6 月 28 日晚，股东格力电器发布关于参股吉利的公告，称其以 980 亿元（折合 30% 股权）收购格力电器持有吉利的股权投资，相关交易流程已商讨结束。
备受资本市场关注，该标的：格力电器持有吉利的股权估值。
数据明确：
{
"original_value_equity_claim": 103550000000
"original_interest_percentage": 33.35
"cash_operations_value": 60000000000
"cash_bond_offering_value": 30000000000
"new_g_policy_value_by_shi": "190000000000"
"value_by_gring": "70000000000"
"value_equity_factor_shi": "120000000000"
"value_by_gring_equity_factor": "0.28"
"cheapest_value_givi": "27000000000"
"value_jin": "50000000000"
"cash_individual_acquisition": 105500000
"interest_rate_annual_average": "12.5%"
"interest_rate_annual_average_jin": "5.5%"
"interest_rate_annual_average_givi": "8.5%"
"interest_rate_annual_average_dondong": "9.5%"
"interest_rate_annual_average_shi": "7.5%"
"interest_rate_annual_average_gring": "6.5%"
"interest_rate_annual_average_jin_sur": "10.5%"
"interest_rate_annual_average_cheapest_givi": "11.5%"
"interest_rate_annual_average_value": "13.5%"
"interest_rate_annual_average_value_givi": "14.5%"
"interest_rate_annual_average_value_gring": "15.5%"
"interest_rate_annual_average_value_shi": "16.5%"
"interest_rate_annual_average_value_dondong": "17.5%"
"interest_rate_annual_average_value_jin": "18.5%"
"interest_rate_annual_average_value_jin_sur": "19.5%"
"interest_rate_annual_average_value_cheapest": "20.5%"
"interest_rate_annual_average_value_cheapest_givi": "21.5%"
"interest_rate_annual_average_value_gring_equity_factor_shi": "22.5%"
"interest_rate_annual_average_value_gring_equity_factor_shi_jin": "23.5%"
"interest_rate_annual_average_value_gring_equity_factor_shi_jin_sur": "24.5%"
"interest_rate_annual_average_value_gring_equity_factor_shi_jin_sur_cheapest": "25.5%"
"interest_rate_annual_average_value_gring_equity_factor_shi_jin_sur_cheapest_givi": "26.5%"
"interest_rate_annual_average_value_gring_equity_factor_shi_jin_sur_cheapest_givi_gring": "27.5%"
}
分析：
截至目前，东莞再生塑料有限公司（以下简称“东莞再生”）的股东结构发生了重大变化。
据公告披露，东莞再生于 2024 年 12 月 31 日完成了对格力电器持有股权的收购，收购价格为 980 亿元人民币，占格力电器持有股权的 33.35%。
格力电器在收购后，东莞再生成为格力电器全资子公司。
公告数据：
{
"total_value_of_grids_chengdu": "1035500000000"
"total_value_of_grids_sichuan": "1035500000000"
"total_value_of_grids_hunan": "1035500000000"
"total_value_of_grids_jiangsu": "1035500000000"
"total_value_of_grids_zhejiang": "1035500000000"
"total_value_of_grids_fujian": "1035500000000"
"total_value_of_grids_guangdong": "1035500000000"
"total_value_of_grids_hainan": "1035500000000"
"total_value_of_grids_chongqing": "1035500000000"
"total_value_of_grids_shanghai": "1035500000000"
"total_value_of_grids_jiangsu_zhejiang": "1035500000000"
"total_value_of_grids_hunan_jiangsu": "1035500000000"
"total_value_of_grids_zhejiang_hunan": "1035500000000"
"total_value_of_grids_fujian_chongqing": "1035500000000"
"total_value_of_grids_guangdong_hainan": "1035500000000"
"total_value_of_grids_shanghai_jiangsu_zhejiang": "1035500000000"
"total_value_of_grids_zhejiang_hunan_fujian": "1035500000000"
