A
This presentation is the property of its rightful owner.
Sponsored Links
1 / 141

A 公司 尽职调查报告 PowerPoint PPT Presentation


  • 69 Views
  • Uploaded on
  • Presentation posted in: General

A 公司 尽职调查报告. 项目组 年月日. A 公司尽职调查报告. ◆ 结构分析 ◆ 尽职调查 1. 财务审计 2. 经营审计 3. 合法性审计 4. 财务模拟. 要求合作的主要动机. 由于历年分红,以及公司改制成为民营性企业后银行贷款有困难,去年新投资脂肪酸项目产生较少,现金流匮乏,急需注入流动资金 股权分散,高管层实际控制股权很小(总经理最高持有1.2%的股权60万股),高管层得利较少,工资收入还没有销售人员高,受职工监督,很不满意,现在仍无法解决收入不对称现象,需要借助外力,高管层一直想 MBO, 但苦于没有资金,无法实现

Download Presentation

A 公司 尽职调查报告

An Image/Link below is provided (as is) to download presentation

Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author.While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server.


- - - - - - - - - - - - - - - - - - - - - - - - - - E N D - - - - - - - - - - - - - - - - - - - - - - - - - -

Presentation Transcript


A

A


A

A

  • 1.

  • 2.

  • 3.

  • 4.


A

  • 1.2%60MBO

  • MBO


A

13.02%

**

652

100%

**

**

44.6

110

**

55

70%

A

**

560

55

6.77%

23.1

**

8.8

60%

**

A

300

**

8.8

44%

2303.27

46.02%

A

35

1789.03

35.74%

  • A500581.76%13.03%


A

  • 1997A2000

  • 600

  • 2000395.21.15/1.2/250.76


A

20027

7

6

1

12

7

3

10

16

3

2

18

30

6

50

54

11

96

28

17

11

6

3


A

2002


A

  • S58%737%992%15%

1999

2000

2001

2%

8%

15%

30%

31%

S

S

S

28%

57%

68%

61%

14600

S9940

4324

336

16056

S9930

4903

1223

19117

S11018

5285

2814


A

  • SSTUVASS86%

0.03%

2%

1%

2%

3%

6%

9%

48%

11%

18%

S

T

U

V

**

**

**

**

**

**


A

  • ASS8%2.42%


A

  • X800001425517.8%

  • SX22400A49%


A

  • 15165101S7364

  • 60%


A

A

SSSX

SSX

SSX

X


A

  • 97%3%


A

98%X2%X

13%2%200-300/

200200


A

AX


A

102.98%47%


A

  • X922000

  • 25000/17000/63%


A

  • X80%

  • X

%


A

  • 19%12%


A

  • 200185%

  • 200115%10%


A

  • 97%76%21%1%3%


A


A

98200014%13.6%20019%15.46%20016%


A

  • 58%34%4%2%


A

SSSS


A

  • X


A

35

30

25

22.60

20.52

20

21.90

19.50

15

10

5

-

1999

2000

2001

2002(1-8)

A

  • AX


A

  • A4.5%


A


A

52%19%71%18%

1998 32%

1999 48%

2000 65%

2001 51%

2002 47%

2002


A

00

23


A

15%,9899103

9811.320.3416


A

  • 2000178560


A

4414%

1.457800/


A


A


A

/

X

AX


A

  • 98200152001

  • 46.0235.741202000

  • A

  • X

  • X642197.3757.45


A

  • 1200A120

  • 2001525

  • :


A

  • 11A36300

  • X50-80%A13%X5.2A7


A

2003

2003X240001.598630.17


A

  • 88%

  • 46.2%13.03%28.8%88.03%

  • 2. MBO


A


A

200315000t/200549000

88%720%2200


A

A

  • 1.

  • 2.

  • 3.

  • 4.


A

  • SAX19971231AXSA

  • 9


A

  • 119


A

  • 2%1-24%2-38%3-520%5100%


A

  • 20%20-50%50%20-50%

    1010


A

  • % 30-40 2.43-3.23

    8 11.88

    5 19.00

    5 19.00

    ,


A

  • 504

  • 2000200011[2001]17


A

  • 1125


A

  • 17%

  • 5%

  • 7%

  • 3%

  • 33%


A

  • 20008350%0001

  • S[2001]29540%570570*40%=228014

  • [2002]1200250%25%25%200360%20%20%200425%25%


A

  • 1

  • 2

  • 3


A

A

  • 1.

  • 2.

  • 3.

  • 4.


A

  • 1997,


A

  • X980113.6%200210.15%

20021.25


01 02 1 8

01021-8

  • 95%02


01 02 1 81

01021-8

  • 91%02


A

  • 9802899028


02 1 8

021~8

  • 38%14%26%70%20%

  • 180042%20016228212%

%


A

  • 97%76%21%

  • A


A

  • 1998-200120%12%011636 0201000146%29%0284030


A

-

  • 32%


A

-

  • 010060%

  • 01

  • 01525


A

-


A

  • 98


A

  • 986-7%4-5%


A

  • 0001


A

  • 120%

  • 2

  • 397%

  • 413%


A

A

  • 1.

