|
经营收入
|
| | | | 1,205,785 | | | | | | 867,105 | | | | | | 132,889 | | | | | | 510,524 | | | | | | 246,735 | | | | | | 38,293 | | |
|
外币收益(损失)
翻译 |
| | | | 67,881 | | | | | | ( 53,442) | | | | | | ( 8,190) | | | | | | ( 19,591) | | | | | | ( 4,876) | | | | | | ( 757) | | |
|
利息和投资收入净额
|
| | | | 175,584 | | | | | | 228,500 | | | | | | 35,019 | | | | | | 169,018 | | | | | | 156,548 | | | | | | 24,296 | | |
|
上市权益性证券投资公允价值变动
|
| | | | ( 42,410) | | | | | | 10,760 | | | | | | 1,649 | | | | | | 20,164 | | | | | | ( 77,581) | | | | | | ( 12,040) | | |
|
与拟议私有化交易有关的费用和开支
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ( 84,187) | | | | | | ( 13,066) | | |
|
长期债券的公允价值变动
投资 |
| | | | — | | | | | | 39,614 | | | | | | 6,071 | | | | | | 39,614 | | | | | | — | | | | | | — | | |
|
可转换优先票据的公允价值变动
|
| | | | ( 752,073) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
长期投资减值
|
| | | | ( 98,277) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
其他收入净额
|
| | | | 205,602 | | | | | | 167,308 | | | | | | 25,641 | | | | | | 155,617 | | | | | | 93,898 | | | | | | 14,573 | | |
|
扣除所得税费用前的收入
|
| | | | 762,092 | | | | | | 1,259,845 | | | | | | 193,079 | | | | | | 875,346 | | | | | | 330,537 | | | | | | 51,299 | | |
|
所得税费用
|
| | | | ( 235,890) | | | | | | ( 188,417) | | | | | | ( 28,876) | | | | | | ( 135,722) | | | | | | ( 72,511) | | | | | | ( 11,254) | | |
|
净收入
|
| | | | 526,202 | | | | | | 1,071,428 | | | | | | 164,203 | | | | | | 739,624 | | | | | | 258,026 | | | | | | 40,045 | | |
|
归属于非控制性权益的净亏损
|
| | | | 6,116 | | | | | | 25,848 | | | | | | 3,961 | | | | | | 15,604 | | | | | | 27,502 | | | | | | 4,268 | | |
|
归属于51job的净收入,
Inc. |
| | | | 532,318 | | | | | | 1,097,276 | | | | | | 168,164 | | | | | | 755,228 | | | | | | 285,528 | | | | | | 44,313 | | |
|
全面收入共计
|
| | | | 526,541 | | | | | | 1,093,879 | | | | | | 167,644 | | | | | | 739,330 | | | | | | 257,880 | | | | | | 40,022 | | |
| 每股收益: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 8.18 | | | | | | 16.35 | | | | | | 2.51 | | | | | | 11.27 | | | | | | 4.23 | | | | | | 0.66 | | |
|
摊薄
|
| | | | 7.98 | | | | | | 16.12 | | | | | | 2.47 | | | | | | 11.11 | | | | | | 4.18 | | | | | | 0.65 | | |
|
发行在外的普通股加权平均数:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本
|
| | | | 65,049,597 | | | | | | 67,101,601 | | | | | | 67,101,601 | | | | | | 67,000,172 | | | | | | 67,426,629 | | | | | | 67,426,629 | | |
|
摊薄
