粤海投资2024年报

346141628324460666869717375192201 20253 24 MA(Cantab)MBA FCA 148粵2829(852) 2860 4368ir@gdi.com.hkhttp://www.gdi.com.hk 1617(852) 2980 1333 002702,0001231 20256 173307.2720257 24 20256 1143020256 26430 20256 27 20253 24 20253 24 1231 1.4.7.88+8/22.EBITDA5.8.+/23.6. 1231 202412 317.2720241023.9731.24202331.04202420257 24 2024202431.422 0 2 33 1 . 2 22 0 2 30.6%48.06202347.750.6% 2024 2025 2025 粵 粵 2025 2025324 202412 31185.052023203.2220238.9% 202412 310.9%72.21202371.571.3%6,80020231.003,90020231006.9820238.321.1%64.94202364.262.8%41.03202342.210.6%31.42202331.22 48.06202347.7520230.6% 2024 202412 31粵粵96.04%202396.04%粵99.0%粵 24.2320.93202322.095.3%63.60202363.8320230.4% 202312 272024202620242026202420262024202520265,136,240,0005,259,000,0005,384,690,000 202120298.2202120266.152024202520260.3150.3230.331202120297 2.4%51.36202350.1610.5%12.24202313.67202412 3140.20202338.5220234.4% 202412 3116,150,200202316,150,2003,345,90020233,345,900 202412 3110,836,800202310,486,8002,054,40020232,054,400202412 311,187,00050,000 202412 31 2024123119.8%7,218,479,00020238,997,506,000520,719,00020232,199,388,0001,733,934,00020231,853,937,00020236.5% 粵 202412 31粵76.13%202376.13%粵76.02%202376.02%粵粵粵粵 粵粵202412 3110.3%1,615,377,00020231,464,427,000粵粵202412 3127.5%906,601,0002023711,021,000 粵粵 粵95.3%202391.6%202412 311.3%46,359,000202346,978,000 202412 31202395,9402023209,9002024123113.6%861,612,0002023758,786,0002024123144,046,000202349,828,00056,645,000202360.4%39,939,0002023100,882,000 202412 31 202412 311920232015202412 31粵粵2024181粵181202412 202412 31粵1,25520231,226709202373720241231粵93.0%202394.5%70.0%202368.2% 202412 310.1%648,379,0002023648,780,00020241231110,625,0002023105,850,0004.5% 粵 粵粵75%202375%粵6002024123127.59202329.125.3%1.3%202412 31粵11.8%1,604,113,00020231,817,993,000粵20241231138,817,000202399,722,00039.2% 粵粵 粵25%202325%202412 31粵3,20020241231157.472023158.630.7%202412 3114.9%7,113,901,00020238,359,489,000粵202412 31399,111,0002023476,644,000202412 31粵74,657,000202389,626,000 粵粵10053 5.4%25,731202327,2081.3%粵202412 31618,848,00020236 6 4 , 2 5 2 , 0 0 06 . 8 %2 0 2 41 23 1315,368,0002023371,766,00015.2% 2016粵粵 20235 31粵20235 31 202412 3120232023202412 3120.7722.43202319.8721.93 202412 314.2%156,432,0002023163,367,0002.6%130,297,0002023133,734,000 1粵202412 31202412 31粵 粵314,0002023274,000310,0002023222,000粵74.3%6,759,320,00020233,877,416,0006,720,693,00020233,842,660,00025,272,0002023230,115,0002023149,175,0001,033,715,00020231,808,996,000 粵202412 311,520,405,00020231,957,825,000粵20241231113,869,0002023295,552,000 202412 31粵134.57202391.41126.522023235.92261.092023327.3393.86202395.17 20253 24粵粵500,000,000541,950,000(202412 311,200,000,0001,295,880,000 202412 3133.852023 202412 31121.542023125.9440.84粵97.84%2.15%0.01% 202412 3118.9%81.1%238.622023424.28156.17粵45.00202372.749粵34.89202395.7754.70粵73.3061.06104.26202412 3192.1%7.0%0.9% 202412 3193.492023122.8744.36粵 202412 3130.9%202377.3%粵202412 31EBITDA10.520239.4 202412 31110.862023107.11粵19.36202336.07 202412 31(i)粵16.192023(ii)粵95.99202390.9087.42粵(iii)124.132023128.38(iv) 3847.1447.09粵202346.7646.66粵2024202312 31 202412 3118.57202376.96 202412 31193.562023351.46147.17粵 202412 31219.752023316.1871.52粵 202412 3110,759202311,495粵37610,1392442,337,464,000141,408,000粵20232,502,471,000292,090,000粵 2024 582023102620239粵粵粵粵粵2023202450020052018粵粵 6020203281988200020002003粵粵20142019粵粵20042006粵粵粵粵 47201211152003200620062011201111201111201211 55200841720213 272004220084粵粵粵粵 4920213273M20091120145粵2014520211粵 5920168251991201620161粵20165粵20196 48202082620203 2粵粵20223 29粵粵20171020206粵粵20248 5粵 811998625 Transport International Holdings Limited* 196419971020091120113201211 196419781980199319921019935 197819801993112006121997920084Transport International Holdings Limited*20068201081995820225 1994(JP)1999(GBS) 71200013 1975197719901994199719981998-1999(1999) 2002-20081999–20052006-20121998-20041999-20051985-19901993-19942000(DistinguishedFulbright Scholar)2005-2017(Laos)2000-20022004-20122009-20132012-20182003-2023 200320042011 7519991125200410 13201211 15 199420231 MA (Cantab)MBA FCA502021327 200220042009200920142019 粵202412 31 118 202412 316667 69 70 23.97202318.71202410 30202412 317.27202312.33 20256 17202520257 2420256 27 202520256114301617 20256 2720256 26430 14151627184189456134459274459 續 202412 31201204 202412312912972995,367,032,00020233,484,663,000 11,194,000202393,000 20246 18 20253 2420253 25 732025 77792025 (i)2028(ii)2028630 202412 31 2025 粵粵粵粵 20241231 1. (1)(2)(3)(4)(5)(6)(7) 2. 粵粵 202412 31XV(i)XV78(ii)352(iii)C3 粵 202412 31XV(i)XV78(ii)352(iii) 202412 31XV23336 1.202412 316,537,821,4402.粵粵3.粵粵 202412 31XV23336 40 14A 4014A40 202412 31 31%20%15%5% 5% 25% 13.21 20215 27 20215 27粵202153036粵20215 (i)粵51% (ii)粵粵 13.21 20215 27 粵20215 (i)粵20215(ii)粵20215(iii) 202412 31粵20215 20239 14 20239 1420364粵20239粵20239 (i)粵(ii)粵51% 粵20