"total_value_of_grids_hunan_fujian_guangdong": "1035500000000"
"total_value_of_grids_chongqing_guangdong_hainan": "1035500000000"
"total_value_of_grids_jiangsu_chongqing_hunan": "1035500000000"
"total_value_of_grids_shanghai_fujian_zhejiang": "1035500000000"
"total_value_of_grids_jiangsu_zhejiang_hunan": "1035500000000"
"total_value_of_grids_zhejiang_hunan_fujian": "1035500000000"
"total_value_of_grids_guangdong_hainan_fujian": "1035500000000"
"total_value_of_grids_chongqing_jiangsu_fujian": "1035500000000"
"total_value_of_grids_hunan_chongqing_fujian": "1035500000000"
"total_value_of_grids_guangdong_chongqing_fujian": "1035500000000"
"total_value_of_grids_jiangsu_hunan_fujian": "1035500000000"
"total_value_of_grids_zhejiang_hunan_chongqing": "1035500000000"
"total_value_of_grids_fujian_chongqing_guangdong": "1035500000000"
"total_value_of_grids_hunan_fujian_guangdong_chongqing": "1035500000000"
"total_value_of_grids_jiangsu_fujian_guangdong_chongqing_hunan": "1035500000000"
"total_value_of_grids_zhejiang_fujian_guangdong_chongqing_hunan_jiangsu": "1035500000000"
"total_value_of_grids_chongqing_fujian_guangdong_chongqing_hunan_jiangsu": "1035500000000"
"total_value_of_grids_hunan_chongqing_fujian_guangdong_chongqing": "1035500000000"
"total_value_of_grids_jiangsu_hunan_chongqing_fujian_guangdong": "1035500000000"
"total_value_of_grids_zhejiang_fujian_guangdong_chongqing_hunan_chongqing": "1035500000000"
"total_value_of_grids_fujian_guangdong_chongqing_hunan_chongqing_jiangsu": "1035500000000"
"total_value_of_grids_chongqing_fujian_guangdong_chongqing_hunan_chongqing_jiangsu": "1035500000000"
"total_value_of_grids_hunan_chongqing_fujian_guangdong_chongqing_jiangsu": "1035500000000"
"total_value_of_grids_jiangsu_hunan_chongqing_fujian_guangdong_chongqing": "1035500000000"
"total_value_of_grids_zhejiang_fujian_guangdong_chongqing_hunan_chongqing_jiangsu": "1035500000000"
"total_value_of_grids_chongqing_fujian_guangdong_chongqing_hunan_chongqing_jiangsu": "1035500000000"
"total_value_of_grids_hunan_chongqing_fujian_guangdong_chongqing_jiangsu": "1035500000000"
"total_value_of_grids_jiangsu_hunan_chongqing_fujian_guangdong_chongqing": "1035500000000"
"total_value_of_grids_zhejiang_fujian_guangdong_chongqing_hunan_chongqing_jiangsu": "1035500000000"
"total_value_of_grids_chongqing_fujian_guangdong_chongqing_hunan_chongqing_jiangsu": "1035500000000"
"total_value_of_grids_hunan_chongqing_fujian_guangdong_chongqing_jiangsu": "1035500000000"
"total_value_of_grids_jiangsu_hunan_chongqing_fujian_guangdong_chongqing": "1035500000000"
}
分析意见：
东莞再生目前已成为格力电器的全资子公司，未来其在relationship谈判方面的空间将进一步扩大。
公司表示，公司将通过参与格力家电液晶电视、电视机、空调器等产品的生产和销售，进一步提升其在格力电器产业链中的份额，实现共赢发展。
格力电器表示，其持有东莞再生 33.35% 的股权，共计 980 亿元人民币，占公司总资产的 3.35% 。
格力电器表示，其持有东莞再生 33.35% 的股权，共计 980 亿美元，占公司总资产的 3.35% 。
根据公告，东莞再生计划于 2025 年 1 月 1 日起开始逐步偿还格力电器的股权，偿还款项总额为 980 元人民币。
公告指出，格力电器已收到东莞再生支付的 30% 股权回购款项，共计 294 亿元人民币。