瑞丽医美2024中期报告

2 4 14 21 22 23 25 26 28 29035 3TML29A2 97927 1333304-3309 4th Floor, Harbour Place103 South Church StreetP.O. Box 10240Grand Cayman KY1-1002Cayman Islands 2135 Harneys Fiduciary (Cayman) Limited4th Floor, Harbour Place103 South Church StreetP.O. Box 10240Grand Cayman KY1-1002Cayman Islands investor.relationship@raily.com http://www.raily.com 1617 8 843B5 3.020236 304.11.620236 302.3 31,700202331,1001.9%12,10019,60020236 3012,60018,5004.1%5.9%2,62120236 302,97813.6% 20246 30117.5202397.620.4% 1. 20246 30 2. 4. 2021e-PTFE20245625.234.424.8%73.2%20236 3012.4176.7%2024 3. 5. 4,660 (i)(ii)A(iii) 12.4176.7% 40.120236 3043.57.7%39.820236 3036.39.6%2.620236303.831.8% 117.520236 3097.620.4%83.020236 3085.12.5%34.420236 30 69.020236 3058.617.9% 48.520236 3039.024.2%41.3%202340.0% 24.320236 3029.116.5%14.420236 3013.38.1%24.120236309.9143.8% 29.3%20236 3034.2%4.970.0%20236 3079.5%9.5 10.020236 301.28.8 3.020236 304.11.620236 302.3 23.720236 3022.80.9 20246 3034.8202312 3139.820246 3038.9202312 3112.520246 3015.0202312 3123.0 20.220236 3018.5 14.720236 300.413.3 20246 3040.8202312 3144.8 1.620236 301.3 20246 3020231231 4.320236 308.2 0.720236 301.3 20246 3015.0202312 317.015.0202312 317.0 20246 30120246 30 9.0%25.020.0 20241 220.0 20246 3020231231 20248 13 20246 301.6202312 311.6 20231 10202311820241220248 13 20246 30100%20246 30174.3202312 31141.0115.8%2023 12 31106.3%) 20233 102022123120233 31202312 3120243 31 20233 3120243 31 20231 10 202012 1520246 30 20246 30321202312 31335 31.03.720236 302.634.720236 3032.829.6%20236 3033.6%) 20246 3020246 30 81.70.49.5 202012 28 20246 30 20.820244 25139,269,33320.619.07.6 20242 26(3)(1)0.148140,728,52120243 28 20246 30XV352C3 C12 1.20246 30557,077,333 2. 20246 30XVXV78352 20246 30336 20246 30336 1.20246 30557,077,333 2. C3 202012 4 48,630,4620.0902 20241 260.112 20241 2 20242 230.122 20231 10202311820241 2 7,026,000 20241 2648,630,4620.012.33% 20241 26 (%)–(%)56(%)56(%)310 20242 2347,430,4660.012.27% 20242 23 20242 26(5)(1)20243 1520243 19 2023630 20246 2850,000,0001,000,000,0000.0520246 28 20242 26202422920243 152024229 20242 26(3)(1)0.148140,728,52120243 2820.82024425139,269,333 20244 22202462820244 22 20248 13 20248 13 20248 303TML29A2 20.619.0(i)9.550.0%(ii)7.640.0%(iii)1.910.0% 20248 30 202313.51B(1) 20242 262024424 3.22 2410 Tel: +8522846 9888Fax: +852 2868 4432ey.com Ernst & Young27/F, One Taikoo Place979 King’s Road,Quarry Bay, Hong Kong 224420246 30343434 2410 34 20248 30 20246 30 20246 30 20246 30 20246 30 20246 30 1. 20246 3034202312 31 20246 3038,877,0009,397,000 2. 202312 31 161177 20202022 (a)1616 (b)2020202212 202320241 1 2. (c)77 3. (2,257) 3. 20246 30202312 31 4. 4. 20236 30 4. 5. 20246 30 6. 25%20081 1 16.5%202316.5%2017432019132019220246305%20232.5% 7. 20246 30 20246 30 8. 20232023508,330,6532023480,595,473 20246 302023630 20246 30 20246 30 9. 20246 305,277,00020236 308,172,000 20246 30109,00020236 3040,000109,00020236 302,000 20246 3020236 30 10. 20246 301544,792,000 20246 3013,279,00020236 308,721,00016% 11. 13. *20246 3023,519,00014,254,000 15. 202110 2990%29,437,000 20246 30 16. 20246 30202312 31 17. (a) (i) (b) 246,000 20246 30 17. 18. 20246 30 18. 90% 202312 31 18. 20246 30 20236 30 19. 20248 1320