达势股份：截至2024年12月31日止年度年度业绩公告及更新所得款项用途预期时间表

DPC Dash Ltd達 勢 股 份 有 限 公 司 20241231 達勢股份有限公司20241231202420241231 (1) (3)EBITDA EBITDAEBITDA (5)EBITDA (6)EBITDAEBITDA (7) EBITDAEBITDAEBITDAEBITDAEBITDAEBITDAEBITDAEBITDA 20242024630202312312023 (1)202412312024123120231231202412312024123120231231202463020246302023630202312312023123120221231 20241231391,008Domino’s Pizza, Inc.9021,300 20241231 20242024 4,314.120233,050.741.4%240201730 20231,545.16.8%20241,649.62020231,505.677.0%20242,664.5(a)220(b)(c)202349.4%202461.8% 2401,0083716372024123139202410 202430202522830403011.130202420241231202533Gold FrannyDomino’s Pizza, Inc. 202312202412188012 2023123114.62024123124.5202359.2%202464.5% EBITDA2023576.644.2%831.4EBITDA19.3%202318.9%2023419.748.7%624.014.5%202313.8%EBITDA2023301.764.1%495.220238.81,394.2%131.2 20253005702023316 202520253148226622025 1. 20233,050.741.4%20244,314.1(a)(b) 202312,5804.3%202413,1262023145202416024 202359.2%202446.1%202386.8202482.1 2023180202312317682024240202412311,008 20238.9%20242.5% 20242023 123120242023 (1) (1) 2. 20241,169.82023836.8333.039.8%202327.4%202427.1% 3. 20241,509.520231,178.7330.828.1% 202326.9%202427.5%2024 (i)(ii)20237.3%20245.7% 2023 4. 162024428.22023307.7120.539.2%20231231768202412311,008202310.1%20249.9% 5. 2024208.62023159.249.431.1%20235.2%20244.8% 6. 202454.1202351.13.05.8%20231.7%20241.3% 7. 2024164.12023114.849.342.9%20232024 8. 2024217.62023159.258.436.7%20235.2%20245.0% 9. 2024270.82023188.981.943.4%20232024 10. (a)(b)(c)(d)(e) 2024137.72023130.96.85.2%19.420234.3%20243.2% 11. 202458.0202354.63.46.2%169.26.4 12. 20232024119.3 13. 202328.9202444.4 14. 202455.2202326.6 15.E B I T D AEBITDAEBITDAEBITDA EBITDAEBITDAEBITDAEBITDAEBITDAEBITDAEBITDAEBITDA EBITDA EBITDAEBITDA EBITDA EBITDAEBITDA 20242023 123120242023 EBITDA EBITDA EBITDA EBITDA EBITDA EBITDA (1)(2) 16. 20241231202312311,019.24.9%1,069.31,069.120231231587.020231231431.90.2202312310.3 202412311,069.3202312311,019.236.52023123129.9766.920231231741.5265.920231231247.8 2024818.42023536.1 202412311,368.61,069.3299.31,517.0676.1289.2248.6200.0103.1202412310.9202312311.19200.0 20241231200.020231231200.0100.02025328100.02025127202412312025328100.020241231300.0 17. 18. 202412318.9%202312319.5%0.6 19. 2024202412315% 20. 2024 21. 20241231 22. 20241231 23. 2024202412312024 24. 202412319,160202312316,53620241231 (1) (1)(i)(ii) 2024123119,6402023123115,635 20241,509.520231,178.7 2024 2025114(Mercer)2024 20244292023 25. 20241231 2024 20255292025529202552220255292025521183171712-1716 C1 David Brian BARR2024529C.1.6 20241231 C3 20241231202412314400730 Zohar ZivMatthewJames RidgwellDavid Brian Barr 20241231 2023328499.9437.8 20241231156.2343.790%2023202410%90%202420252023202420252026 20241231 8,91327,813 64,1081,210 2,632,8942,046,624 1 達勢2008430Kingston Chambers, P.O. Box 173 Road Town, Tortola,British Virgin Islands Dash DPZ China LimitedDPZ ChinaPizzavest ChinaLtd.100%Pizzavest China Ltd. Domino’s Pizza International Franchising Inc.DPIF20276110 2023328 2025327 2 622 (a) 7720241 1 (b) 202411 2120251 1 (c) 20241231148,438,0002024123155,195,00020241231818,421,000 2024123120241231 20241231 3 20241231 123120242023 (a) 123120242023 63,01044,911 123120242023 15 (b) 202420231231 4 5 100,02144,353(247)343 (55,364)(15,818) 44,41028,878 (i) (ii) 16.5%20241231202316.5% (iii) (iv) 2024123125%202325%202412315%20235%2024123115%202325% 8 (a) 12312024202355,195(26,603)130,262121,6690.42(0.22) (b) (i)2023123120231231 202412312023 123120242023 13,2559,954 30 11 123120242023248,591153,7202034184248,645153,904 3466 (i)(ii) (i)202412317,688,000202333,646,00020251 (ii) www.hkexnews.hkwww.dpcdash.com20241231 達勢股份有限公司Frank Paul KRASOVEC 2025327 FrankPaulKRASOVECJames Leslie MARSHALLZohar ZIVMatthewJames RIDGWELLJoseph Hugh JORDANDavidBrian BARR