维珍妮2024年度业绩

2024331 # * 2024331202420232023 20242023 1 20109212010Cricket Square, Hutchins Drive, P.O. Box 2681, Grand CaymanKY1-1111, Cayman Islands 2 622 (a) 202341 128121217171717179 (b) 2024331 1202441120244116202441520244177202441212025412810 (c) 202262022202551 2023111993(b) 20237 1993(a) 2023331 (d)12 3 2024331 (i)(ii)(iii)VR(iv)(v) abc a b c 202420233,845,8884,144,5731,366,7681,322,687115,35745,2805,328,0135,512,540 2024331133,869,00039,427,000 7 2023202433128.25%16.5%16.5% 15%202433125%2023 2008150%175%2022200% 20%202320% 10%(i)(ii)50%201833120233315%10%50% (i)(ii)Regina Miracle InternationalHung Yen Co., Ltd.50%2023331 20242023 8,92739,768(3,323)3,64611,5219,520(22,087)27,60413,964(7,575) 9,00272,963 8 (a) 20242023143,175383,2581,224,2501,224,25011.731.3 (b) 20242023331 (b) 202462620243312.226,934,00020231.822,037,000 (a)331 0303160619090 3090 (b)331 (c)202433180,842,000202367,610,000 11 331 0303160619090 2024 IDM Victoria’s Secret & Co.Victoria’s Secret 20247,016.820237,879.310.9%16.7%1,583.61.522.6%20231,902.124.1%(EBITDA)22.8%1,012.0EBITDA2.214.4%20231,310.016.6%2024143.262.6%2.92.0%2023383.34.9%11.7202331.3 EBITDA11.8%1,185.3EBITDA0.216.9%20231,344.117.1%2024316.524.2%0.84.5%2023417.45.3% 20241,489.820231,585.620243313,480.520233313,783.6 20242.220231.83.55.730%202491120241022024920 (bra top) 20244,121.420234,424.86.9%58.7%11.9%976.91.423.7%20231,108.425.1% 2024 20242,311.520232,436.35.1%32.9%493.721.4%2023566.523.3% 20242024Bonding VR 285.62023371.523.1%4.1%35.3%52.718.5%202381.622.0% 20242024 241.92023322.625.0%3.5%29.8%50.721.0%202372.222.4% 202456.32023324.00.8%9.617.0%202373.522.7%202310Bonding 20241,882.240.0%85.4196.62024IDM 20242024 20242024202492025 202484%202433131,3003,9001,500 20237,879.310.9%20247,016.820242023 202420236.9%5.1%23.1%25.0%2024 20242023202482.6% 202375.9%202477.4% 20235,977.220245,433.2 20231,902.120241,583.62024202324.1%1.522.6% 202338.0202424.3 20232024 20238.9%20248.0% 20233.8%3.0% 2023235.82024267.52024 2024173.3 •133.9•39.42023 20233.7%20244.8% 2023293.52024337.0 VSCO HoldingsVSCO 2023VSCO49%VSCO20231,344.240.0%20241,882.2202485.42023111.1 20249.0202373.0 EBITDA EBITDAEBITDA2024202316.9%17.1% 2024143.220242.0% 202433120233312.02.2 20243313,530.520233313,283.52024331104.7%202333192.6% 20239303,589.158.63,530.5111.3%6.6104.7% 20243312023331 20243314525 2024688.02023282.3 2024331202333169.667.9 2024331 2024201592420177242018424 202433137,006202333137,0152,385.134.0% 2025 20242025 2025 Bonding 2025 2024VR Bonding BondingBonding2023BondingBonding BondingSantoniSantoni seamless2024SantoniSeamless (Better & Best) Bonding 20% 2026-2028 IDM (ESG)ESG LEED1002023 1.52025Science Based Targets initiativeC Bonding C1 2024331C1 C.2.1 20242024 201591120163242019123www.reginamiracleholdings.comwww.hkexnews.hk 2024331 C32024331 2024331 20243312.23.5202433148.7% 202491120241022024920 (1)2024952024911202494430183171712-1716 (2)20241022024920202491720249202024916430183171712-1716 2024911 www.hkexnews.hkwww.reginamiracleholdings.com2023/24 2024331 2024626