现代牙科2025年中期报告

22432333436384071 3600(i)(ii)(iii)27,259,000202463022,346,00022.0% 2025630EBITDA 20256301,834,814,00020246301,701,831,0002024630132,983,0007.8%20251Hexa Ceram Company LimitedHexa Ceram 202563054.8%202463053.7%20256301,005,476,0002024630913,991,000202463091,485,00010.0% 2025630EBITDA456,711,0002024630375,571,0002024630EBITDA81,140,00021.6% 2025630288,650,0002024630214,355,000202463074,295,00034.7% 202563030.37202463022.59 202563010.720246308.020251092025916 2025630Hexa Ceram26,8182024630457,6532024367,869#24.4% #20242025 20252024630 447,394,000202463053,848,00025.9%202463024.9% 181,639,000202463038,017,00010.5%20246309.0% 2025630107,493,000202463011,783,000 20252024630 20256301,403,90220246301,092,9051,23020246301,44828.5%15.1%Hexa Ceram Hexa Ceram1,101,40220246301,092,9051,48020246301,4480.8%2.2% Hexa Ceram 2025630Hexa Ceram26,8182024630457,6532024367,869#24.4% #20242025 20252024630 ^MicroDental1.6%MicroDental7.0%#9.8%17.6%++Hexa Ceram202563088.72024630* 920,255,000202463097,341,00050.2%202463048.4% 365,680,000202463019,645,00019.9%202463022.6% MicroDental Laboratories, Inc.MicroDental2025630278,819,0002024630299,813,000EBITDA20,942,000202463026,219,0004,151,00020246308,593,0002025 20254 (i)(ii)(iii) (i)(ii)(iii) 293,176,000202463042,576,00016.0%202463019.7% 137,858,00020246309,956,0007.5%20246307.5%Digital Sleep20246304.0% 2025630117,845,000202463087,907,0006.4%20241.8%Hexa Ceram 20251Hexa Ceram 1,834,814,00020246301,701,831,0007.8%20251Hexa Ceram Company LimitedHexa Ceram 20256301,005,476,000202463010.0%20241.1(i)(ii)2025420251Hexa Ceram 57.5%54.2%45.4% 2024630230,896,0003.1%2025630238,044,00013.0%202413.6%HexaCeram 2024630378,833,00010.2%2025630417,636,00022.8%202422.3%i)ii)Hexa Ceram 20246309,283,00075.0%20256302,364,0000.1%20240.5%(i)1,672,00020246302,192,000(ii)20246306,018,000 202463025,706,00015.2%202563021,788,0001.2%20241.5%2024630HIBOR 202463068,735,0008.7%202563074,746,000 2024630214,355,00034.7%2025630288,650,000 285,247,000202469,998,00032.5% (i)(ii)20254(iii)Hexa CeramDigital Sleep EBITDA EBITDAEBITDA EBITDAEBITDA 20252024630EBITDA 20252024630 20252024630 2025630558,034,00020241231816,825,000 2025630289,742,0002024630210,840,0002024630 2025630246,137,000202463093,477,000i)Hexa Ceram196,089,000ii)Digital Sleep14,804,000iii)36,740,000 2025630326,777,0002024630119,413,000(i)174,184,000(ii)86,367,000(iii)22,440,000(iv)22,379,000(v)21,407,000 36,740,000202513,855,000202463045,591,00017,696,000202463025,415,0001.7%20246304.2% 2025630576,857,00020241231737,151,0002025630568,036,0008,821,0002025630 18 202563018%2024123114% 202563020241231 202563020241231 50% 2025630209,00020241231194,000 20256306,464,000202412317,417,00020241231 202563020241231 20241121Modern Dental Asia Pacific LimitedAcheval HoldingsLimited20241121Hexa Ceram Company Limited 52,500Anucha MeekiatichaikunMeekiatichaikunAA52,50025%326,216,000 20241121Hexa Europe B.V.B20241121102,900BB102,90049%612,743,000 20241121Meekiatichaikun(i)MeekiatichaikunMeekiatichaikun2024112154,600(ii)MeekiatichaikunMeekiatichaikun Hexa Ceram2024112120241125202519 2025630 2025630 20256301,900,0008,097,000 2025815202553020257284,100,000 2024123115%21%0%10%EBITDA7%36% 202511HexaCeramMicroDental75% 2025630HIBOR+0.69%HIBOR+0.80%2% 202563010.720246308.020251092025916 20259122025916202563020259111617 C12 20256308,594202412317,1065,924202412314,8618552024123175755320241231475 2025630824,628,0002024630786,274,000 20151125 30% 2015121510%100,000,00010.7%10%10% 121% 12 (i)0.1% (ii)5 211.0 (a)(b)(c) 1010 2025630100,000,00010.7% 1.17.03A 2.17.03F12 3.17.04(3)120.1%17.04(4)17.04(4)13.4013.4113.42 2015619 2025630 5%1,5005%1,50065100% 2025630XV352 1.2015810(i)Triera Holdings Limited470,472,263(ii)3,450,000(iii)466,000 2025630XV352 202563018 2025630336 1.Triera Holdings Limited50%20%16%14%2.Prosperity Worldwide Investment Holdings Limited3Prosperity Worldwide Investment Holdings LimitedProsperity Worldwide Investment Holdings Limited4.NCHA Holdings Limited 2025630336 202563022,440,0005,427,000 5,427,00013,223,0003,227,00020256309,217,0002,200,0002025630 20245302025529 2025630 20241231 1.2025412.20255293.202541 13.51B(1) 2025630C12 2025630C12 2025630C.2.1C.2.1 C32025630 2025630 2025630 2025630 2025630 2025630 2025630 2025630 2025630 1. 2012752219613Cricket Square, Hutchins Drive, P.O. Box 2681, GrandCayman KY1-1111, Cayman Islands 2.1 202463034 202420241231 2.2 20241231 21 2025630 2.3 3. (a) (c) 2025630 3. (B) 2025630 4. 2025630 5. 493,349,0002024630475,514,000 ##14,544,000202463022,523,000 * 2025630 6. 7. 2025630 8. 20252024630 20252024630 20252024630 2025630 9. 202563010.720246308.02025630 934,850,0002024630946,898,000 10. 11. 12. 2025630 14. 3090180 14. 202563020241231 2025630 2025630 17. 202563020241231 2025630 18. (a)2202412311 2025630 2025630 19. (a)2025630 (i)6,464,000(ii)7,417,000(iii)20241231(