四川成渝高速公路二零二三年中期报告

2 12 16 18 116 120 121 (A-Z) . . 1997819199710720097 2700107601107 +202363085842136.186.456,233,74416,189,159 20236306 ʕಂᔊ׼ৌਕڦࢹ€ᚃ 20236306 20236306 63020232022 ʕಂᔊ׼ৌਕڦࢹ€ᚃ 20236306 202363020221231 ʕಂᔊ׼ৌਕڦࢹ€ᚃ 202363020221231 49,953,41251,477,560 2023630 12,203,992,000202212 3117,637,565,000 ʕಂᔊ׼ৌਕڦࢹ€ᚃ 2022630 2023630 ʕಂᔊ׼ৌਕڦࢹ€ᚃ 2023630 2023630 ʕಂᔊ׼ৌਕڦࢹ€ᚃ 2023630 2023630 ʕಂᔊ׼ৌਕڦࢹ€ᚃ 2023630 2023630 ʕಂᔊ׼ৌਕڦࢹ€ᚃ 2023630 2023630 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 2023630 1. 252 20236 306 • • • • 2.1 3420221231 2023630675,119,00020221231519,307,000 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 2.1 202212 31 202343081%19%552010420 2022630202212312010420 2.2 202212 31 179 171717 1 2812 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 2.2 (a)12202311 2.2 (b)8202311 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 2.2 (c)1212202211202211 2.2 (c) (i)(ii)202211 2.2 (c) 1,4432,4701,233 1,4432,4701,233 1,29944(409) 2.2 (c) (i) 2.2 2.2 (c) 63020232022 1220236302022630 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 3. 20222022630 81%19%1220226 30 20221231 3. 2023630 42,361,46614,702936,568312,1772,032,462–5,657,375 1,033,5793,07389,45642,029(1,959)29,5041,195,682 52,363 (249,194) 998,851 3. 2022630 () 41,935,991–1,016,6118,0921,381,96091,2734,433,927 549,680(584)100,1737819,30548,858708,213 49,214 (154,360) 603,067 3. 20236 30 85,920 101,675 118 3,352,161 56,233,744 3. 20236 30 38,370,13143,984102,20224,6851,388,33325,71839,955,053 89,532 40,044,585 3. 20236 30 * 3. 202212 31 7,583 109,574 56,199,140 33,094,45011,48398,23128,0761,336,93119,18234,588,353 3. 202212 31 * 4. 4. 2023630 15 4. 2023630 4. 15 4. 2022630 1,935,991–1,006,8738,092–2,950,956––––1,381,9601,381,9601,935,991–1,006,8738,0921,381,9604,332,916 4. 4. 5. 6. 63020232022 6. *26,399,000202224,862,0002,992,00020221,297,000 7. 7. 25% [2020]232030[2020]232021112030123160%15% 15% 9,071,00020224,703,000 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 8. 3,058,060,00020223,058,060,000 20236302022630 9. ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 9. (a)20236302022123118(a) (b)BOT2,200,859,00020221,516,148,0001,993,363,000207,496,0001,993,363,00020221,364,575,000 9. (c)BOT1,993,363,00020221,364,575,000 (d)207,496,0002022151,573,0005 (e)1,846,804 202363020221231 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 11. 12. 202363020221231 13. 202363020221231 622,346426,785 (a) (b)BOT 365,848,0002022123173,357,000202212 3183,846,000 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 14. (a) 20236301,084,417,000202212311,075,667,0002134.75%14.98%202212314.75%14.98% 14. (a) 14. 14. (b) 14. (c) 14. (d) 202363020221231 202320226301231 17. (a) 17. 17. (c)2 0 2 363 021,928,000202212 3130,390,00036,891,000202212 3138,226,000 (d) 202320226301231 18. (b)2023630202212311,290,000,000202212311,290,000,0003.49%-6.30%20223.49%-6.30%1002024720265 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 18. (c)20236309,099,000,000202212319,104,000,00022l(d)20236303,140,461,000202212313 , 5 5 4 , 1 7 7 , 0 0 02 2m 19. 202343081%19%5,903,000,000 19. 520104202023430 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 19. 20234 30 202343020221231 2,300,000 20. 202382920232022 202212310.1020210.112023714 21. 202320226301231 497,403556,89110,795,76012,556,236196,512– 11,489,67513,113,127 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 22. (a)0.4%35,000,0009,634,00020227,905,000 (b)497,562,0002022695,946,000 (c)4,053,00020224,266,000 22. (d)BOT1,020,755,0002022309,554,000 (e)543,239,0002022568,574,000 (f)57,943,000202293,043,000 (g)20222,994,000 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 22. (h)20224,445,000 (i)70,300,0002022 (j)81%19%5,903,000,000 22. (k) (i)(2,200,000)–(ii)(250,000)– (i)28,47553,688(ii)1,868341(iii)115729 30,45854,758 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 22. (k) 2 0 1 6681,700,000,000202368202468202568202668170,000,000340,000,000510,000,000680,000,0002017222800,000,00020242222025222202622220266880,000,000160,000,000240,000,000320,000,00020203162023473 0 0 , 0 0 0 , 0 0 02,200,000,0005.15% 22. (k) (ii)2022617202210113.10%300,000,0001 5 0 , 0 0 0 , 0 0 0202212282023317202347200,00,00010,000,000240,000,000 (iii) ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 22. (l)20236309,099,000,000202212319,104,000,00018(c) (m)20236303,140,461,000202212313,554,177,00018(d) (n)202231,308,000 22. (o) 20232022 2,9742,974280258367328 3,7813,720 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 23. ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 23. 23. (EV/EBITDA)(P/E) ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 23. 2022 23. 20236 30 23. 202212 31 82,783––82,783––10,45010,450365––365––28,77728,77783,148–39,227122,375 23. 20236 30 23. 202212 31 –112–112––2,214,6562,214,656–1122,214,6562,214,768 23. 20236 30 ʕಂ ᔊ ׼ ৌ ਕ ڦ ࢹ€ᚃ 24. 2.12.212 25. 2023829 ٰ͉ᜊਗʿ˴ٰܵ؇ٰࠅઋر . .20236 3046,347A46,092H255 2023630 ٰ͉ᜊਗʿ˴ٰܵ؇ٰࠅઋر€ᚃ XV23336 ٰ͉ᜊਗʿ˴ٰܵ؇ٰࠅઋر€ᚃ (1)H136,150,2004.45%H15.21% (2)H 2023630336 ٰ͉ᜊਗʿ˴ٰܵ؇ٰࠅઋر€ᚃ . . . ໨ԫe္ԫʿ৷ॴ၍ଣɛࡰઋر . 2023630XV78352 ၍ଣᄴীሞၾʱؓ . +2023 5 , 6 5 7 , 3 7 527.59%2,361,46621.98%14,70214,7029 3 6 , 5 6 87.87%312,1773,757.85%2,032,46247.07%780,35384.13%0.25520220.139202363056,233,74416,189,159 202354100% 2,370,73021.80%41.74%1.92 1. 2023593,0345.5%127,901.015.5%2202321.80% ၍ଣᄴীሞၾʱؓ €ᚃ 2.