恒大物业2024中期报告

2 4 11 26 31 33 34 36 37 38 783101 38222201 Cricket SquareHutchins DrivePO Box 2681Grand Cayman KY1-1111Cayman Islands Conyers Trust Company (Cayman) LimitedCricket SquareHutchins DrivePO Box 2681Grand Cayman KY1-1111Cayman Islands 183171712-1716 ( www.evergrandeservice.com 2024630 + 2024 20246307945552,10040%6 20246306,220.21.2%406.212.2%427.63.8%1,256.116.2%499.836.8%500.50.05 2024630202321.62023437.720212022642.52023251.1 100 + 2024830 ++ IP30202318.6% 202460% 1007002023177.6% +2,10040%660%65% (i)(ii)(iii)(iv)6,220.21.2% 5,193.82.5% 1.5,158.12.7% 202463055520236305094,600 2.35.7 (i)(ii)194.1 427.63.8%(i)(ii) 406.212.2%(i)(ii) 192.536.8% 20234,646.06.8%4,964.1(i)(ii)(iii) 1,256.120.2%4.2 202321.0%4.816.2%202321.1%4.816.3%(i)(ii) 202344.3%3.840.5% 2023390.333.2%519.7(i)13461.8(ii)13440.820212022642.5 72.3202379.28.7% 25.0202364.161.0% 182.62023234.122.0%2023 499.82023790.336.8%8.0%20234.9 500.52023781.335.9% 202463062.42023123158.66.5% 202463019.72023123128.58.8 20246301,564.8202312311,646.681.8 20246303,047.6202312313,046.620231231 20231231462.05.92024630456.1 20246301,586.5202312311,415.4171.1 202312312,700.2109.220246302,591.0137.92,453.1 20246302,562.0202312312,649.487.4 2024630803.2202312311,187.5384.3(i)202120222023575.3(ii) 20246302,445.6202312312,006.5439.1417.5 125.5 20246301,477.2202312311,907.30.80202312310.76 2024630202463020231231 2 1342021 2024630 2024630 202463093,792 55.45.9 2024630 2024630 2021510 10 10,810,811,0001,081,081,10010% 1% 1.00 20246301,081,081,100 203159682024630 2024630XV352C3 1.20246302. 1.20246302. 1.2024630 2024630(XV352 2024630XV23336 1.2024630 3.(BVI)20221216202212145,590,229,0005,383,074,000CEG Holdings (BVI) Limited207,155,000CEG Holdings (BVI) Limited(BVI)50%50%(BVI)(BVI)(BVI)(BVI)(BVI)(BVI)CEG Holdings (BVI) Limited 4.2024913CEG Holdings (BVI) Limited5,368,074,00049.65%(BVI)CEG Holdings (BVI) Limited 2024630 2024630 2024630 C12024630 C32024630 20246302023630 2024630 20246302410 33642024630343434 2410 220246301,477,227,000202312311,907,269,0002 34 P062942024830 1. 20203131961322Cricket Square, Hutchins Drive, PO Box 2681, Grand Cayman KY1-1111, CaymanIslands 2. 202463034 20231231 2. 20246301,477,227,000202312311,907,269,000 20246301220246302025630 202463012 2024630 2024630 3. 202463020231231 4. 4.1 4.1.1 (i) 4. 4.1 4.1.1 (i) 20231231 4.1.2 4. 4.1 4.1.3 (a) 1 12 3 4. 4.1 4.1.3 (a) 4. 4.1 4.1.3 4. 4.1 4.1.3 (c)20246303 5. 20242023630 20242023630 202463020231231 6. 20242023630 7. (b)202463015,683,000202329,216,000 8. 9. 10. 16.5%28.25%16.5% 2024202363025%2024202363015%2020112024123115%20% 11. 20246302023630 12. 20242023630 20242023630 13. 14. 14. 20246303,786,0002023202463020,948,000202364,226,000 20246305,972,459,000202312315,919,471,0002,924,826,000202312312,872,880,0002,247,222,000202312312,257,835,0002,245,472,000202312312,251,242,000 15. 16. 17. 18. (i)(ii)(iii)(iv) 19. 20. 20. (a) 10%50% 21. (b) (c)202463020231231 22. 23. (a) 202192024630194,135,000 23. 23. 23. (c) 24.