|
| | | | 66,683,457 | | | | | | 68,056,724 | | | | | | 68,056,724 | | | | | | 67,992,639 | | | | | | 68,267,453 | | | | | | 68,267,453 | | |
| | | |
截至12月31日,
|
| |
截至9月30日,
|
| ||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
(未经审核)
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
美元( 1 )
|
| |
人民币
|
| |
人民币
|
| |
美元( 2 )
|
| ||||||||||||||||||
|
选定的合并资产负债表数据
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (单位:千) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
流动资产
|
| | | | 10,942,404 | | | | | | 11,547,629 | | | | | | 1,769,751 | | | | | | 10,991,818 | | | | | | 11,169,479 | | | | | | 1,733,476 | | |
|
非流动资产
|
| | | | 3,347,138 | | | | | | 4,128,051 | | | | | | 632,652 | | | | | | 4,088,571 | | | | | | 5,091,957 | | | | | | 790,259 | | |
|
总资产
|
| | | | 14,289,542 | | | | | | 15,675,680 | | | | | | 2,402,403 | | | | | | 15,080,389 | | | | | | 16,261,436 | | | | | | 2,523,735 | | |
|
流动负债
|
| | | | 2,833,462 | | | | | | 2,810,417 | | | | | | 430,715 | | | | | | 2,615,328 | | | | | | 2,986,668 | | | | | | 463,523 | | |
|
非流动负债
|
| | | | 265,070 | | | | | | 277,036 | | | | | | 42,458 | | | | | | 267,714 | | | | | | 302,342 | | | | | | 46,923 | | |
|
负债总额
|
| | | | 3,098,532 | | | | | | 3,087,453 | | | | | | 473,173 | | | | | | 2,883,042 | | | | | | 3,289,010 | | | | | | 510,446 | | |
|
夹层股权
|
| | | | 216,974 | | | | | | 189,811 | | | | | | 29,090 | | | | | | 200,565 | | | | | | 161,318 | | | | | | 25,036 | | |
|
Total 51job,Inc.股东权益
|
| | | | 10,948,331 | | | | | | 12,372,747 | | | | | | 1,896,206 | | | | | | 11,971,309 | | | | | | 12,785,110 | | | | | | 1,984,218 | | |
|
总股本
|
| | | | 10,974,036 | | | | | | 12,398,416 | | | | | | 1,900,140 | | | | | | 11,996,782 | | | | | | 12,811,108 | | | | | | 1,988,253 | | |
|
负债总额、夹层权益和权益
|
| | | | 14,289,542 | | | | | | 15,675,680 | | | | | | 2,402,403 | | | | | | 15,080,389 | | | | | | 16,261,436 | | | | | | 2,523,735 | | |
| | | |
实益拥有的股份( 1 )
|
| |||||||||
| | | |
数目
|
| |
%
|
| ||||||
| 董事及高级管理人员* *: | | | | | | | | | | | | | |
|
甄荣辉( 2 )
|
| | | | 12,722,264 | | | | | | 18.6 | | |
|
凯瑟琳·简
|
| | | | 2,288,258 | | | | | | 3.4 | | |
|
赵克仁( 3 )
|
| | | | * | | | | | | * | | |
|
王涛( 4 )
|
| | | | * | | | | | | * | | |
|
Jingwu Chen
|
| | | | * | | | | | | * | | |
|
Junichi Arai( 5 )
|
| | | | * | | | | | | * | | |
|
何震宇
|
| | | | * | | | | | | * | | |
|
Li-lan Cheng
|
| | | | * | | | | | | * | | |
