东风集团股份2025中期报告

2 5 6 15 23 26 60 20252025 5 202511.4%11.7%3.2%10.4%7.5%75.2%25.0% 82.3914.7%545.336.6%75.9928.0%13.9%2.30.5551.6 % 22.117.5%13.1%4.118.7620.4433.0%8.984.8% 60 2025MPVFREE+184,27320~30SUVTop3 917209.95.8% 28006C5300PHREV93%95% MPV 626 10 . 33191922 . 004898,252,588,000 . www.dfmg.com.cnFCG, HKFCG(PE)H183171712–1716 . 20 82.682.420255.3% 20251,562.11,565.312.5%11.4%1,353.113.0%212.22.6%693.740.3%44.3%20243.4 3,3025%2,9005.2%4023.8%1,61525.5%6307.5% . 1. C1 2. C1B.2.2C.2.1 B.2.2 C.2.1 3. C3 4. 20251 120256 30633.10(1)3.10A3.10(2) 5. 202420242024 20242025202512 3120%H20%H20242024 6. 1 3.213.223.10(2) 2 3.253.26 3 B.3.1B.3.4 7. . 0.05 20258 22 8,252,588,0008,252,588,00015,760,388,00069.80%H2,492,200,00030.20% 3365%H (a)XV78(b)352(c) 13.51B(1) 13.51B(1) . (GDP)5.3% 1352.231353.1113.8%13%SUV12.8%11.2%MPV26.3%47.5% 1-6209.89212.174.7%2.6%8.7%1.8% 696.8693.741.4%40.3%44.3% . 1,565.2811.4% 82.3914.7%545.336.6%13.9%2.30.5522.0917.5%13.1%18.761.9% 06FREE+e007MPVL220.433.0%24.8%8.9 9.95.8% . 1. 545.33511.4533.886.6% 1.1 252.79215.5637.2317.27% 1.2 259.10261.662.560.98% 1.3 28.5628.650.090.31% 2. 469.34452.0917.253.8%75.9959.3616.6328.0% 13.9%2.3 3. 30.5331.150.62 1.2. 4. 48.0741.656.42 5. 23.1124.531.42 6. 8.524.713.81 7. 22.8424.992.15 8. 3.254.070.82 9. -1.077.538.60 10. 1.613.201.59 11. 2.280.891.39 12. 0.556.846.290.1%1.34%1.240.07% 13. 3,177.863,250.5272.662.2%1124.38221.23329.49418.90515.97 14. 1,638.471,702.5564.083.8%14.11233.81324.3247.95583.65 15. 1,539.391,547.978.580.6%1,484.911,492.907.9954.4855.070.59 16. 138.34202419.6294.4056.5512.61 94.40133.53295.69329.2342.47 56.55113.96211.523310.57444.36521.38 12.61148.81233.88 335.82469.83134.01 17. 820.44873.5653.126.08%4.725.991.2721.20%3,522.433,617.8595.422.64% · 2659IASB34(IAS 34)34 2410 34 9 (228)(89) (101)40 1055684(156)(644) (101)40 (101)40 (1,133)(1,391)–(14) (901)(1,026) (747)(375)(154)(651) (901)(1,026) 317,786325,052 36,39932,146 30,51727,248 153,939154,797 178,2538,25322,99623,848117,242117,189 148,491149,290 5,4485,507 153,939154,797 317,786325,052 ()/ 1.1 34 1.2 IFRS 21 21 2. 10% 2. 127 (228) (101) 2. 129 (89) 40 2. 20256 30202412 31 3. 4. 5. 6. 7. 8. 9. 15%25% 2025630202463016.5% 12 10. 8,252,588,00020248,268,178,889 20256 3020246 30 11. 28,588 3,258(818)(57)(1,943)(8) 29,020 12. 2,129 1,941 13. 20256 30202412 311 14. 26,35625,51343778521473249224 15. : 20256 30202412 311 16. –Stellantis N.V.Stellantis(i)3,5194,682–Faurecia281253121120 (i)20256 30Stellantis49,223,907StellantisStellantis 17. 20256 3020256 30 18. (i) 1,000,000,000400,000,000600,000,00040%60% 19. (a) 19. (a) 19. (a) 12 19. (b) 3721891710111 390291 262403 747847 19. (b) 19. (c) 20. EV/EBITDAP/S 20. 20256 30202412 31 20. 20. 21. 20258 22 22. 20258 22