中烟香港2024年度报告

China Tobacco International (HK) Company Limited 6055 257891319485466859091939495150 6055C1198411 620026 6CBTESG20254 1520196 12C3 % China Tobacco International (HK) Company Limited 6055 18One Harbour GateA10 1002 202412310.310.150.4643.8% 130.7 10.5%8.5442.6% 202412 31 2024130.710.5%8.5442.6% ESG ERP ESGESGESGESGESGESGESG 2025 2025 CBTESGCBT ESG 202536 202412 31111,9805,2364.5%8,254.2175.22.2%825.693.212.7%(1)(2) 202412 3183,46812,95918.4%2,061.5409.324.8%83.938.785.8%(1)(2) 24.8% 202412 313,339,700535,83319.1%1,573.6364.930.2%277.4113.469.1%(1)(2) 202412 31761,91084,60012.5%135.25.24.0%7.01.322.9%(1)(2) 202412 31CBT31,6277692.4%1,049.6283.337.0%183.842.730.3%(1)(2) 2025 202412 31202310.5%13,074.2202311,836.220238.8%11,696.6202310,747.9202326.6%1,377.620231,088.3 1,377.626.6% 202412 31202332.1%120.4202391.1 202412 3120233.5%158.42023153.0 202412 31202333.9%224.12023167.4CBT 224.133.9% 202412 31202342.6%853.72023598.8202330.4%902.82023692.4 853.742.6% 202412 31853.72023598.8691,680,0002023691,680,000202412311.23202312 310.87 1.2341.4% 202412 312,837.8202312 312,216.0 202412 31 202412 31 202412 317.76%202312317.58% 202412 31202312 31 202412 31202312 31 202412 319,816.7202312 316,740.42,857.6202312 312,332.0202412 316,629.4202312314,045.1 202412 310.94202312310.92202412 311.43202312311.55 202412 3153202312 3142265202312 31239202412 31107.32023102.8 ESG (a) (b) 202111 2620219 23CBTAlliance One Brazil51%49%20219 2320211022202111 2920219 29 202111 26CBTAlliance One InternationalAlliance One BrazilCBT49%Alliance One CBT 8,256.31,149.763.2%8.8%4,043.12,713.128.6%19.2% (A) 202412 31 20187 17[2018]135135 P = A1.06 P = A = (i)(ii)6%3% 8,254.2100% (B) 202412 31 •••••••••••••••• •••• P = A1 P = A = (i)(ii)(iii)(iv) 20241 11%2%4% 1,970.099.6% (C) 202412 31 ••••••• ••••••••••••• 20181 1250 (i) 20179250 25035%45%(i)(ii)(iii)(iv)(v)1%2%2%5%5% (ii) 1%2%2%5%5% 1,349.898.5% (D) 202412 31 202210 31(i)20221031(ii)202210 31 •••••••• ••••••••••••• (i)(ii) P = A1 P = A = (i)(ii)(iii)(iv)1% 128.2100% (E) 202111 28202111 17202120242021202420212024202111 17202411 1620212024202112 30 20212024202411 162024101020242026202120242024202620242026202411 172026123120242026202411 18 •CBT•20212024CBT•20242026 202111 26CBT51%Alliance One BrazilPyxus49%PYYX202111 26CBT (i)(ii)1356%2021202420242026135(i)(ii)(iii)20212024202420261356% 2021202420242026202112 14202411 1 20212024202212 31202312 3120241 1202411 16444.6466.9490.220242026202411 17202412 312025202612 31301.21,210.91,332.0 20241 1202411 16202411 17202412 31329.2248.05.9% (F) 202112 21202111 172021202420212024202111 17202411 1620212024202112 30 20212024202411 16202410 102024202620212024202420262024202620241117202612 3120242026202411 18 ••••• 20212024202420261%1%0.25%(i)20,0000.25%(ii)20,0000.5% 20211214202411 1 20212024202212 31202312 3120241 1202411 163.03.33.620242026202411 17202412 312025202612 312.15.46.0 20241 1202411 16202411 17202412 311.70.30.1% (G)Alliance One CBT(i)(ii)Alliance OneAlliance One International20211126CBTAlliance One(i)(ii)(iii)CBT(iv)CBTAllianceOne20219 29 Alliance OneAlliance One202111 2620221231202212 29Alliance OneAlliance One20231 1202312 3120231220AllianceOneCBTCBT20241 1202412 3120241010Alliance OneCBTCBT20251 1202512 31Alliance One20219 29(i)14AAlliance One InternationalAlliance One BrazilAlliance One14A(ii)(a)(b)Alliance One5%(iii)14A.101202212 2920231220202410 10 (i) Alliance OneInternational2021923Alliance One International202111 26Alliance OneAlliance One202111 26202212 3120225 30(i)(ii)CBT(iii)202212 31202212 2920231 1202312312023122020241 1202412 312024101020251 1202512 31 20219 2920225 30202212292023122020241010 Alliance One International Alliance One(i)(ii)(iii) 202412 31202512 3185.0663.289.9701.0 416.6 (ii)CBT CBTAlliance OneAlliance OneCBTAlliance One2021923CBTAlliance One InternationalCBT202111 26CBTAlliance OneCBTCBTAlliance One(i)(ii)Alliance OneCBT202111 26202212 312022530202212 31(i)(ii)CBT(iii)202212 29CBT20231 1202312 3120231220CBT20241 1202412 31202410 10CBT20251 1202512 31 CBTCBT20219 2920225 302022122920231220202410 10 CBTAlliance One International CBTAlliance OneCBT(i)(ii)CBT(iii)CBT CBT202412 31202512 31140.51,095.5154.21,203.1 CBT733.0 (iii) Alliance One InternationalAlliance One International20219 23Alliance OneInternational202111 26Alliance OneAllianceOne202111 26202212 31202212 2920231 1202312 312023122020241 1202412 312024101020251 1202512 31 20219 29202212 2920231220202410 10 Alliance One International Alliance One(i)(ii)(iii) 202412 31202512 31366.02,854.8331.42,585.1 2,558.3 (iv)CBT CBTAlliance One BrazilAlliance One BrazilAlliance One BrazilCBT20219 23CBTAlliance One BrazilCBT20211126CBTCBTAlliance One BrazilCBTCBTAlliance OneBrazil(i)(ii)(iii)CBT202111 26202212 3120225 30(i)202212 31CBT(ii)202212 31CBT202212 29CBT20231 1202312 3120231220CBT20241 1202412 31202410 10CBT20251 1202512 31 CBTCBT202