|
全体董事及高级管理人员作为一个整体
|
| | | | 16,322,264 | | | | | | 23.3 | | |
|
主要股东:
|
| | | | | | | | | | | | |
| 招募( 6 ) | | | | | 23,443,981 | | | | | | 34.8 | | |
|
RY控股( 7 )
|
| | | | 11,860,264 | | | | | | 17.6 | | |
| | | |
页
|
| |||
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-4 | | | |
| | | | | A-5 | | | |
| | | | | A-7 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | |
页
|
| |||
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-36 | | | |
| | | | | A-40 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | |
页
|
| |||
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-64 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-66 | | | |
| | | | | A-66 | | | |
| | | | | A-67 | | | |
| | | | | A-67 | | | |
| | | | | A-68 | | | |
| | | | | A-71 | | | |
| | | | | B-1 | | | |
| |
(a)
|
| | 如果合并子公司: | |
| | | | | 石榴石信仰有限公司 | |
| | | | | c/o DCP资本 | |
| | | | | 香港皇后大道中15号中环广场约克大厦21楼 | |
| | | | | 注意:朱利安·沃尔哈特 | |
| | | | | 连同一份副本寄往: | |
| | | | | Paul,Weiss,Rifkind,Wharton & Garrison LLP | |
| | | | | 财富金融中心5201室, | |
| | | | | 中国北京市朝阳区东三环中路股份 5号100020 | |
| | | | | 注意:Judie Ng Shortell | |
| | | | | 电子邮件:jngshortell @ paulweiss.com | |
| | | | | Kirkland & Ellis LLP | |
| | | | | 格洛斯特大厦26楼 | |
| | | | | 皇后大道中15号 | |
| | | | | 香港 | |
| | | | | 注意:Daniel Dusek;Joseph Raymond Casey | |
| | | | | 电子邮件:daniel.dusek @ kirkland.com;joseph.casey @ kirkland.com | |
| | | | | Weil,Gotshal & Manges LLP | |
| | | | | 亚历山德拉大厦29楼 | |
| | | | | 中环遮打道18号 | |
| | | | | 香港 | |
| | | | | 注意:Tim Gardner;William Welty | |
| | | | | 电子邮件:tim.gardner @ weil.com;william.welty @ weil.com | |
| | | | | Sullivan & Cromwell LLP | |
| | | | | 宽街125号 | |
| | | | | New York,New York 10004 | |
| | | | | 注意:Brian E. Hamilton;Garth W. Bray | |
| | | | | 电子邮件:hamiltonb @ sullcrom.com;brayg @ sullcrom.com | |
| |
(b)
|
| | 如果给公司: | |
| | | | | 前程无忧 | |
| | | | | 张东路1387号3号楼 | |
| | | | | PRC上海201203 | |
| | | | | 连同一份副本寄往: | |
| | | | | Simpson Thacher & Bartlett | |
| | | | | 中国工商银行大厦35楼 | |
| | | | | 中环花园道3号 | |
| | | | | 香港 | |
| | | | | 注意:Ian C. Ho | |
| | | | | 电子邮件:iho @ stblaw.com | |
| |
(c)
|
| | 如果提交给特别委员会,寄给公司保管的特别委员会,并附上一份副本(不构成通知),寄给: | |
| | | | | Davis Polk & Wardwell LLP | |
| | | | | 香港会大厦 | |
| | | | | 遮打道3A号 | |
| | | | | 中国香港 | |
| | | | | 注意:Miranda So | |
| | | | | 电子邮件:miranda.so @ davispolk.com | |
|
任期
|
| |
部分
|
|
| 行动 | | | 3.10 | |
