意见反馈 手机随时随地看行情

公司公告

三花智控:2018年年度报告摘要(英文版)2019-04-03  

						Securities Code: 002050          Securities Abbr.: Sanhua Intelligent Control         Public Announcement No.: 2019-008

              Zhejiang Sanhua Intelligent Controls CO., LTD.
                               Annual Report 2018 (Abstract)

I.        Important Notes

This Abstract is extracted from 2018 Annual Report of Zhejiang Sanhua Intelligent Controls Co., Ltd. (“the
Company). In order to have a full understanding of the operating results, financial status and future
development planning of the Company, investors are suggested to read the full report carefully on the media
designated by the China Securities Regulatory Commission (the “CSRC”).

Indicate by check mark if independent auditor issues non-standard unqualified opinion
□Applicable √Not applicable

Indicate by check mark if there is a pre-arranged plan of profit distribution or transferring capital reserve into
common stock for the report period which has been reviewed and approved by the Board of Directors
√Applicable □Not applicable

Indicate by check mark if transferring capital reserve into common stock
√Applicable □Not applicable
Pre-arranged profit distribution plan reviewed and approved by the Board of Directors: distribute 2.5 Yuan
cash dividends per 10 common stocks (tax inclusive) and 3 stock dividend per 10 common stocks through
capital reserve to all shareholders. 2,116,703,682 shares of common stock were issued and outstanding as of
this reporting date.

Indicate by check mark if preplan for preferred stocks profit distribution to shareholders for the report period
which has been reviewed and approved by the Board of Directors
□Applicable √Not applicable

II.       Company Profile

1. Stock profile
Stock abbr.                         Sanhua Intelligent Control      Stock code                 002050
Stock exchange                      Shenzhen Stock Exchange
         Contact information                      Board Secretary                        Securities Representative
Name                                Kaicheng Hu                                  Yutong Wong
                                    5F, 18#building, No. 12 St., No. 289
                                                                                 No. 219, Woxi Avenue, Meizhu Town,
Office add.                         Xiasha Economic Development,
                                                                                 Xinchang County, Zhejiang, China.
                                    Hangzhou, Zhejiang, China.
Tel.                                0571-28020008                                0575-86255360
E-mail                              shc@zjshc.com                                shc@zjshc.com


2. Brief introduction to main business or products in the report period
(Ⅰ) Main business

1
The company is specialized in developing thermal management solution of heat exchange and intelligent
control in a variety of aspects, including buildings, household appliances and vehicles, established on the core
technologies of heat-pump and thermal management system. Based on different development stages, needs and
features of its strategic and matured business, the Company divides its main business into refrigeration
components and automotive components. The company insists on “Focus on leading”, customer orientation
and rapid response to the market.

The company manufactures and markets components of refrigeration (including HVAC and refrigerators),
automotive A/C, new energy vehicle thermal management, coffee maker, dishwasher and washing machine.
Major products of refrigeration business are widely used in residential and commercial A/C, refrigerators, cold
chain logistics, dishwashers, etc., including four-way reversing valve, EEV, solenoid valve, Micro-channel heat
exchanger, Omega pump, etc. Major products of automotive business are widely used in traditional vehicles,
hybrid power vehicles and new energy vehicles, including TXV, receiver drier, EXV, electronic water pump,
etc.

No changes occurred to the main business or operation model in this report period.

(Ⅱ) Industry Development

1. Refrigeration components industry
China is the largest manufacturing base of A/C and refrigerator in the world with its production and sales
volume ranking the first globally. High energy efficiency and intelligent technology has a rapid growth under
the background of increasing requirements in energy-saving and environment protection, which brings new
opportunities as well as a series of new requirements to the component market. As a leader in refrigeration
component industry, the Company will grasp these opportunities and develop steadily.