  • 2.

  • 3.

  • 4.


A

  • 9869000280000987.4025.1004.6


A

  • 99150001330048%01


A

  • 1865

  • 1036 81327

  • 164

  • 118SS

  • 2682

  • 1092

  • 436

  • 427

  • 228,

  • 109,7.2%,,

  • 100

  • 60

  • 173


A

  • 98028


A

  • 60001850

  • 207200

  • 119

  • 303

  • 151


A

  • 00

  • 993000

  • 0065%0110347%


A

  • 981181022000000


A

  • 2870

  • 144013503050450636500512.7%

  • 1048

  • 100048

  • 270500


A

  • 20,

  • A166,7.2%

  • -30

  • 100

  • 546

  • A166

  • 18100

  • 11750


A


A


A

  • 4366020


A

  • 0010335005005

  • 00300748

  • 9899009899

  • 2001


A

  • 15%,9899103


A

A

  • 1.

  • 2.

  • 3.

  • 4.


A


A

  • 1S70%800

  • 22001A60%500

  • 336.6:


A

  • 3313944017911661845166.7

  • 63612.7%450

  • 015

  • SSSS


A

A

  • 3.

  • 4.


A

A


A

12

8

9

1

2

3

4

5

1

2

3

4

5

6

7

1X

2X

3

2

3

  • X

16529


A

AX

AX1-8X15042,80737.93%2002X2100012100

2002

X21000

12100

12000

200218

15042 112850 1196

8073

8000

X

1006


A

S

AX15165101S7364

  • 13%200200


A

*

0

0

0

0

0

0

0

9

X


A

2001

%

  • SSA S 58%

  • 2-3%

  • AX27%15%

*


A

1047%


A

AX

1XAX

2XA

3A

4XA

5A

6X


A

A

  • 1.

  • 2.

  • 3.

  • 4.


A

A

  • 6

1

1

2

1

1

1

  • 11

  • 6

  • 2

  • 115

  • 6

  • 25

  • 10

  • 38X

  • 80X

  • 50X


A

X

90%

100%

100%

XX90%


A


A


A

  • 20029


A

4

2

1

2

1

  • 20007ISO9002

  • 20007S

  • ISO2000ISO14000

  • AB100%


A

A

  • 1.

  • 2.

  • 3.

  • 4.


A

  • 16


A

  • 20-30


A

  • 450

  • 200261%

  • X211000

  • +

  • 400-500/

  • +50005000/10%50%


A


A

A

  • 1.

  • 2.

  • 3.

  • 4.


A

  • 9217

  • 9


A

A

  • 1.

  • 2.

  • 3.

  • 4.


A

  • X442

  • 179

  • 32


A

  • 15034%12


A

  • 9720023


A


A

  • 20028

  • SS

  • 111


A

  • 5%-10%

  • 2002710

  • 20% 6%+3 2.5% 2.5%


A

A

  • 1.

  • 2.

  • 3.

  • 4.


A

  • 99

  • 50

  • ERP


A

  • A

  • 12


A

A

  • 1.

  • 2.

  • 4.


A

  • SAX 6100001005529

  • S56

  • 5005

  • XX

  • *

  • SX 6104811200352

  • 56

  • 3,429,000

  • X


A

  • 1965X

  • 1993S[93]103X

  • 199531AX60027548.93% 109

  • * XX

  • 1995-199719969193134

  • 19971231S[1997]279SAX

  • 19971230SAX3,500

  • 2000424S[2000]21SAX

  • 200085,005


A

  • SAX


A

  • SAX


A

  • 4

  • 1)2002853045000

  • 2)2001123064265.6


A

  • 7117448X199921999628

  • 102311871.7


A

8279021000

X166.7

1989X60199430X642197.3757.4519959X199519


A


A

  • S199711201997155SAX199712551

  • 70020001997120

  • 600

  • 200120

  • 200293 2307311477004092300076%2123242728001846874900

  • X1999X1017933139440661845 166.7


A

  • [1997]279SAX19971231S19971230

  • 46.0235.741202000

  • A

  • 19992X117448A1997121SAXAA


A

  • X

  • X

  • X

  • X642197.3757.45


A

A

  • 1.

  • 2.

  • 4.


A

2003

  • X

  • 113.95%2003

  • 21000200219117 x 10%=21000x 13.9%=23950

  • 2

  • 142%20036852

  • 210%200316750

  • 32540~3000

  • 20031+2+3=26000

  • 200324000

  • 1X

  • 200010000/

  • 280%


A

2003

  • 200220031.59342426.7%21%


A

  • 20038630.17


A

  • 2003645804-159


  • Login