| 广告 | | | 2.01(b) | |
| ADSS | | | 2.01(b) | |
| 协议 | | | 序言 | |
| 替代收购协议 | | | 6.04(c) | |
| B.替代融资 | | | 6.07(a) | |
| 备选融资文件 | | | 6.07(a) | |
| 适用合同 | | | 6.16 | |
| 仲裁员 | | | 9.09(b) | |
| 破产和股权例外 | | | 3.04(a) | |
| 预算 | | | 5.01(g) | |
| 更改公司建议 | | | 6.04(c) | |
| 亚信 | | | 演奏会 | |
| 闭幕式 | | | 1.02 | |
| 截止日期 | | | 1.02 | |
| 公司 | | | 序言 | |
| 公司董事会 | | | 演奏会 | |
| 公司集团 | | | 8.06(h) | |
|
任期
|
| |
部分
|
|
| 公司拥有的软件 | | | 3.14(i) | |
| 公司不动产 | | | 3.13(c) | |
| 公司推荐 | | | 3.04(b) | |
| 公司代表 | | | 3.06(c) | |
| 公司证券交易委员会报告 | | | 3.07(a) | |
| 公司终止费 | | | 8.06(a)(三) | |
| 损害赔偿 | | | 6.05(c) | |
| 债务承诺书 | | | 4.05(a) | |
| 债务融资 | | | 4.05(a) | |
| 最终债务文件 | | | 6.07(d) | |
| 存款协议 | | | 2.06 | |
| 保存人 | | | 2.06 | |
| 持异议的股东 | | | 2.03(a) | |
| 异议股份 | | | 2.03(a) | |
| 生效时间 | | | 1.03 | |
| 雇员 | | | 3.12(a) | |
| 股权承诺书 | | | 4.05(a) | |
| 股权融资 | | | 4.05(a) | |
| 评价日期 | | | 3.07(d) | |
| 交换法 | | | 3.03(c) | |
| 外汇基金 | | | 2.04(a) | |
| 被排除在外的一方 | | | 6.04(b)㈢ | |
| 财务顾问 | | | 3.04(c) | |
| 融资 | | | 4.05(a) | |
| 融资文件 | | | 4.05(a) | |
| 公认会计原则 | | | 3.07(b) | |
| 购货期间结束日期 | | | 6.04(a) | |
| 政府当局 | | | 3.05(b) | |
| 保证 | | | 演奏会 | |
| 担保 | | | 演奏会 | |
| 保证人 | | | 演奏会 | |
| 保证人 | | | 演奏会 | |
| 香港国际仲裁中心 | | | 9.09(b) | |
| A.改进 | | | 3.13(d) | |
| 受偿方 | | | 6.05(b) | |
| 干预事件 | | | 6.04(e) | |
| 中间事件终止 | | | 6.04(e) | |
| 拉勾科技 | | | 9.03(a) | |
| 法律 | | | 3.05(a) | |
| 管理支助协定 | | | 演奏会 | |
| 物资公司许可证 | | | 3.06(a) | |
| 材料合同 | | | 3.18(a) | |
| 最高年度保费 | | | 6.05(b) | |
| 合并 | | | 演奏会 | |
| 合并考虑 | | | 2.04(a) | |
| 合并子公司 | | | 序言 | |
|
任期
|
| |
部分
|
|
| 合并分组 | | | 8.06(h) | |
| 合并分组合同 | | | 4.12 | |
| 合并分终止费 | | | 8.06(b) | |
| 纳斯达克 | | | 3.03(c) | |
| 上级建议通知 | | |
6.04(d)(二)(1)
|
|
| OPCO | | | 4.04(a) | |
| 订单 | | | 7.01(b) | |
| 付款代理 | | | 2.04(a) | |
| 每ADS合并对价 | | | 2.01(b) | |
| 每股合并对价 | | | 2.01(a) | |
| 合并计划 | | | 1.03 | |
| 代理声明 | | | 6.01(a) | |
| 记录广告持有者 | | | 6.02(a) | |
| 记录日期 | | | 6.02(a) | |
| 招募支持协议 | | | 演奏会 | |
| 代表 | | | 6.03(a) | |
| 必要的公司投票 | | | 3.04(a) | |
| 必要的监管批准 | | | 3.05(b) | |
| 保险柜 | | | 3.06(a) | |
| 附表13E-3 | | | 6.01(a) | |
| 美国证券交易委员会 | | | 3.05(b) | |
| 《证券法》 | | | 3.07(a) | |
| 分享 | | | 2.01(a) | |
| 股票证书 | | | 2.04(b) | |
| 股份 | | | 2.01(a) | |
| 被请求人 | | | 6.04(a) | |
| 特别委员会 | | | 演奏会 | |
| 上级提案通知期 | | |
6.04(d)(二)(1)
|
|
| 支助协定 | | | 演奏会 | |
| 存续公司 | | | 演奏会 | |
| 尚存公司股份 | | | 2.01(e) | |
| 存续公司股份 | | | 2.01(e) | |
| 收购法规 | | | 3.21 | |