2. Automotive components industry
The global automotive industry has developed at a high speed, which also increases market demand in
components of automotive A/C and thermal management products. In recent years, the development of new
energy vehicles has become a clear trend, and it brings a variety of higher and new requirements to A/C and
thermal management products. The company focuses on in-depth research of A/C and thermal management
system of new energy vehicles, which has started from components to modules and subsystems. The Company
has become a strategic vendor of Valeo, MAHLE, Volkswagen, Benz, BMW, Volvo, Tesla, GM, Geely, BYD,
SAIC Motor, etc.

(Ⅲ) Industry Position

The Company is both the largest refrigeration components manufacturer as well as the leading components
manufacturer in automotive A/C and thermal management area. Sanhua has become one of the world’s top
brands and a strategic partner of numerous well-known auto makers and A/C manufacturers. After over 30
years of development, the Company has established industrial leading position in the global refrigeration
components market. Sanhua’s products of EEV, four-way reversing valve, solenoid valve, Micro-channel heat
exchanger and Omega pump rank first globally in terms of market share. The market share of service valve,
automotive TXV, receiver drier is at the forefront of the world.
At the same time, the Company concentrates on R&D of new energy automotive A/C and thermal management
products. Sanhua is the first Chinese enterprise that has won the Pace Award of American Auto News.

2
 3. Selected Financial Data

         (1) Key accounting data and financial ratios for the past three years
         Indicate by check mark if there is any retrospectively restated accounting data of previous years.
         √Yes □No
         The reason for retrospective restatement
         Change of accounting policy
                                                                                                  Unit: million Yuan
                                                                                        Increase/decrea
                                                                                         se of current
                                                                2017                                                   2016
                                                                                        year over prior
                                     2018
                                                                                             year
                                                    Before               After              After          Before               After
                                                   adjustment          adjustment         adjustment      adjustment          adjustment
Revenue                              10,835.99         9,581.24            9,581.24            13.10%         7,656.33            7,656.33
Net profit attributable to
                                      1,292.35         1,235.95            1,235.95              4.56%          990.95              990.95
shareholders
Net profit attributable to
shareholders excluding                1,294.77         1,085.28            1,085.28            19.30%           777.51              777.51
non-recurring gains and losses
Net cash flows from operating
                                      1,287.60          648.72              664.09             93.89%         1,507.38            1,521.59
activities
Basic EPS (RMB Yuan / share)                0.61             0.60                0.60            1.67%              0.49                0.49
Diluted EPS (RMB Yuan /
                                            0.61             0.60                0.60            1.67%              0.49                0.49
share)
Weighted average ROE (%)               15.65%           19.12%              19.12%              -3.47%         17.79%              17.79%
                                                                                        Increase/decrea
                                                                                         se of current
                                                      As of Dec.31, 2017                                     As of Dec.31, 2016
                                 As of Dec.31,                                          year over prior
                                     2018                                                    year
                                                    Before               After              After          Before               After
                                                   adjustment          adjustment         adjustment      adjustment          adjustment
Total assets                         13,932.17        12,347.97           12,347.97            12.83%         9,547.13            9,547.13
Net assets attributable to
                                      8,614.84         7,875.37            7,875.37              9.39%        5,887.15            5,887.15
shareholders


 The reason for accounting policy change and retrospective restatement
 The Company retrospectively restates the corresponding comparative data of the financial statement for the
 year 2018 according to Revised Format of General Enterprise Financial Statements for 2018 (Accounting NO.
 15), its Interpretation as well as provisions of Enterprise Accounting Standards. Please refer to “Important
 accounting policy changes” of the 2018 annual report. The assets-related government subsidies of current year
 as well as prior year in the cash flow statement is reclassified from "receipt of cash related to other investment
 activities" to "receipt of cash related to other operating activities". Due to the consolidation enterprises under
 the same control in 2017, the relative data of 2016 have been adjusted retrospectively. Please refer to the


 3
Company’s 2017 Annual Report for more details. Accordingly, the Before Adjustment data for 2016 in the
above table is presented as the After Adjustment data for 2016 disclosed in the Company’s 2017 Annual
Report.

