恒基地产2024中期报告

目錄 2333442126272828303132323335484950515355569699 ()/ 10%1.121.25 47%0.661.23 183171712-1716 2024中期報告恒基兆業地產有限公司 14% Belgravia Place1•The HaddonBelgravia Place1The HolbornOne Innovale96%33% * ••••• ••Baker Circle •GreenwichThe Haddon / 9088(BEAM Plus)(LEED)22.8% 2024中期報告恒基兆業地產有限公司 // / 19.3 /2023 3%2%40.77%4% 93% The Henderson•• Breaking New Ground •MCP2024 785290% The Henderson•(Zaha Hadid Architects)•Jeff Koons•The HendersonSmartScoreWiredScoreWELL(LEED)The Henderson(WorldGBC)The HendersonThe HendersonThe Henderson 82024-2025The Henderson2024 2024中期報告恒基兆業地產有限公司 The H Collection ISO 9001ISO 10002ISO 14001ISO 45001Q 2023 73% 10% 48%49% 1%3%1%1% 94%93% 80% ISO 9001ISO 14001ISO 45001ISO 10002ISO 50001 WELL2023 2024中期報告恒基兆業地產有限公司 (i) Citistore (Hong Kong) LimitedCitistoreCCitistore(ii) Unicorn Stores (HK) LimitedAPITAUNYUNYUnicorn Citistore Citistore13% Citistore10%31% 13% Citistore Unicorn UnicornAPITA Unicorn CU APPH • COINSCitistoreUnicorn 22.7%1.8%0.5% The Mira Hong Kong91.6%94.6%8.3%2.8%The Mira Hong Kong9.7%2.6%The Mira Hong Kong16.5%(EBITDA)EBITDA11.1%15.1% EBITDAEBITDA 34%3.0%EBITDAEBITDA EBITDAEBITDA66.0%283.2% 2024中期報告恒基兆業地產有限公司 2%16% 1.4%4.8%0.5 +3%9%7%7.3%1083 0.5/0.05/ 1.4%5.9%13.7% Energy as a Service, EaaS 3.32.16.3%57.5%63.3% ++ SAF(EcoCeres, Inc.)(HVO)SAFSAFISCC EUISCC PLUS 28% 6%72%95% 23% AMOUR280%ICONH Zentre 6.0%14.4%8.1%3.9%21.9%68.6% 91.6%93.3%91.3%92.2%93.1%93.5% 1.6%1.6%0.3%90.2%90.4%5.0%96.7%87.8% 93.9%90.5%80.4% 17.3%29.4% 2024中期報告恒基兆業地產有限公司 22.0%22.6% ) 2024(MIKE)ESG2024BCI G.I.V.E. / / The Henderson60% 2024中期報告恒基兆業地產有限公司 EcoCeres, Inc.) 1,447,000,0009,000,000 2024中期報告恒基兆業地產有限公司 1,059,000,000 4,927,000,000 (i)The Holborn1,105,000,000(ii)Henley ParkThe Henley13972,000,000(iii)•884,000,000(iv)•822,000,000(v)One Innovale • ArchwayOne Innovale • BellevueOne Innovale • Cabanna216,000,000(vi)Caine Hill214,000,000 •• / / 537,000,00056%(i)1,059,000,000(ii)The HenleyHenley Park203,000,000(iii)One Innovale •ArchwayOne Innovale • BellevueOne Innovale • Cabanna235,000,000 2024中期報告恒基兆業地產有限公司 724,000,000104%746,000,000 581,000,00067%One Innovale621,000,000 761,000,00098%746,000,000 48,000,0002%)40,000,0002%The Henderson 2024中期報告恒基兆業地產有限公司 16,000,0002%)6,000,0001%3% (i)1% (ii)3% Citistore (Hong Kong) LimitedCitistoreUnicorn Stores (HK) LimitedUnicorn778,000,000803,000,00025,000,0003% CitistoreUnicornCitistoreUnicorn44,000,00065%24,000,00068,000,000 165,000,000154,000,00045,000,00033,000,00011,000,0007%)12,000,00036% 2,417,000,00019,000,000 (a)1,557,000,000860,000,00055%(i)674,000,000(ii)223,000,000 (b)33,000,00014,000,00042%59,000,00048,000,000 2024中期報告恒基兆業地產有限公司 1,322,000,0001,555,000,000233,000,00015%1,409,000,0001,545,000,000136,000,0009% (i)238,000,000200,000,000 (ii)106,000,00076,000,0003,500,00012,366,3461,000,00020.536%21.326% 156,000,000843,000,000687,000,00081%224,000,000864,000,000640,000,00074%(i)402,000,000(ii)94,000,000(iii)64,000,000 3,433,000,0003,012,000,000820,000,000905,000,000241,000,000287,000,000579,000,000618,000,000 4.50%3.78% 146,000,000109,000,000 5,000,000,0007,000,000,00021,536,000,00025,683,000,000 300,000,0006,847,000,0004,468,000,0006,526,000,000 2024中期報告恒基兆業地產有限公司 (i)58,532,000,00064,291,000,00021,536,000,00025,683,000,000(ii)2,464,000,0001,861,000,000(iii)3,570,000,0003,657,000,00086,102,000,00095,492,000,0003.112.873.673.67 64,758,000,00062,448,000,000 48%52% 3.78%4.50% (i)(ii)(iii)(iv)25,606,000,00029,623,000,00030%31% 2024中期報告恒基兆業地產有限公司 2,208,000,0002182,221,000,0001,407,000,000 1,860,000,0001,096,000,000 21,163,000,00020,130,000,0005,238,000,0008,821,000,000 13,733,000,00012,387,000,000 (i)640,000,000890,000,000 (ii)1,350,000,0001,394,000,000 (iii)29.3%30%18%30%1,670,000,0001,670,000,0002,100,000,0002,100,000,0001,314,000,0001,314,000,0002,940,000,0002,940,000,000 (iv)/50%)6,556,000,000(3,276,000,000)50%3,278,000,000(1,638,000,000) 9,875(9,835) 1,533,000,000(1,521,000,000)1% 2024中期報告恒基兆業地產有限公司 () 4995 108 48 622436 622662(3)63 622406(2)407(2)(3) • • 69(d) • (i)(ii) 19.535%20.001%2,476,0006,739,8178,649,8002,000,0001,000,00020.536% 20%20% (i) (ii)1,591,000,000(iii) (iii) 20.536%21.326%(i)3,500,000(ii)12,366,346(iii)1,000,00076,000,000 (i)187,000,000215,000,000 (i)(ii)1,558,000,000864,000,000 /14,402,000,00010,351,000,000 (i)2181,409,000,0001,407,000,000 (ii)1,860,000,0001,450,0001,055,000,000 (iii)1,591,000,000(ii)(a)1,739,000,000(b)148,000,000 / 3.36%6.01%2.15%5.02% / 30%60%30%60% (a) 3,174,000,0005,957,000,0004,841,000,0004,841,000,000 (b) 5,441,000,0006,073,000,000 (a) (b) / (a) (a) (1)105,000,00040,000,00096,000,00040,000,0001,059,000,000 (2)1,447,000,00092,000,0001,539,000,000 (a) (a) (1)5,000,000113,000,000212,000,0003,000,000106,000,000212,000,000 (2)9,000,0004,000,0005,000,000 (a) (i)225,000,000218,000,0001,453,000,000836,000,000 (ii)2,993,000,0002,972,000,000466,000,000455,000,00