| 终止日期 | | | 8.02(a) | |
| 商业秘密 | | | 3.14(k) | |
| 交易 | | | 演奏会 | |
| 无凭证股 | | | 2.04(b) | |
| | |
持续股东
|
| | |
继续持有的股份
|
| |
| | | Founder(在Founder转让之前) | | | | 20,000股代表20,000个美国存托凭证 | | |
| | |
新Founder控股公司(Founder转让后)
|
| | | | | |
| | | Founder控股公司(在Founder转让之前) | | | | 11,315,815股 | | |
| | |
新Founder控股公司(Founder转让后)
|
| | |
544,449股由544,449份美国存托凭证代表
|
| |
| | | 凯瑟琳·简 | | | | 1,426,258股 | | |
| | | LLW控股有限公司 | | | |
256,269股美国存托凭证代表的股份
|
| |
| | | 招募 | | | |
23,325,231股
118750股,118750份美国存托凭证
|
| |
|
姓名
|
| |
地址
|
|
| [ • ] | | | [ • ] | |
|
姓名
|
| |
地址
|
| |
担保权益的性质
|
|
| [ • ] | | | [ • ] | | |
根据(定义见)以合并附属公司作为押记人及以代表某些贷款人作为担保代理人的[保安代理人姓名]之间的日期为[日期]的帐户押记,对[偿债储备帐户]作出固定及浮动押记担保协议”)
|
|
| |
机密的
董事会专门委员会
前程无忧 3号楼 张东路1387号 上海,201203 中华人民共和国 |
| |
2022年3月1日
|
|
| |
Kroll.com |
| |
|
| | | | | | |
|
姓名
|
| |
目前主要就业
|
| |
公民身份
|
|
| 赵克仁 | | | 董事长兼独立董事 | | | 日本 | |
| 甄荣辉 | | | 董事,首席执行官,总裁兼秘书 | | | 香港 | |
| Junichi Arai | | | 非执行董事 | | | 日本 | |
| Li-lan Cheng | | | 独立董事 | | | 美国 | |
| 何震宇 | | | 独立董事 | | | 中华民国 | |
| 凯瑟琳·简 | | | 首席运营官和代理首席财务官 | | | 美国 | |
| Jingwu Chen | | | 高级副总裁 | | | PRC | |
| 王涛 | | | 副总裁 | | | PRC | |
|
董事
|
| |
营业地址
|
| |
主要职业
|
| |
公民身份
|
|
| 海峰大卫 刘奕宏 |
| | DCP资本 约克大厦21楼 地标性建筑 皇后大道中15号 香港 |
| | 2017年1月至今: DCP Capital执行主席 在2017年1月加入DCP Capital之前: KKR合伙人,KKR亚洲私募股权联席主管,KKR大中华区首席执行官 |
| |
香港
|
|
| Julian Juul 沃尔哈特 |
| | DCP资本, 约克大厦21楼 地标性建筑 皇后大道中15号 香港 |
| | 2017年1月至今: 首席执行官-DCP Capital 在2017年1月加入DCP Capital之前: KKR大中华区合伙人兼区域负责人 |
| | 丹麦 | |
| 绪方博明 | | | 新锐控股有限公司 南GranTokyo 塔 丸之内1-9-2, 千代田区 东京100-6640日本 |
| |
2017年4月至今:
公司执行官,招聘 控股有限公司 2012年10月至2017年4月
公司官员,招聘控股 Co.,Ltd. |
| | 日本 | |
|
董事
|
| |
营业地址
|
| |
主要职业
|
| |
公民身份
|
|
| 海峰大卫 刘奕宏 |
| | DCP资本 约克大厦21楼 是个里程碑, 中环皇后大道15号 香港 |
| | 2017年1月至今: DCP Capital执行主席 在2017年1月加入DCP Capital之前: KKR合伙人,KKR亚洲私募股权联席主管,KKR大中华区首席执行官 |
| |
香港
|
|
| Julian Juul 沃尔哈特 |
| | DCP资本 约克大厦21楼 是个里程碑, 中环皇后大道15号 香港 |
| | 2017年1月至今: 首席执行官-DCP Capital 在2017年1月加入DCP Capital之前: KKR大中华区合伙人兼区域负责人 |
| | 丹麦 | |
|
董事
|
| |
营业地址
|
| |
主要职业
|
| |
公民身份
|
|
| Julian Juul 沃尔哈特 |
| | DCP资本, 约克大厦21楼 是个里程碑, 皇后大道中15号 香港 |
| |
2017年1月至今:
首席执行官-DCP Capital 在2017年1月加入DCP Capital之前:
KKR大中华区合伙人兼区域负责人 |
| | 丹麦 | |
|
董事
|
| |
营业地址
|
| |
主要职业
|
| |
公民身份
|
|
| 丹尼尔·托马斯 雷沃特 |
| | Intertrust SPV Limited 一条连接路,卡马纳湾, 大开曼岛,KY1-9005, 开曼群岛 |
| | 2014年11月至今: Intertrust Group开曼群岛管理团队总监 |
| | 开曼群岛 岛屿 |
|
|
Samit Ghosh
|
