[2021]16087
Zhong Ming (Beijing) Assets Appraisal International Co.,Ltd.
() 2Zhong Ming Bei jingAssets Appraisal International Co.,Ltd
...... 2
...... 4
...... 8
.... 8 ...... 16
...... 16
...... 20
...... 20
...... 21
...... 24
...... 30
...... 31
...... 33
...... 33
...... 34
...... 35
...... 36
[2021]16087
20163
20.69%
33.97%8
202033.97%
20201231
2020 12 312,850.00
2018201930612019
C202004182020
2021221025
Wind
20201231
2021410
[2021]16087
911101075923762899
3038110
201231220123122032311
91310112072977910C
115023716
1,074.11201307112013071120280710
120137 11 100.00310112001289629
%
900,000.00
180,000.00
90.00
100,000.00
20,000.00
10.00
1,000,000.00
200,000.00
100.00
20.00 20132051
2201562910.00
% 1,000,000.00
200,000.00
100.00
1,000,000.00
200,000.00
100.00
3201576900.00
500.00400.00
600.00
400.00420.0020.00
660.00400.00260.00
%
6,000,000.00
200,000.00
60.00
4,000,000.00
4,000,000.00
40.00
10,000,000.00
4,200,000.00
100.00
4201642774.11
74.11
600.00400.00
74.11420.0020.00
660.00400.00260.00
2,000.00,74.111,925.89
% 6,000,000.00
200,000.00
55.8602
4,000,000.00
4,000,000.00
37.2401
741,100.00
741,100.00
6.8997
10,741,100.00
4,941,100.00
100.00
5201662
8.2738%
5.5162%
%
% 5,111,303.00
47.5864
3,407,499.00
3,407,499.00
31.7239
2,222,298.00
1,533,601.00
20.6897
10,741,100.00
4,941,100.00
100.00
62016826
47.5864%
%
5,111,303.00
47.5864
3,407,499.00
3,407,499.00
31.7239
2,222,298.00
1,533,601.00
20.6897
10,741,100.00
4,941,100.00
100.00
720169691310112072977910C2017426
511.1368.87
%
5,111,303.00
5,111,303.00
47.5864
3,407,499.00
3,407,499.00
31.7239
2,222,298.00
2,222,298.00
20.6897
10,741,100.00
10,741,100.00
100.00
820186
4.83%% 4,592,508.00
4,592,508.00
42.7564
3,407,499.00
3,407,499.00
31.7239
2,741,093.00
2,741,093.00
25.5197
10,741,100.00
10,741,100.00
100.00
920193
8.45%%
3,684,885.00
3,684,885.00
34.3064
3,407,499.00
3,407,499.00
31.7239
3,648,716.00
3,648,716.00
33.9697
10,741,100.00
10,741,100.00
100.00
IP
CP
iossteam
sdk
steam
-
97-
2D++
/
-/TAPTAP/
/
&STEAMGooglePlayTAPTAP
&
2015819BESTKIRINGLOBALLIMITED
171176BEST KIRIN GLOBAL LIMITED
10.00%
20181231 20191231 20201231 4,064.31
4,468.24
2,938.58
788.33
514.44
255.38
4,852.64
4,982.68
3,193.96
854.41
648.68
328.98
-
-
-
854.41
648.68
328.98
3,998.23
4,334.00
2,864.98
2018 2019 2020 1,037.89
1,669.24
1,118.77
636.10
578.30
828.48
2.16
1.94
0.04
349.53
217.45
190.41
694.18
464.86
580.74
258.00
240.65
-
-102.69
17.07
112.15
2018 2019 2020 1,517.62
-91.27
1,048.31
-
20.63
-
1.55
2.23
-
-
-
-
-2,315.46
263.09
-1,641.36
7.14
119.89
183.47
1.10
-
0.78
-2,309.42
382.98
-1,458.67
63.64
47.20
10.36
-2,373.06
335.78
-1,469.03
20181231 20191231 20201231
2,665.33
2,633.55
1,663.13
598.53
394.11
204.53
3,263.86
3,027.66
1,867.66
610.01
544.01
413.64
-
-
-
610.01
544.00
413.64
2,653.85
2,483.65
1,454.02
2018 2019 2020
493.18
432.34
349.49
196.31
70.4
261.05
2.16
1.94
0.04
197.07
116.82
52.3
620.04
319.46
