
China Tower Corporation Limited 0788 20241231 977.724.0% •841.192.4%756.890.9%84.3018.1% •89.1122.4% •44.776.2% 20231.791.81 ❖EBITDA2665.594.7%107.2910.0% 494.683175.27 12EBITDA3 2024 2024977.724.0%EBITDA665.594.7%EBITDA468.1%107.2910.0%11.0% 494.68166.28319.41175.27164.02 202412313,328.34925.42531.0%0.4 202412310.3079660.416966202311.5%76% 4EBITDAEBITDA100%5100%62025220176,008,471,02417,600,847,102 2024 5G5G2024841.192.4% 5G3D2024756.890.9%202412209.44.8354.412.01.681.72 5G+5G202484.3018.1%202412126.824.9%29,31521.8% 20242024133.8813.7%1.5 202489.1122.4%55.3962.2% 20241231130.415.9+ 202444.776.2%25.0055.8% 2024202340%60%202358%68% (ESG)ESGESGESG 202414 5G5G5G + 2025317 202412312024 20241231 10,7309,750 20241231 123120242023 (3)6 (3)6 10,7279,756 10,7269,7561– 10,7279,756 80.61380.5578 20241231 91,36078,083 332,834326,007 199,979197,694 20241231 132,855128,313 332,834326,007 1 622 20244 2 2.1 202411 •1202012022 202411 10% 2024123186.69%(202388.02%) 4 (ii) (i) 1615 (ii) IT (i)(ii) 9,1448,813 (i) (ii) 7 123120242023 25% 25% [2020]2315%15%2030 [2020]31[2025]315%2027 [2017]2415%20271231 8 (a) 2025220 (b) 2024202312312024202312312022 (a) 202412 31 2024123120231231 123120242023 11,38711,4341,1691,2331,0741,091 (c)2024123110,896202310,470 (d) 310 (a) (b)(ii)(b)(i) 202420231231 (a) 1-33-661133 202412316,11929,417(20235,94518,922 (b) (i)1-3(ii) 11 (i) 123120242023 202312310.0373920220.0323220246300.01090 8,4425,653 2024630202320221231176,008,471,024 (ii) 2025317202412310.3079617,600,847,1025,38420241231 123120242023 0.30796(20230.0373920230.37390 5,3846,536 12 202412312023123124,41823,1274,0952,6754,7562,48433,26928,286 6611 20245G 2024977.724.0%163.3012.6%107.2910.0%EBITDA665.594.7%494.6850.6%319.41 20245G977.724.0%20.2%22.6% 20242023 20243D756.890.9% 20245G84.3018.1% 202489.1122.4% 2024+44.776.2% 20242.65 20242024814.422.4%83.3%1.3 20242023 2024502.292.4%52.2%51.4% 202469.925.6%7.9%7.2% 202495.738.2% 202455.042.1%1.11IT2.03 202491.443.8%3.313.71 20.84202425.767.5% EBITDA 2024163.3012.6%EBITDA665.594.7%EBITDA68.1%0.5 2024107.2910.0%0.6138 2024+319.410.7%179.725.4%5G47.846.9%68.3719.9% 2024494.68166.28175.27164.02 20243,328.341,328.55899.4439.9%31.0%0.4 20241231 20241231 20241231C1 2023126C.2.12024423 20243133.27A3.21 202452020245202023103.10A 20248232024913202420243.10A3.11202493020249132024 (i)3.10A(ii)3.27A(iii)3.21 C3 20241231 20241121(i)(10)1.00(1)1.00(ii)176,008,471,02417,600,847,102)2,000H500H 20241223H 2025220H20252209 202411212024122320252202024126 20241231 20241231 202552020242024(www.china-tower.com)(www.hkexnews.hk) 202412310.30796202420242025630 7H2024H 20082025530HH202410% [2011]348H10%10%H10%10%H10%20%H20%20% 2025530HHHH2025526H 7H 8[2014]81[2016]127H20%HH HH H2024H2024H (1)H2024 2025514430202551520255202025520 (2)H2024 2025526430202552720255302025530 8H H20242024HH183171712-1716 (www.china-tower.com)(www.hkexnews.hk) 2024(www.china-tower.com)(www.hkexnews.hk) (a)(b) 2025317