AI智能总结
China Maple Leaf Educational Systems Limited*1317 20252286 *20252286 #EBITDAEBITDAEBITDAEBITDA* EBITDAEBITDA EBITDAEBITDA 55,374146,87629,25830,53255,30654,32317,61325,2173,5243,9521,9452,5142217 EBITDA280,422221,199 12 –28,1747666 EBITDA 281,188249,379 1.2. EBITDAEBITDAEBITDA 30 ECCTISCogniaECCTISA-LevelIB 20206 2020/2021+ 202132022/20232020/20212024/2025 KIS12K-12A-LevelKISCISK-12IBCISCISIB 20252286662202520252,08712402025Quacquarelli SymondsQS562202582.9% 202341+32024101+31+31+31+31+3832025/2026 23 200511 202422026/2027 2021514202191 20219120218312021 CISKIS 20242299,4757668.1%20252288,709 2022 2025228 ESL 20236 2020/2021ECCTISCognia 20246ECCTIS101212A-LevelIB 20252286ESL ESLCSL12CISKIS CTI20245K12BLCUP2024/2025 202522820242296633,900,000658,000,00020252286117,400,0002024229642,200,000 20242296658,000,00024,100,0003.7%20252286633,900,000CIS20252286237,400,00037.4%396,600,00062.6% (i)(ii)(iii)20242296326,400,00020,600,0006.3%20252286305,800,000 20242296331,600,0001.1%20252286328,100,0002024229650.4%2025228651.8% (i)(ii)(iii)2024229611,800,00032.2%2025228615,600,000202422964,700,0006.4%202522864,400,000202422964,800,00022.9%202522865,900,000202422961,600,0002,200,000137.5%202522863,800,000 (i)(ii)(iii)(iv)2024229655,500,000202522869,600,000(i)20242296(ii)2024229631,500,000202522862,000,000 (i)(ii)2024229611,000,00017.3%202522869,100,000CISTanjong Katong (i)(ii)(iii)(iv)(v)20242296141,700,0004.1%20252286135,900,000 2025228620242296146,900,0002025228655,400,00020242 20252286146,600,0002024229611,700,0002025228623.1%202422961.8%2024229620252286(i)(ii) 2024229630,500,0002025228629,300,000 2024229642,200,00020252286117,400,000 2025228617,200,00020242297,500,000CIS 2025228674,700,0002024831564,800,000 20252281,566,000,00020248311,602,400,00020252284.0%20248311.8% 20248311.0320252280.97(i)(ii) 2025228 2025228 20252282025228 20252286 2025228 20252281,95920242292,02220252286257,500,00020242296267,500,000 620252282024229 3633,904657,987(305,781)(326,361) 8 117,380(42,232) 117,380(42,232) (46,925)(5,939) 70,455(48,171) 103.96(1.42) 3.96(1.42) 20252286 1. 20076522Sherman Investment Holdings LimitedMaples Corporate Services Limited, PO Box309, Ugland House, the Grand Cayman, KY1-1104, Cayman Islands13518116 2. 17(a) 3434 2024831202522862024831 2025228461,041,0002024831571,663,0002025228674,708,0001,984,737,000650,090,000 (i)(ii)(iii) 202522817(a) 3. 3A. 3B. 8 (i)(ii) 5. 6. 7. 8. 9. 20252286202422920252286 10. 620252282024229 620252282024229 202522820242296 202522820242296202522820242296 20242296 11. 20252286348,000202422961,343,000865,000202422962,848,000517,000202422961,505,000 2025228617,220,000202422967,549,000 12. 2024202391 0-3031-6061-9090 20252282024831 (a)2024722CIS2024280,000,0001,528,464,000CIS20242025228273,606,0001,464,393,0002024831282,020,0001,539,489,0002024CIS4,827,00025,837,00020248314,827,00026,351,000202418520297242024 2024(i)(ii)3.30%2.50%3.30% (b)202522833,385,00054,014,000202483139,240,00064,750,000(1)Kingsley International Sendirian BerhadKingsley EdugroupBerhadKingsley(2)3,696,0005,979,00020248313,622,0005,977,000(3)Kingsley6.19%6.29%20245.91%6.19%202512312028531 (c)202522847,571,000202483146,780,0003.65%20248313.65%20251211202649 17. (a) 20252282024831 202183120218312021831 2025228 (b) 202522820242296 (c) 6202522820242293,7194,760–576664,4854,771 18. 19. 2025429 20252286C1C.2.1 2C.2.1 C3 20252286 2025228648,070,00013,864,535.8653,625.75202522823,730,000 20252286202522824,340,000 2025228620242296 Peter Humphrey Owen 20252286 www.hkexnews.hkwww.mapleleaf.cn20252286 * 2025429 James WilliamBeekeKem HussainPeter HumphreyOwen *