城建设计2025中期报告
(於中華人民共和國註冊成立的股份有限公司)股份代號:1599 2025中期報告 目 錄 24522303136394246 C32025630571H% 24840 Beijing Urban Construction Design & DevelopmentGroup Co., Limited H H www.bjucd.com 1599 H 202510 202563035.8641.795.9314.19%2.393.711.3235.58% 202563035.8641.795.9314.19% 20252710 202563019.93202420.180.251.24%14.1015.191.097.18%5.834.980.8517.07% 2025R4EPC 202563015.9321.615.6826.28% 202563028.9333.644.7114.00% 202563014.1314.180.35%10.199.566.18%3.944.6217.26% 202563019.5014.7524.36%1.92% 20256306.938.151.2214.97%19.32%19.51% 6.045.750.294.80%28.86%29.95%2.111.180.9344.08%9.77%7.38% 202563026.7528.681.936.73% 2025630223.21227.804.592.01% 2025630141.90147.645.743.89% 2025630-55.30-51.084.228.26% 202563044.2771.3527.0837.95% 202563018.3248.4530.1362.19% 202563075.8352.4623.3744.55% 202563052.4460.337.8913.08% 20256302.393.711.3235.58% 20251610.400.241.240.291.01 202563020256306,321202412316,224 2025630 202563020241231 H20256302,4241,855 202563066.582025630202563082.99% 202563020241231 20256301.81%4.90% 202563020241231 202563020.9820256308.9% 202563025.4113.6711.74 20256304,6296%202563044%37%19%3% 2025 2025 2025 1 TOD 2 EPC 3 4 2025162029 20251222024-2027 2025482025 2025411 2025425 2025515 20256305812,381.482025220.70 20254[2025]2[2025]3 2035 20252024 2025BIM 20241162024-20288,000 2024172025+ (EPC)60%102025 2025CIM 20253 20255 20251-646,65811.2%35,77010.4%20251-6633,3219.1%441,2409.4%30,36420.0%2,22819.6% GDP5%20256132025 202528.59% TOD 202572025 202520253 2025630XVXV78352 201712291,000,000620,00020251271,000,000 2025630XVXV78352 2025616202420256162025616 2025616202420256162025616 2025616 2025616 2025630XV23336 1. 2.202084199,998,412131,776,41268,222,000H14.83%2020810 3.18,270,0002017127201825 1.68,222,000H 2.23,722,000H 2025630XV23336 2025630 20255152025526 20101220101215 20255152025 2025630 20256302025630 2018322018329202293020246272024722201771168,222,000H87,850,9426.90%73,493,000H5.77%68,222,000HH12.26%14A68,222,000H 23.70%8.08(1)(a)201832AH 16712[100039]86 (10) 5835 001186 (10) 5835 0006www.dahua-cpa.com [2025]0011008731 202563020251-6 2101 • 15,609,231,104.3616,608,520,711.14 3,247,912,094.443,724,628,339.32202,893,377,461.123,363,629,737.41 26,000.00530,000.0031,848.26268,466.71139,214,400.00 57,848.26140,012,866.71 20251-6 20131028H01599 1,348,670,000.00571,031,118.0042.34%H387,937,000.0028.76%20147 5 2025828 20251-6 21 20251-6 20251-6 12345 12 20251-6 111231 1. 20251-6 2. 6. 3. 6. 20251-6 4. 6. 12 20251-6 4. (1)=*0.5% (2) (3) 66 20251-6 5.PPP0.5%PPPPPP0.1% 60.5%60.5% 1. 20251-6 1. (1)(2)(3) 2. (1) (2) 20251-6 2. (3) (5) 1 21 20251-6 2. (6) 1. (1) (2) (3) 2. 3. 20251-6 4. 1. (1) (2) (3) 20251-6 1. (1) (2) 20251-6 1. (3) (4) 20251-6 1. (5) 1 2 2. 20251-6 2. (1) 1 2 20251-6 2. (2) 1231 3. (1) 1 2 20251-6 3. (2) 4. (1) (2) 20251-6 4. (3)(1)(2) 2 12 20251-6 4. (2) 1 2 5. 20251-6 6. 20251-6 6. (1)12 (2) (3) 12 20251-6 6. (1) 1 2 3 4 5 20251-6 6. (2)123456 (3) 20251-6 6. (3) 4 (4) 20251-6 7.(1)(2) 2024630 20251-6 20251-6 1202210183202215%GR202211000582 220221018GR2022110008073201915% 3202315%GR20231100264220231026 420241029GR2024110034903202415% 20231225%20%20271231 6202315%GR20231100138120231026 716.5% 20251-6 820231225%20%20271231 920231026GR202311002075315%1020231225%20%2027123111202315%GR2023110013812023102612202315%GR202311002602202310261320231225%20%202712311420221123202215%GR202211002799 20251-6 202511202563020251-620241-6 2. 1. 20251-6 2. 2. 2. 3. 20251-6 2. 4. 5. 6. 20251-6 20251-6 4. 1. 20251-6 4. 2. 167,076,610.52167,544,826.09 42,920,012.9138,954,579.22 124,156,597.61128,590,246.87 20251-6 4. 2. 20251-6 20251-6 10. 711,391.83963,696.7831,848.26268,466.71623,462.47466,251.77 9,845,264.4560,345,797.97 20251-6 5,096,662,049.565,539,926,648.80 325,911,564.29313,980,477.73 710,210,965.25737,187,265.49 20251-6 20251-6 20. 1. 2. 20251-6 20. 3. (1)20251-6 20251-6 20. 3. 20251-6 2025630223,213,616.122024227,801,705.50 20251-6 -18,321,540.30-48,445,420.89-18,321,540.30-48,445,420.89 57,917,981.9490,307,004.65-5,475,947.38-29,979,980.21 20251-6 30. 202563062024202412311,348,670,00010.1077145,251.759.00 1. 2 (1) 20251-6 2 (2) (3) 3,381,000.003,381,000.00243,354.23190,519.113,624,354.233,571,519.11 20251-6 2 (4)2,902,983.362,141,112.941,870,506.273,384,243.87–275,229.364,773,489.635,800,586.17 (5) 846,005.541,085,110.09846,005.541,085,110.09 (6) 2,179,664.702,912,920.70518,994.45733,595.20 2,698,659.153,646,515.90 20251-6 2 2 (7)12024102202410320243420241520251620241272024782024129202411020241 20251-6 3. (1) 3. 20251-6 2025630 2025630 20251-6 20251231 [2022]13632024829202420246306,319,945.8720251-64,217,125.14 20248292024-514,999.2520251-69,916,569.75 20251-6 1. 2.
