AI智能总结
2 3 5 8 23 34 ʮ̡༟ࣘ Walkers Corporate Limited190 Elgin Avenue, George Town,Grand Cayman, KY1-9008,Cayman Islands 2020E6(852) 2260 0300(852) 2790 3996 www.computime.com Walkers Corporate Limited190 Elgin Avenue, George Town,Grand Cayman, KY1-9008,Cayman Islands 1617 2020E6ir@computime.com 320 ᔊၝΥΌࠦϗूڌ ᔊၝΥৌਕًڌرᚃ ڌඎݴږᔊၝΥତ 1. 22 WalkersCorporate Limited,190 Elgin Avenue,George Town,Grand Cayman KY1-9008, Cayman Islands20320E6 2.1 34D2 2.2 2.2 161177 ʕಂᔊၝΥৌਕజڝڌൗᚃ 2.2 (a)1616 (b)12 (c)77 3. 4. ʕಂᔊၝΥৌਕజڝڌൗᚃ 4. 5. 6. #(i)(ii)(iii)##### 7. 16.5%16.5% ʕಂᔊၝΥৌਕజڝڌൗᚃ 8. 9. 28,808,00037,709,000842,573,000842,540,000 28,808,000846,967,000 10. 18,877,00019,890,000 11. 24.5%14.9%58.2%59.7% ʕಂᔊၝΥৌਕజڝڌൗᚃ 11. 947,279,0001,033,188,000 12. 13. ʕಂᔊၝΥৌਕజڝڌൗᚃ 14. 14,300,0001,600,0001,200,00011,500,000(i)78,254,000(ii)71,154,0008.45%2 (i)78,254,000(ii)71,154,0008.45% 15. 10,412,0008,102,000 16. (a) ʕಂᔊၝΥৌਕజڝڌൗᚃ 17. 17. ʕಂᔊၝΥৌਕజڝڌൗᚃ 17. 18. HVACHVACSalusBraeburn OECD3.1%3.2%1 23%6%22.7%3 ၍ଣᄴীሞʿʱؓᚃ 4 11.5%1,811.32,046.81335% HVACHVAC 282.9307.48.0%15.6%15.0% 237.0236.6 EBITDAEBITDA 37.727.5EBITDA165.611.5%146.5EBITDA8.1% 217.1226.790.370.1 824.0940.2 517.9509.4828.6745.3 10.8%9.9% ၍ଣᄴীሞʿʱؓᚃ 1331,638.61,844.411.2%HVAC 172.8202.414.6%Salus MATTER 80/20 ၍ଣᄴীሞʿʱؓᚃ 25% 217.1201.415.752.61.4 147.0 1,357.570.1 55.1 10.4 ၍ଣᄴীሞʿʱؓᚃ 4,006326.6 10%84,254,0001% 5,100,0003,200,000 14,300,0001,600,0001,200,00011,500,000(i)78,254,000(ii)71,154,0008.45% (i)(ii)(iii) (i)78,254,000(ii)71,154,0008.45% Չ˼༟ࣘ C1C.2.1 C.2.1 C3 () 6(i)78,254,000(ii)71,154,0008.45% 14 10%84,254,0001% Չ˼༟ࣘ() (i)(ii)(iii) 6,000,0000.342,070,000 5,100,0003,200,000 14,300,0001,600,0001,200,00011,500,000(i)78,254,000(ii)71,154,0008.45% () 0.373,694,00014 1,600,0000.42 Չ˼༟ࣘ() (i)(ii)(iii) 352 1.5,100,000 2.3,200,000 () XV352 3365% Չ˼༟ࣘ() 1.352,500,000SPGLSPGL2.353,523,0003.151,608,0004. 336 13.51B(1)