美丽华酒店2025年中期业绩报告

202565 UFJ 1831717121716 132A15 71 http://www.miramar-group.com 2025630 129,500202414807.6%13.7%32,210202437,310允14.1%34,180202439,8104914.1% 202563023202592620251014 20258,6002024354,317 The Mira Hong Kong(CrescentRating)5The Mira HongKong 93.4%2.1%The Mira HongKongThe Mira Hong Kong90.3%92.9% 90% ESG 2.020252030 20256529 2025819 28,00029,6905.7%(EBITDA)5,350EBITDA7,54029.0% 202575.0%1,70028.4%(ADR)113%(HAT)The Mira Hong KongVibesDiscoTheMira Hong KongCrescentRating5The Mira Hong Kong2025The Mira (IoT)IoTThe Mira Hong Kong90.3%1.3%92.9%1.7% 38,550EBITDA32,280EBITDA412034,0403.9%5.2% Mira PlaceMira Brew Fest(CRM)(CDP)90% 允 允允允1,47020241,7802025630150 13,94014,2802.4%EBITDA280660EBITDA380EBITDA3 2025Mira eShop 49,05056,00012.4%EBITDA1,5404,01061.6% 2025The Mira Hong Kong500 11,720202412,65013,430202412,10010.9% 20253.7%1.2%3,040202563062202412316020241231202563092024123192024123120241231 — 2025630 — 2025630 63020252024 332,265400,478 允—允 1529 2025630 202563020241231 允 允 2025630 — 2025630 — 2025630 —— 11 630 630 1529 1. 342025819 202420252 34 2024 241036 20241231622436 662(3)6320241231 406(2)407(2)(3) 2. — 3. EBITDAEBITDA 3. 312,322,0002024630326,048,00073,146,000202463075,108,000385,468,0002024630401,156,0001615155,947,0002024630164,809,000 15121(i)(ii) 4. (a) (b) (c) (111,736)(143,479)4,645—允允(3,585)4,182(38)(59)—(50) 5. 16.5%202463016.5% 9,000202463010,000 6. (a) 63020252024 7. (a) 322,118,0002024630373,111,000690,959,6952024630690,959,695 20252024630 7. (b) 允 允 8. (a) 202563020241231—允允14,686,000202463017,843,000 (b) 20256305,203,000202463061,067,00024,115,0001,885,000202463021,543,00069,697,0002024123190,579,000 8. (b) 9. 9. 202563012,041,0002024123113,580,000 允 10. (a)(b)6(b) (a)(b) 11. 12. 426485 5%11%5%11% 2000121 5%30,000 202563047,0002024630138,000202563020241231 20256302024630202563020241231 13.允 (a)允 (i)允 13允允允允 —允—允—允 允 允 允 13.允 (a)允 202563020241231允 (ii)允允允 允 (b)允允 允 202563020241231允允 14. 2025630 202563020241231 15. 15. (a)20256303,814,000202412315,361,000(b)2025630284,00020241231239,000(c)2025630406,000202412311,499,000(d)2025630764,00020241231(e)20256301,474,000202412311,474,000(f)20256301,341,000202412311,336,000(g)2025630391,00020241231384,000 16. 2025630 20259262025926202510142025925430—183171712–1716 13.51B(1) 202571GBS 2025630352XV 2025630D241(2) 2025630 20256305% 2025630 RimmerRiddickHopkins345,999,980RimmerRiddickHopkinsRimmerRiddickHopkinsRimmerRiddickHopkinsHopkinsHopkins 345,999,980 30% 2,218,0001,080,0001,138,000 RimmerRiddickHopkins345,999,980Aynbury345,999,980AynburyHigginsMultigladeThreadwellAynbury345,999,9801,019,9689830%1 20256306 20256301,3071,2761912 2011 2025630C12014612200681 20256306241036 2025630 C3 2025819 92920256303434 2410 202563034 108 2025819