依波路2024年年报

23469182948596364666769134 Teguh Halim 8, rue des Perrières2340 Le NoirmontSwitzerland 5-712J Teguh Halim Vistra (Cayman) LimitedP.O. Box 31119 Grand PavilionHibiscus Way, 802 West Bay RoadGrand Cayman, KY1-1205Cayman Islands Teguh Halim 1617 Teguh Halim 11125 Teguh Halim www.ernestborel.ch P.O. Box 31119 Grand PavilionHibiscus Way, 802 West Bay RoadGrand Cayman, KY1-1205Cayman Islands 202412 312024202312 312023165.099.3 202352.8%20248.7%202387.120248.6 47.9202318.9 202413.3120235.30 20242023 202412 31 2024GASSAN Teguh Halim20253 28 TeguhHalim4320246 30201810 12201810 12Halim20221 5Halim25657.14%Halim20081020181 23HalimHalim 46201810 12201810 1220082021420197 18*17122001(Universityof WesternSydney) 52201810 311995199520002002200320052006 4620246 1120251 1521472021116236220225 320239 10832201911 120224 11266208820166 2020194 25106220104 120111108155 60201712 2219986 20241 1510 13.51B(1) (1)20253 4 1856168202412 31688 99.32023165.039.8%8.6202387.18.7%202352.8%202447.9202318.9 20242024 202412 315802023131.837.9%202481.982.5% 202412 313420235.6100.5%202411.211.3% 202412 317420232.162.7%20243.43.4% 20242.8%20242.8(202325.5 2023165.065.739.8%202499.3 202482.5%2023131.837.9%202481.9 202411.3%20235.6100.5%202411.2 20243.4%20232.162.7%20243.4 20242.8%20242.8 202377.916.3%202490.7 202387.178.490.1%20248.6202352.8%20248.7% 202344.25.3202438.9 26,926,0001,407,0001,732,0002024122024202412 3117.1202426,926,000(202313,389,0001,407,00020231,732,0002023202412 31 VIUDCF 1.VIU 2.VIU3.DCFDCF4.DCF DCFVIU(a)DCF(b) 6BetaWACC 1.675%9.020%0.642433.93%25%19.30%4.83%4.320%15.23% 15.23%17.40%VIU 5 1.2.3. 47,036,00050,009,0008,114,0008,627,000 20242023 202356.229.752.8%202426.5 202350.49.619.0%202460.0 20239.30.77.3%202410.0 202447.9202318.9 202312 31324.836.7202412 31288.1 202312 31134.78.8202412 31143.5 202312 3167.20.5202412 3167.8 202412 312023510.220235.9202412 31338.12023319.2202312.220237.67%8.63%1820239.4320.12023297.61.5%6%20231.5%6%202412 311.8336.3 202412 31331.5%2023190.3%202412 31 202412 31 202412 3120235.0 2024 202412 31 202412 31542202312 3143424.9%202357202460.4 20146 2420147 1120246 242024 202412 312023 202420243012,820,51313,333,333.32024 20252025 2025 20252025FacebookInstagram GASSAN 2025 1) 2) POP 3) 4) 5) 123 202412 31 2024 Teguh Halim 20246 7 2014632 TeguhHalimC.2.1HalimHalimHalim 3.10(1)(2)3.10A 1. 2.3.133.4.5. 1.20246 112.20246 113.TeguhHalim4.20253 4 A.6.5 Teguh Halim (i)(ii)(iii)(iv)(v) (i) 3.213.2220146 24 •202312 3120246 30 ••••• (ii) 20146 24Teguh Halim ••• 12 (iii) 20146 24 201812 21 (a) (b)(c)(d)(e)(f)(g)(h)3.13(1)(8) TeguhHalimTeguh Halim •••• (iv) 20173 29Teguh Halim (v) 20173 29Teguh Halim A.2.1(a)(b)(c)(d)(e)(a)(b)(c) 3.2915 201812 21 (a)(b)(c)(d)(e)(f)(g)(h)(i) 13.90 www.ernestborel.ch 5821 5-712Jinfo@ernestborel.ch.(a)(b) 1. 1.1 2014 ODMOEM 1.2 1.3 1.4 20241 1202412 31 1.5 1.6 1.7 •••• 2. 2.1 2.2 2.3 5-712J (852) 3628 5511(852) 3582 4933info@ernestborel.ch 3. 3.1 1.202412 31 3.2 84.380.0056 1.202412 312.20233.202412 314.www.carbonfootprint.com5.202320222024202310,18715,078 3.3 (i)(ii)(iii)(iv)3.4 3.4 2024 LED 3.5 •202810% 202810% 3.6 3.7 4. 4.1 4.3 1 • • 4.4 4.5 4.5.1 4.5.2 5. 5.1 5.2 93 5.3 5.3.1 5.3.2 6. 6.1 6.2 •216•486•514••••• 6.3 6.4 362 486 6.5 7. 7.1 7.2 8. 45917 (i) (ii) (i) (ii) (iii) 19911 1820144 145-712J 202412 3136 22.0%20235%53.1%202317% 24.5%202312.9%51.6%202316.1% 5% 63133 917 202412 31134 15 66 202412 31103,909,0002023107,169,000 212,739,0002023212,739,000 20242023 2023 202412 312426 28 202412 31 Teguh Halim 84(3) Teguh Halim 68 12 202412 31 1828 202412 31571XV(a)XV78(b)352(c) 1.3,000,000Teguh Halim 2.202412 314,351,888,206 202412 31XV352 202412 31XV23336 1.205,834,485217,634,4852.3.3,500,0001,374,0004.5.202412 31360,257,512 202412 31XV23336 20146 2420147 1120246 24 (a)(b)(c)(d)(e)(f)(g)(a)(c) 34,700,0009.63% 121% 10281.00 (a) (b) (c) 10 24 14A14A.90 35 1.20209 29(1)(a)(b)(2)(a)(b)14A.76 202412 313,620,000 2.202311 3014A.76 20249 3096,385,000202311 3020249 30 (1)(2)(i)(ii)(3)(4)202412 31 300074014A.56 35 202412 31Teguh Halim1,300,0002023Teguh Halim1,300,0002024202312 31 25 202412 31 202412 31 202412 31 2023202412 31 Teguh Halim 63133202412 31 202412 31 5(c)194(l)202412 31288,123,000 (i)(ii)(iii) 5(f)184(c) 202412 3126,926,000202412 31 (i)(ii) (i)(ii)(iii)(iv)(v) • ••••• P06162 20253 28 202412 31 202412 31 202412 31 202412 31 1. Vistra (Cayman) Limited, P.O. Box 31119 Grand Pavilion Hibiscus Way, 802West Bay Road, Grand Cayman KY1-1205, Cayman Islands5-712J 2. (a)20241 1 202411 111677 202412 31 2. (b) 21791819102897 12 3342 120251 1220261 1320271 14 3. 3.1 3.2 1630202312 3121 2 5 202412 31 3. 3.3 4. (a) 202312 3130 (b) 202412 31 4. (c) (d) 202412 31 4. (e) (i)(ii)12 (i)(ii)(iii)(iv) (i