永旺2025 中期报告
Mizuho Bank, Ltd. 1617 24 3882607–11(852) 2565 3600(852) 2563 8654 984 www.aeonstores.com.hk 20256306 20256306 20256306 1 34D2 34 2024 20241231 662(3)6320241231 406(2)407(2)(3) 2025630226,372,00080,135,00020256301,414,076,000 2025630AEON Co., Ltd.375,351,000 2025630 2 2025630620241231 21202511 3 3 2025630620246306 202563062024630620081125% 8 9 630620246306 10 217,394,00020246306171,176,000260,000,00020246306260,000,000 11 808,00020246306455,000777,00020246306390,000 68,982,00020246 30677,290,000 312170,006,00020246306787,343,000172,271,00020246306826,823,000 2025630 9.91%17.57%202412319.91%10.86% 4.3%5.5%202412314.3%5.5% 20252024630 15,545,0002024123112,436,000 14 1028,959,0002024123128,726,00030 15 (i) 153520241231153535 609020241231609060 (ii) 2.50%2.53%2026228 16 2025630319,690,0001.91%3,591,0003,591,000 20241231320,704,0002.07%5,404,0005,404,000 17 20 (i) 13 202412312025630 21 2018202512 11 2025 20253.1%3.3% TOPVALUHÓME CÓORDY PEACE FIT WARM/COOL SELF SERVICEESSEME202530%IPOpanchu Usagi AEON STYLEAEON STYLE(MonoMono)DAISO JapanLiving PLAZA by AEON Mobile Assistant2025AEON App 5.97%1,784.120241,897.4162.02024144.3140.82024155.69.5% 5.2%0.25.3%202535%5.0%0.44.2%3.5%1.0 0.4%2,146.620242,154.766.1202437.0 12%2,4002025-2615 IP 7AEONAEON Mono MonoLiving PLAZA by AEONDAISO Japan7DAISO Japan78Mono MonoAEONTOPVALUHÓME CÓORDYDAISO Japan TOPVALU 3Mono Mono1DAISO Japan 3AEONAEONK11AEONAEON 2025108.0 2025630 20253.0%3,930.720244,052.10.4%28.0%202428.4% 3.120246.310.57.0% 14.4%10.6%202412.0%1.6%13.0%202412.8%3.8%13.4%202412.5% 21.1202411.32025630620246306 217.42024171.246.2 EBITDA1158.32024145.812.5 202563062024 73.1 170.02024787.3172.32024826.8 2025630814.920241231830.6202563057.23%2024123153.32%AEON Co Ltd145.7 202563034.42024123136.87.1202412317.0 20256303,261.2202412313,463.9722.720241231757.6 20256301,414.1202412311,199.3 20256304,9294,023 2025630352C3XV (A) 2025630XV 2025630336 155,760,000AEON Co., Ltd.1,776,000AEONACSAEON Co., Ltd.ACS294,888,000ACS70.42%AEON Co., Ltd.ACS1,776,000 2025630 20256302025630 20256 30 2025630C1 2025630 2025630 13.51B 20251231