        (2) Key accounting data by quarter
                                                                                                                       Unit: million Yuan
                                             Q1                        Q2                           Q3                           Q4
Revenue                                           2,577.55                  3,012.79                     2,674.85                     2,570.80
Net profit attributable to
                                                     248.31                    428.74                     346.34                          268.96
shareholders
Net profit attributable to
shareholders excluding                               239.08                    435.30                     346.84                          273.56
non-recurring gains and losses
Net cash flows from operating
                                                     -72.92                    254.46                     378.88                          727.17
activities


Indicate by check mark if any material difference between the above financial indicators or their summations
and those which have been disclosed in the Company’s Quarterly or Interim report.
√Yes □No
Net cash flows from operating activities in this table has been adjusted quarterly according to the latest
regulation, please refer to the reason for accounting change and retrospective restatement mentioned
previously.

4. Capital and Shareholders
   (1) Top 10 shareholders of common stock and preferred stock with resumed voting rights
                                                                                                                                 Unit: Share
                                                                               Total number
                                            Total number
                                                                               of
                                            of                                                            Total     number           of
                                                                               shareholders
Total    number     of                      shareholders                                                  shareholders               of
                                                                               of preferred
shareholders        of                      of    common                                                  preferred stock with
                                                                               stock with
common stocks at          35,901            stocks       at   36,043                               0      resumed voting rights            0
                                                                               resumed
the     end    of   the                     previous                                                      at               previous
                                                                               voting right at
reporting period                            month-end of                                                  month-end        of    this
                                                                               the end of the
                                            this report’s                                                report’s disclosure
                                                                               reporting
                                            disclosure
                                                                               period
                                                         Top 10 shareholders

                                                                                                                  Pledged       or        frozen

                                                              Quantity of      Quantity       of   restricted     stocks
Name                      Nature            Ownership
                                                              stocks           stocks held
                                                                                                                  Status        Quantity


                          Domestic
Sanhua         Holding
                          non-state-owned   37.00%            788,374,733      0                                  Pledged       457,000,000
Group Co., Ltd.
                          corporate



4
Zhejiang      Sanhua       Domestic
Lvneng       Industry      non-state-owned   20.63%           439,495,831   230,686,695
Group Co., Ltd.            corporate
Hong            Kong
Securities Clearing        Foreign
                                             6.45%            137,400,171
Company             Ltd.   corporate
(HKSC)
                           Domestic
Yabo Zhang                                   1.81%            38,480,000    28,860,000
                           natural person
Goldman,     SACHS         Foreign
                                             0.92%            19,700,204
& CO. LLC                  corporate
                           Domestic
Xinhecheng
                           non-state-owned   0.85%            18,200,000
Holdings Co., Ltd.
                           corporate
Bank                  of
Communications
Co.,     Ltd.—Guotai
                           Other             0.66%            14,049,876
Jinying        Mixed
Securities
Investment Fund
112     Portfolio     of
National        Social     Other             0.65%            13,888,151
Security Fund
Central Huijin Asset       Domestic
Management          Co.,   state-owned       0.64%            13,718,000
Ltd.                       corporate
Shenzhen      Anpeng       Domestic
Capital Innovation         state-owned       0.63%            13,333,333
Co., Ltd.                  corporate
                                             Among the above-mentioned shareholders, Sanhua Holding Group Co., Ltd.,
                                             Zhejiang Sanhua Lvneng Industry Group Co., Ltd. and Yabo Zhang are the persons
Explanation on the above-mentioned
                                             acting in concert. The Company is not made aware whether there is any affiliated
shareholders’ affiliated relationship or
                                             relationship between the other shareholders or whether they are persons acting in
concerted action
                                             concert as defined in Administrative Measures for the Acquisition of Listed
                                             Companies.
Explanation on the above-mentioned
shareholders that are engaged in margin      Not applicable
trading business


       (2) Total number of and top 10 shareholders of preferred stocks
           □Applicable √Not applicable
           No shareholders holding preferred stocks noted in the reporting period

       (3) The ownership and controlling relationship between the Company and its actual controller in
           form of diagram


5
                                              33%      Daocai Zhang      Qingjuan Yu      31%
                            Yabo Zhang                                         6%                  Shaobo Zhang
                                                                30%


                                     64.06%         Xinchang Huaqing Investment Co., Ltd.


