AEON CREDIT中期报告 2024/25

3 4 5 8 10 34 44 52 57 Mizuho Bank, Ltd.MUFG Bank, Ltd.Sumitomo Mitsui Banking Corporation 132A20 http://www.aeon.com.hkinfo@aeon.com.hk • 900 1617 sprg_acsa@sprg.com.hk 3860,321783,109 56 734,492657,771(64,537)(46,721) 10(32,850)(39,439) 170,361191,426 170,361191,426 1240.6845.71 170,361191,426 (11,812)(34,743) 158,549156,683 158,549156,683 3,821,0623,875,842 5,901,1775,883,689 269,477269,4773,856,5613,798,516 4,126,0384,067,993 2327,62721,940 1,775,1391,815,696 5,901,1775,883,689 17,52715,588279,828331,214 1. 34D2 662(3)63 406(2)407(2)(3) 2. 2. 5 161 177 2.111 12 1,317,698,0001,709,571,000 4. ——— 4. 5. 6. 7. 8. 9. 10. 16.5% 25%3005% 11. 24.022.0100,504,00092,128,000 24.0100,504,000 12.— 170,361,000191,426,000418,766,000418,766,000 13. (a)20,211,000118,100,000 (b)33,277,000117,472,00032,322,000115,453,000 172,146,000135,744,000 (a) 6.335.98.535.9 (b) 3.147.62.348.0 15. * 16. 43,906,00036,082,000 16. 18. 1.204.411.552.00 19. 20. (a) (b)34,386,00021,554,000 21. 17,639,00014,207,000 22. 1,080,000,0001,075,000,0002.375.782.175.78200,000,000200,000,0000.560.750.560.75120,000,000120,000,000 3.914.37 0.400.40 2.953.102.953.10 326,900,000271,900,000685,998,000606,000,000 920,000,000870,000,000920,000,000870,000,0001.955.421.955.420.560.750.560.75 23. 14,793,0005,603,000 4,150,000,0004,150,000,000300,398,0000.070.072.172.722.172.720.400.40 4,613,000928,000 24. 26. 26. 28. ••• —568––568—––97,40997,409 56811,81097,409109,787 —1,119––1,119—––91,52591,525 28. 5,884,00021,058,000 30–35%30–35% 1617 •AEON x•Party Time 10.6%3.8%4.0%4.3% 24.024.059.0%30.0% 203,200,00012.0%27,700,00032,900,000191,400,00011.0%21,100,000170,400,00045.7140.68 0.752.5%53.8% 9.69.5 860,300,000783,100,0009.9%77,200,000 657,800,00011.7%76,700,000734,500,000 46,700,00017,800,00064,500,0003.9%4.1% 670,000,000611,100,0009.6%58,900,000 11,800,00019,400,0006,900,00027,400,0004,300,0001.0%600,00062,700,00062,100,000 1,100,00063,700,000 7,800,0003,900,000100,0009,100,000 732,700,0009.8%71,500,000804,200,000 2,800,00050,800,0002,400,00023,500,00012,200,000113,300,00014,300,000119,200,000 351,400,0007.6%26,900,000378,200,00048.0%47.0% 426,000,000381,300,00011.7% 164,600,00071,500,00043.4%236,100,000 4,126,000,0004,068,000,0001.4%58,000,000 7,852,300,0007,561,200,000 1,574,000,0001,674,500,0005,188,600,0005,339,900,000 7,225,300,0006,960,900,0003.8%264,500,000307,700,000278,200,000269,500,0003.7%247,100,0003.5% 3,171,200,0002,978,300,00047.6%24.6%27.7%47.0%53.0% 1.11.4 77.8%79.7%20.5%18.9%104.0%86.2%7.1%11.6% 624,100,0007.2%44,900,000669,000,000200,000,00012,400,0006.2%212,400,000 148,000,00018.9%28,000,000176,000,00014,500,00026,900,000 15,400,0006,300,00011,100,0005,000,000 770,200,0009.3%71,700,000841,900,000229,600,00012.3%28,200,000201,400,000 12,900,0005,600,00018,500,0002,300,0002,800,000 (50 AEON HK •••• (a)(b) 581384197567383184 5,000121,000,0002.3%48.0% (i)(TU)AACC2.0%23.0%DDGG24.0%30.0%HHII31.0%(ii)366010 5221222245,000590,00035.9% 1%46.2%4160 85.4%84.0%155.4%7.4%6.6%8.0% 1.11.4 56.5%11.0%32.5%0.70.7 5,000500,0003,500350,0008.0%32.0%9.0%24.0% • • 39,504,073,00035,467,204,000 AEONAEONBCMS C1B.2.2 B.2.2 352 336 1.AEON55,990,000AFSAFS48.20%60.59%AFS236,768,5002,129,5002.AFSAFS100%AFS236,768,5003.236,768,500213,114,000AFS8,250,00015,404,500AFS 13.51B(1) •625,500300,000 •2410 AEON 433AEON343434 2410 34 • AEONAEON Co., Ltd.AFSAEON Financial Service Co., Ltd.AFSC1622AEON