| | Intertrust SPV Limited 卡马纳湾Nexus One Way 大开曼岛,KY1-9005 开曼群岛 |
| |
2017年12月至今:
Intertrust Group资本市场总监 前6年:
开曼HSBC公司信托和贷款机构经理兼主管 |
| | 开曼群岛 岛屿 |
|
|
姓名
|
| |
地址
|
| |
主要职业
|
| |
公民身份
|
|
| 添益江 | | | AIA中环28楼2823室 中环干诺道1号 香港 |
| |
2016年至今:
Ocean Link董事兼管理层 2006年至2016年:
Carlyle Group董事 |
| |
香港
|
|
|
姓名
|
| |
地址
|
| |
主要职业
|
| |
公民身份
|
|
| Nanyan Zheng | | | AIA中环28楼2823室 中环干诺道1号 香港 |
| |
2016年至今:
Ocean Link董事兼管理层 从2005年到2019年:
Founder兼首席执行官 铂涛集团 |
| | PRC | |
| 张弛 | | | 5704 – 5706套房,57F,两个国际金融公司, 中环金融街8号 香港 |
| |
2016年至今:
董事总经理兼中国区主管 大西洋通用公司 2006年至2016年:
凯雷投资集团董事总经理 |
| |
香港
|
|
| 詹姆斯 建章 梁 |
| | 金重路968号, 上海200335, 中华人民共和国 |
| |
1999年至今:联合创始人,
Trip.com Group Limited董事会执行主席 |
| |
香港
|
|
| 乐冠 | | | AIA中环28楼2823室 中环干诺道1号 香港 |
| |
2020年至今:海洋的合作伙伴
链接 2010年至2020年:
凯雷集团 |
| |
香港
|
|
|
姓名
|
| |
目前的主要职业或就业
|
|
| 董事会 | | | | |
| Minegishi Masumi | | | 董事长兼代表董事 | |
| Hisayuki Idekoba | | | 总裁兼代表董事 | |
| Ayano Senaha | | | 董事 | |
| 罗尼·卡汉 | | | 董事 | |
| 泉谷直树 | | | 外部董事 | |
| Hiroki Totoki | | | 外部董事 | |
| 长岛幸子 | | | 常设审计和监督委员会成员 | |
| 藤原明仁 | | | 常设审计和监督委员会成员 | |
| 小川阳一郎 | | | 外部审计员和监督委员会成员 | |
| Katsuya Natori | | | 外部审计员和监督委员会成员 | |
| 执行干事 | | | | |
| Hisayuki Idekoba | | | 总裁兼首席执行官 | |
| Ayano Senaha | | | COO兼管理公司执行官 | |
| 北村义博 | | | 执行总裁 | |
| Rob Zandbergen | | | 执行总裁 | |
| Junichi Arai | | | 公司执行官 | |
| 绪方博明 | | | 公司执行官 | |
| 柏村MIO | | | 公司执行官 | |
| 谷口岩明 | | | 公司执行官 | |
| Takahiro Noguchi | | | 公司执行官 | |
| Kentaro Mori | | | 公司执行官 | |
| 洛厄尔·布里克曼 | | | 公司执行官 | |
| Minegishi Masumi | | | 主席 | |
| |
决议
|
| |
对于
|
| |
反对
|
| |
弃权
|
|
| |
建议1。
解决了,作为一个特别决议,即:
合并的协议和计划, 从6月21日开始, 2021 , 经《合并协议及计划第1号修正案》修订, 从3月1日开始, 2022(经如此修订及可不时进一步修订, “合并协议”), 石榴石信仰有限公司, 一间根据开曼群岛法律成立的获豁免有限责任公司(「合并附属公司」)及本公司(该等合并协议的格式为随附的委托须知附件A,并须于股东特别大会上出示及供查阅), 须向开曼群岛公司注册处处长登记的合并计划(“合并计划”)(该合并计划基本上采用所附委托须知附件B所载的表格,并须出示并在特别大会上供查阅),以使合并附属公司与本公司的合并(“合并”)生效, 本公司继续作为尚存公司(“尚存公司”), 以及合并协议所设想的任何和所有交易(统称, “交易”), 包括(a)合并及(b)在合并生效后, 的修订及重述,
|
| |
☐
|
| |
☐
|
| |
☐
|
|
| |
决议
|
| |
对于
|
| |
反对
|
| |
弃权
|
|
| |
本公司的组织章程大纲及章程细则全部删除,并以附于合并计划内的新的本公司(作为尚存公司)组织章程大纲及章程细则代替(“合并及收购修订”),得到授权和批准。
|
| | | | | | | | | |
| |
第2号提案。
已经解决了作为一个特别决议,,那个:
授权公司的每一位董事和高级职员为使合并协议、合并计划和交易生效而做一切必要的事情,包括合并和对合并和收购的修改。
|
| |
☐
|
| |
☐
|
| |
☐
|
|
| |
建议3。
已经解决了作为一个普通决议案,,那个:
临时股东大会延期举行,以便公司在临时股东大会时收到的临时股东大会代表不足以通过将在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。 |
| |
☐
|
| |
☐
|
| |
☐
|
|
| |
前程无忧
摩根大通银行,N.A.,存托 邮政信箱64506,圣保罗MN55164-0506 |
| |
投票指令卡
|
|