355.24
169.07
240.65
-
2018 2019 2020 5.96
5.81
8.26
139.1
-10.78
730.99
-
20.63
-
1.55
2.23
-
-
-
-
-834.98
-289.11
-1,058.41
0.03
119.89
29.55
1.10
-
0.77
-836.05
-169.22
-1,029.63
19.89
0.98
-
-855.94
-170.19
-1,029.63
2018201930612019
C202004182020
2021221025
33.97%
2020
33.97%
3,193.96328.982,864.98
%
%
2,938.58 92.00%
328.98 100.00%
47.98 1.50%
531.92 16.65%
69.18 21.03%
2,286.54 71.59% 177.07 53.82%
67.40 2.11%
24.79 7.53%
4.74 0.15% 56.97 17.32%
255.38 8.00%
0.97 0.29%
2.76 0.09%
- -
252.63 7.91% 328.98 100.00%
3,193.96 100.00%
2,864.982021221025
20163
2,000.006.90%4,000.00
13.79%8.27%2,400.005.52%1,600.00
20.69%
2016201720182,000.003,000.004,000.006,000.0060%3,600.002201620172018
70%
2017[2018]31782017
636.853,000.00
4.83%2018
20.69%25.52%
2018[2019]30612018-2,373.074,000.00
8.45%
25.52%33.97%
% 3,684,885.00
3,684,885.00
34.3064
3,407,499.00
3,407,499.00
31.7239
3,648,716.00
3,648,716.00
33.9697
10,741,100.00
10,741,100.00
100.00
2,864.98
3,193.962,938.58
255.38328.981,454.02
2,938.58
2.76
36252.63
IP
328.98
1-8
1IP432,526,273.89
2016/03/12 120 12,000.00
6,300.00
IP 2016/08/01 60 3,000,000.00
400,000.00
IP 2016/09/30 60 1,583,264.00
237,489.77
IP2016/07/01 60. 3,326,850.00
332,685.00
IP 2017/01/01 120. 293,179.41
175,907.73
2016/11/01 60 1,500,000.00
275,000.00
2017/10/01 60 1,698,113.21
622,641.39
2017/03/01 60 1,905,000.00
476,250.00
13,3
| 18,406.62 |
2,52
2 9 4
1 3 17
1 2020/8/20OL OL2020SR0961305
6,273.89
V1.02 2019/2/19
2019SR0155305
30105-0000
V1.03 2018/11/30 97 97 2018SR960897 30200-0000
V1.04 2017/6/21 2017SR295932 10100-0000
V1.05 2017/3/29 - 2017SR096509 30200-0000
V1.06 2017/2/22
GAMEMOON
- 2017SR052190 10100-0000
V1.07 2016/7/19
2016SR185108 30200-0000
V1.08 2015/2/11
2015SR029394 30105-6200
V1.09 2014/12/26
2014SR211099 30105-0000
V1.0
1 2015/10/19
1809744009-2 2015/10/19
18097673 35-3 2015/10/19
1809745841-
() 20
Zhong Ming Bei jingAssets Appraisal International Co.,Ltd
4 2015/10/19
18097955 42-
1 -2017-F-00353125 2013/8/1 2017/1/16
2013/8/1
/
1 2019/8/7
GAMEMOON
www.egamemoon.com egamemoon.com
ICP 15022954-52 2019/8/7
Gamelunewww.gamelune.com gamelune.com
ICP 15022954
-33 2016/3/4
www.bestkirin.com bestkirin.com
2021221025
=Max-
=Max-
20201231
18-
1(201672
)2(2007316
)320171119
5065
2019396200811534
[1985]197[1988]11
1[2017]432[2017]303[2018]364[2018]355[2017]336[2018]377[2012]2448[2017]399[2018]3510[2017]46
11[2017]45123313[2006]18
1520163917[2017]4718[2017]481912021122
20152014
[2014]54
9wind
12021462021221025
8----
39----
=+---+
=++--
EBD
B
Pi
P
Rttt1 , 2 , 3 ···nrRn+1gg = 0n
A
BEST KIRIN GLOBAL LIMITED
=++×1-T--
B
202112120251231
C
WACC
ReRdTDRe(CAPM)ReRf×ERPRs
ReRfERPRs
E
F
2020 12 312,850.00
2018201930612019
C202004182020
2021221025
Wind
2020
()Zhong Ming Bei jingAssets Appraisal International Co.,Ltd
()Zhong Ming Bei jingAssets Appraisal International Co.,Ltd
SOHOB18100073 zmgjcpv@163.com010-51398654 www.zmgjcpv.com