                                              Xinchang Huaxin Investment Co., Ltd.                   10.85%
                                                                                         27.27%
                                                                   11.81%
                                         12.88%
                                                      Sanhua Holding Group Co., Ltd.

                                                                              100%
                        1.81%
                                                        Haoyide International Limited OF Hong Kong

                                                                              100%                        62.11%

                                                                    Fuxun Co., Ltd.

                                                                              37.89%
                                            37.00%
                                                                Zhejiang Sanhua Lvneng Industry Group Co., Ltd.

                                                                             20.63%

                                                  Zhejiang Sanhua Intelligent Controls Co., Ltd.




5. Bonds
   Does the Company have any corporate bond that is publicly issued and listed on the stock exchange and
   that are immature or not fully redeemed as of the approved issuance date of the Annual Report?
   None

III.    Management Discussion and Analysis

1. Business review for the reporting period
Is the Company subjected to the disclosure requirements for specific industries?
No

In 2018, with the global economy and trading landscape undergoing significant adjustments, overall growth
momentum of the global macro economy has slowed down. Meanwhile, under the impact of the Federal
Reserve increasing discount rate and the rising of international trade protectionism, international trade situation

6
is suffering from continuous turmoil. Given such complex and changing domestic and international
environment, the Company insists on the guiding ideology of “Focus on leading and innovation”, adheres to
the implementation of global business strategy. Under such context, the Company’s refrigeration components
business has still realized a positive growth rate, while the automotive components business has entered a
slight growth phase after its high-speed expansion. The automotive industry is experiencing an unprecedented
change, and the trend of new energy and intelligent vehicle is incontrovertible.

In this reporting period, for the first time, the Company’s total revenue exceeds the milestone of 10 billion,
which concludes at 10.84 billion Yuan with an increase of 13.10% over the same period of last year. The
operating profit is 1.55 billion Yuan with year over year growth rate of 5.03%, and the net profit attributable to
shareholders is 1.29 billion Yuan with year over year growth rate of 4.56%. Based on the product classification,
the revenue of refrigeration business is 9.40 billion Yuan with year over year growth rate of 12.34%, and the
revenue of automotive business is 1.43 billion Yuan with year over year growth rate of 18.33%.

The Company’s major business activities in 2018 include:
Ⅰ. Focus on operation and steady growth of core businesses
    1. Refrigeration components business
    Under the macroeconomic uncertainty and friction of international trade, the Company seizes the market
    opportunities by innovation in technologies and materials and keeps establishing its industrial leading
    position. The Company constantly optimizes design for its customer solutions and expands the application
    fields of energy-efficient products and their penetration rate, thus the Company can enhance its core
    competencies.
    2. Automotive components business
    The automotive industry is moving from rapid development to a more steady development phase, while
    the new energy vehicle industry is achieving high growth rate due to the powerful political drivers and
    industrial upgrading. The development of new energy vehicles has become a clear trend along with the
    gradual mass production of auto makers. Having developed in the new energy vehicle thermal
    management products industry for more than a decade, the Company keeps improving its technical and
    manufacturing capabilities following its customers’ demands, and its products are gradually developing
    from components to modules and subsystems. The Company has become a qualified supplier of
    well-known customers such as Valeo, MAHLE, Volkswagen, Benz, BMW, Volvo, Tesla, GM, Geely, BYD,
    SAIC Motor, etc. The maximum value supplied by the Company is over 5,000 Yuan per vehicle, which is
    mainly due to its competitive advantages in the field of new energy vehicle thermal management.

