森松国际二零二五年中期报告

24930454647495253 829 886 www.morimatsu-online.com 1617 6002 108 10021 2155 10011 153232033207 Pharmadule US (1)(2)(3)(4)AlphaBeta Alpha Beta Alpha Alpha+Beta (1)(2)(3)(4)(5) AIAI MVP Solutions+ Machines — Values— Plants—++ MVPSolutions+(1)(2)(3)(4)(5)(6) CAPEX+OPEX CAPEX OPEXOPEXCAPEX CAPEXOPEX (1)—(2)—(3)—(4)—(5)—(6)—(7)—(8)—(9)—(10)—(11)— 20256304,50050010% (1) (2)(3)(4) (1)(2)(3)DASS(4)(5)(6)(7)(8)(9) 20253520253(1)(2)(3) 202520248 3901CXO 20255++2026202720251.52028GWh2024202520281GWhEVTank203010%614.1GWh10%2,500 202552025–2027(IMO)2023(EEXI) 5GIoTDataCenterDCInternet Data CenterIDCCloud Data CenterCDC 2021720253,0002030 20251AI IoT(SEMI)201244820236672012-2023(CAGR)3.69%11%13%Gartner,Inc.20241030202419%6,300202513.8%7,167(WSTS)20256,87012.5% +13G5 20246303,476,75222.7%20256302,687,283 20246302,448,30422.5%20256301,898,497 20246301,028,44823.3%2025630788,786202563029.4% 202463060,68979,3082025630139,997(1)(2)(3) 202463081,1585,725202563086,883(1)(2)20256303.2%20242.3% 2024630264,57334,0562025630298,629(1)(2)202563011.1%20247.6% 2024630219,020105,1182025630113,902(1)(2) 202463093,66024,445202563069,215202563017.2%202463020.0%2.8% 202463051,73129,585202563022,146 2025630523,3352024630556,0945.9% 20241231797,24328.3%20256301,022,649 20241231938,86918.9%20256301,116,032 202412311,476,24729.9%20256301,918,212 20256302,584,568202412312,595,44810,88030,3592025630588,948 20256302,525,000294,000300,00026,700,0006,180,828897,760122,31628,8337,7982,22282,0002,023,4724,157,356 20241231214,1851.1%2025630216,483 20256302.11%~3.53%130,78885,695135,199181,28418 202412314.1%20256303.9% 2025630 2025630 202314CICC(1)CICCCICC8.3080,000,000(2)80,000,0002023149.472023141,073,795,900 20231980,000,0008.3020231128.3080,000,000654.7 202314 2021628686,690 20251MorimatsuSingaporeMorimatsuEngineering&Technology(Malaysia)Sdn.Bhd.METMalaysia20256METMalaysia3,000,000METMalaysia 202521,20070% 20254LifesciencesSingapore Pharmadule SingaporeLifesciences Singaporeบริษัท โมริมัตสี(ไทยแลนด์)จำ�กัด(Morimatsu (Thailand) Co., Ltd.80%PharmaduleSingapore20%100% 202561,00051% 2025630 20257330,000,00012,946,41286,309,40799,255,81973.99%2025772025714 20258MorimatsuSingaporeMorimatsuEngineering&Technology (Italy) S.r.l.MET ItalyMET Italy4,500MET Italy 13.51B(1) 20253PharmaduleUS20254PharmaduleSwedenMorimatsu Italy 20254 202541772 202552025720258 2025520256 2025620257Morimatsu Dialog 13.51B(1) 2025630 20256304,50050011% 2025630XV23336 1(L)220256301,245,419,0003100%416,810,000 2025630XV23336 2025630XVXV78352 2025630XVXV78352 (1) (2) (2) (3) 132,380,00010.63% (4) 2025630132,380,000132,380,000127202563010.63%0 (5) 0.0001 (6) 1)20%2)20%3)20%4)20%5)20% (7) 10 (8) 202071202071 25,910,00020256302.08%5.99 (6) (1) (2) (2) (3) 130% 2(3)14510%100,000,0008.03%100,000,000 3(3)2 4 A.10%B.C.17 5 A.B.1717 (4) 121% 117217173 (5) (i)(ii)(iii)1.00 (6) (i)0.1%(ii)5(A)1717(B) (7) (i)(ii) (8) (9) 2025630 (6) 2021121520221520211215202215 (1) (2) (3) (4) (5) (5) 30,000,0002.41%110%21% (6) 202563029,459,70029,459,70014920256302.37%540,300 (7) 4.17 (8) 29,459,700 19,819,90020231529,819,90020241539,819,900202515 (9) 1 2 2021121520221520211215202215 8.514.54202563027,945,00020256302.24% (1) 2025630 25% 2025630— 2025630— 20256 30— 2025630— 2025630— 2025630— 2025630— 1 (a) 342025828 202420252 34 2024 20241231622436 662(3)6320241231 406(2)407(2)(3) 2 21 3 (a) (i) 3 (a) (i) 3(a)(ii) 2024630202563010% (ii) 3 (b) 8 4 5 (i) (i)202563057,823,0002024630107,820,0004,328,00020246305,297,0005(b) (ii)2025630364,934,0002024630323,073,00067,299,000202463061,954,0005(b) 6 (a) (i)25% 6 (a) (i) *20252024630**2024510***2024630**** 6 (a) (ii) (iii)202520241231200% (iv)10%10% (v) 6 (b) 202411202411 2025112025 7 (a) 337,743,0002024630375,886,0001,202,925,00020241,169,729,000 7 (b) 337,743,0002024630375,886,0001,257,894,00020241,239,937,000 8 2025630190,587,0002024630224,540,0001,344,00020256302024630640,0001,030,0002024630342,000 9 202563021,907,000202463012,768,000 10 11 2025630370,0002024630274,000 12 1,256,608,00020241,480,676,000 14 14 15 (a) 20256302024630 0.15182,926,00020246300.10121,328,0002025630 100,000,000 (b) 2020711.002021628 20207127132,380,0000.0001 15 (b) 202563013,164,000202463023,012,000 2021121520221514929,459,7002022154.17 20241231 20246306,413,000 2024930202493021612,868,710 26%20251162%20251112%203211 202563022,886,0002024630 15 (c) (i) 2025641.196425,910,0002024631.20824,778,000 20256302024630 20256302,00020246302,000 (ii) 13,410,5752.2920256301,00030,720,000 4,676,2272.2920246301,00010,712,000 9,269,100202563035,410,00037,792,000 20246309,269,100 (iii) 20256303.554.832,074,000 20246304.306.181,592,000 (d) 15 (e) 2025127Morimatsu(Singapore)Pte.Ltd.MorimatsuEngineering&Technology(Malaysia)SDN.BHD.METMalaysiaMETMalaysia100%METM