Ⅱ. Focus on technology and increase R&D investments
During the reporting period, the company strengthens the core competencies of its strategic products with
sustained R&D investments. R&D expense of 2018 is 437 million Yuan with year over year growth rate of
33.62%. The Company’s R&D investment mainly focuses on the core technologies of heat-pump and
intelligent control in order to develop more competitive products. Meanwhile, it actively promotes lean
production and automation. By the end of this reporting period, the Company has 1,394 skilled technicians and
1,667 patents including 765 patents of invention.

Ⅲ. Strengthen the talent development mechanism of "Selecting, Using, Educating and Retaining" to support
the global development of the Company's business
The company insists the talent development strategy of “Internal training is superior to external recruitment”
and it established three different level of talent training system to identify and make career development

7
planning for excellent cadres. At the same time, the first Management Trainee program was started to ensure
the rapid growth of the Company’s global business. In addition, the Company launched its first stock incentive
plan for directors, senior managers, and some core talents, which closely integrates employees’ career with the
Company’s future development.
Ⅳ. Maintain investor relations and strengthen the awareness of service and return to shareholders
In order to boost investors’ confidence, promote the reasonable value return and enhance the long-term
investment value of the stocks, the Company plans to repurchase its outstanding stocks with the Company’s
self-owned funds in the reporting period. Meanwhile, the Company continuously improves and maintains an
effective and efficient internal control system, regulates its operation of board of director, supervisor and
shareholders’ meeting, and maintains an effective information disclosure and investor relations management,
etc. In addition, timely and smooth communication between the Company and its investors is ensured through
the various means such as platform of Shenzhen Stock Exchange, calls from investors, on-site reception and
other ways.

2. Significant changes in main business in the reporting period
□Applicable √Not applicable

3. Products contributing to over 10% of the Company’s main business revenue or profit
√Applicable □Not applicable
                                                                                                            Unit: Yuan
                                                                        Revenue:                        Gross profit
                                                       Gross profit                    Profit: +/-%
    Product         Revenue             Profit                        +/-% over last                    margin +/-%
                                                       margin (%)                      over last year
                                                                          year                          over last year
Refrigeration
                 5,960,937,724.48   1,009,630,883.39        32.56%          21.03%            3.62%           -3.32%
Unit
AWECO Unit       1,092,953,774.62     -24,690,258.07        14.85%          -9.29%          -50.24%           -2.62%
Micro-channel
                 1,216,200,152.69    227,355,119.66         30.35%          -2.90%           -4.13%           -4.30%
Unit
Automotive
                 1,432,231,867.30    304,881,679.69         29.38%          18.33%           43.05%           -1.45%
Unit
Other            1,133,667,158.42     29,146,096.27         18.03%          14.70%          -54.54%           -3.02%


4. Seasonal or periodic characteristics in operating performance that needs special attention
□Applicable √Not applicable

5. Significant changes in revenues, costs and net profit attributable to shareholders with common
    shares or their composition comparing to prior reporting period
□Applicable √Not applicable

6. Listing suspension or termination
□Applicable √Not applicable

7. Matters related to financial statements
(1) Explanation on changes in accounting policy, accounting estimations and accounting methods
    comparing to prior year financial statement
√Applicable □Not applicable

8
1. In accordance with the Revised Format of General Enterprise Financial Statements for 2018 (Accounting
   NO. 15) and its interpretation and the provisions of Enterprise Accounting Standards which were issued by
   Ministry of Finance, the corresponding comparative data of the financial statements in 2018 are restated
   retrospectively. The accounts and amounts of the financial statements that are significantly affected in
   2017 are shown in the following table:

                                                                                                                     Unit: Yuan
Accounts and amounts of the original financial statement           Accounts and amounts of the new financial statement
Balance sheet as of Dec.31, 2017
Notes receivable                              1,984,932,895.65     Notes      receivable     and
                                                                                                              3,616,670,930.73
Accounts receivable                           1,631,738,035.08     accounts receivable
Notes payable                                 1,016,823,594.85     Notes payable and accounts
                                                                                                              2,497,466,550.92
Accounts payable                              1,480,642,956.07     payable
Interest payable                                  2,364,117.76
                                                                   Other payable                                 78,543,886.02
Other payable                                    76,179,768.26
Income statement in 2017
                                                                   General and Administrative
General and Administrative                                                                                      544,849,254.97
                                                872,020,125.73     expense
expense
                                                                   R&D expense                                  327,170,870.76
Cash flow statement in 2017 (Note)
Cash   inflows     from   other                                    Cash    inflows   from   other
                                                 15,368,289.00                                                   15,368,289.00
investment activities                                              operating activities
Note: The cash inflows of assets-related government subsidies of 15,368,289.00 Yuan in the cash flow statement is reclassified
from "cash inflows from other investment activities" to "cash inflows from other operating activities".


2. Ministry of Finance promulgated four regulations: Interpretation of Enterprise Accounting Standards No.
   9: Accounting Treatment of Net Investment Loss under Equity Method, Interpretation of Enterprise
   Accounting Standards No. 10: Depreciation Method Based on Income from the Use of Fixed Assets,
   Interpretation of Enterprise Accounting Standards No. 11: Amortization method based on income
   generated from the use of intangible assets, Interpretation of Enterprise Accounting Standards No. 12:
   Whether the Provider and Receiver of Key Manager Services are Affiliated Parties. Since January 1, 2018,
   the company has implemented the aforementioned interpretation of Enterprise Accounting Standards. The
   implementation of the above interpretations has no impact on the opening balances of the Company’s
   financial statement.

(2) Explanation on retrospective restatement due to significant accounting error correction in the
    reporting period
□Applicable √Not applicable

(3) Explanation on changes of consolidation scope comparing to prior year’s financial statement
√Applicable □Not applicable
(Ⅰ) Merger of enterprises under different control
    1. Merger of enterprises under different control in this reporting period
    (1) Basic information



9
                   Name of acquiree                   Acquisition date Cost of equity acquisition       Ownership         Acquisition method
Qingdao Debaiyi Refrigeration Equipment Co.,
                                                        2018-07-31               RMB 14,580,943.52           70%                    Agreement
Ltd.
American Investments Fund I, LLC                        2018-05-18                USD 3,188,283.62           100%                   Agreement




                                                                                  Acquiree’s revenue from        Acquiree’s net profit from
                                                       Basis of acquisition
       Name of acquiree         Acquisition date                                 acquisition date to the end acquisition date to the end of
                                                                date
                                                                                   of the reporting period           the reporting period
Qingdao Debaiyi                                      Substantive Control of
Refrigeration                     2018-07-31         Ownership of Subject                       4,215,170.69                      -2,380,945.62
Equipment Co., Ltd.                                  Equity
                                                     Substantive Control of
American Investments
                                  2018-05-18         Ownership of Subject                    151,452,858.77                       -4,356,244.98
Fund I, LLC
                                                     Equity
       (2) Other explanations
           The Company eventually acquired 70% equity of Qingdao Debaiyi Refrigeration Equipment Co., Ltd.
           (referred to as Qingdao Debaiyi) by means of agreement transfer and capital increase. On July 31,
           2018, the Company has substantial control over Qingdao Debaiyi and has incorporated it into the
           scope of consolidation since August 1, 2018. As of December 31, 2018, the Company has paid a total
           of 14,580,943.52 Yuan for equity transfer and capital increase.
           The Company acquired 100% of American Investments Fund I, LLC (AIF) owned by Leander J. Foley,
           III, Brent Porterfield by means of agreement transfer. On May 18, 2018, the Company has substantial
           control over AIF and has incorporated it into the scope of consolidation since May 1, 2018. As of
           December 31, 2018, the Company has paid USD 3,188,283.62 for equity transfer.

       2. Merger costs and goodwill
                                  Items                                         Qingdao Debaiyi                             AIF
Merger cost                                                                                 14,580,943.52                         20,450,926.45
       Cash paid                                                                            14,580,943.52                         20,450,926.45
Minus:Fair value of identifiable net asset                                                 14,580,943.52                         19,012,845.74
Difference                                                                                           0.00                          1,438,080.71
Investment losses                                                                                    0.00                          1,438,080.71
       3. Acquiree’s identifiable assets and liabilities on acquisition date
       (1) Basic information
                                                         Qingdao Debaiyi                                            AIF
                Accounts                       Fair value on           Book value on            Fair value on              Book value on
                                             acquisition date          acquisition date        acquisition date           acquisition date
Assets                                             24,437,856.90            24,437,856.90          178,841,656.44             163,407,220.82
     cash                                          13,417,210.95            13,417,210.95            7,175,701.40                  7,175,701.40
     Notes   receivable   and     accounts          1,628,714.49             1,628,714.49           34,775,708.47                 34,775,708.47
receivable
     Prepayments                                     107,399.00                107,399.00              237,900.54                   222,254.98


10
     Other receivables                        113,034.07              113,034.07              669,645.40                669,645.40
     Inventories                             2,218,727.84           2,218,727.84           23,623,099.85             22,251,944.94
     Other current assets                                                                   4,422,628.86              4,422,628.86
     Fixed assets                            2,328,252.55           2,328,252.55           97,468,796.46             83,421,161.31
     Construction in progress                  16,118.00               16,118.00            3,924,204.58              3,924,204.58
     Intangible assets                                                                      6,543,970.88              6,543,970.88
     Long-term prepaid expense                628,400.00              628,400.00
     Other non-current assets                3,980,000.00           3,980,000.00
Liabilities                                  3,607,937.58           3,607,937.58          159,828,810.70            159,828,810.70
     Notes payable and accounts payable      1,252,653.72           1,252,653.72           30,766,972.10             30,766,972.10
     Salaries payable                                                                       2,904,820.82              2,904,820.82
     Tax payable                              338,784.79              338,784.79              719,091.38                719,091.38
     Other payable                           2,016,499.07           2,016,499.07            7,886,347.39              7,886,347.39
     Long-term loans                                                                      117,551,579.01            117,551,579.01
Net assets                                 20,829,919.32           20,829,919.32           19,012,845.74              3,578,410.12
Minus: Minority interest                     6,248,975.80           6,248,975.80
Acquired net assets                        14,580,943.52           14,580,943.52           19,012,845.74              3,578,410.12
    (2) The method of determining the fair value of recognized assets and liabilities
         The fair value of identifiable assets and liabilities shall be determined by the management of the
         Company according to the valuation of the asset-based method or the determination method of the fair
         value specified in the guidelines.
 (Ⅱ) Change in consolidation scope due to other reasons
    1. Increased scope of consolidation
                                            Acquisition
               Company Name                                    Acquisition date     Actual invested capital        Ownership
                                             method
         Sanhua (Vietnam) Co., Ltd.       New investment         2018-09-04            USD 19,800,000                 100%
       2. Decreased scope of consolidation
                                                                                                    Net profit from beginning of
                                                    Disposal                       Net assets on
                         Corporation                             Disposal date                       the reporting period to the
                                                      method                       disposal date
                                                                                                              disposal date
                                                   Liquidation
Sanhua Refrigeration Components (Thailand) Co.,
                                                       and       2018-02-01        5,228,245.83               572,897.82
                            Ltd.
                                                  Cancellation


(4) Estimation on 2019 Q1 business performance
□Applicable √Not applicable




11