AEON CREDIT中期报告 2025/26

3 5 6 9 11 35 45 52 57 Mizuho Bank, Ltd.MUFG Bank, Ltd.Sumitomo Mitsui Banking Corporation 132A20 900 http://www.aeon.com.hkinfo@aeon.com.hk • investors@aeon.com.hk 1617 media@aeon.com.hk 44.8% 25.0 47.0%43.8% 897,100,0004.3% 233,600,00037.1% 7,524,000,0002.7% 3897,143860,321 56 754,456734,492(55,609)(64,537) 10(47,727)(32,850) 233,600170,361 233,600170,361 1255.7840.68 233,600170,361 (145)(11,812) 233,455158,549 233,455158,549 2,651,2622,274,343 3,584,0503,658,173 5,436,1995,593,986 269,477269,4774,110,4483,981,684 4,379,9254,251,161 2312,01126,319 1,056,2741,342,825 5,436,1995,593,986 1. 34 662(3)63 406(2)407(2)(3) 2. 21 4. ——— 5. 6. 7. 8. 9. 10. 16.5% 25%3005% 11. 25.024.0104,691,000100,504,000 25.0104,691,000 12.— 233,600,000170,361,000418,765,600418,765,600 13. (a)7,596,00018,390,000962,0001,821,000 (b)16,234,00033,277,00016,234,00032,322,000 188,170,000176,815,000 (a) 3.535.93.535.9 (b) 2.345.02.347.8 15. * 16. 43,366,00041,679,000 16. 18. 0.023.041.204.41 19. 20. (a) (b)52,208,00042,024,000 21. 27,190,0007,350,000 27,1907,350 300,000,000(i)3,000,000,000(ii)3.501 22. 1,115,000,0001,075,000,0002.475.752.475.75500,000,000200,000,0000.560.750.560.75120,000,000120,000,000 3.163.303.864.00 0.400.40 2.752.852.853.00 580,000,000359,900,000705,789,000701,251,000 920,000,0001,070,000,000920,000,0001,070,000,0001.955.421.955.420.560.750.560.75 23. 9,484,00014,793,000 1,150,000,0001,150,000,00083,038,0000.070.072.172.170.400.40 1,094,0004,613,000 24. — 26. 26. AFSAFS1,000,000,000900,000,00045,000,000 1 2 28. ••• 28. 28. 4,559,0005,884,000 20%20% 1617 4.4%2.7%4.2%4.0% 35AEON 35(ESG)AEON JCB One AEON 25.024.044.8%30.0% 281,300,00038.4%78,100,00047,700,000170,400,00037.1%63,200,000233,600,00040.6855.78 0.754.2%54.0% 10.29.9 897,100,000860,300,0004.3%36,800,000 734,500,0002.7%20,000,000754,500,000 64,500,0008,900,00055,600,0004.1%3.4% 698,800,000670,000,0004.3%28,900,000 19,400,00021,400,0002,400,00029,800,0001,100,00062,100,0008.8%5,400,00067,600,000 11,400,00075,100,000 3,700,0007,800,000 804,200,0005.3%42,600,000846,800,000 11,200,00039,700,00050,800,0005,100,00027,500,00032,500,0003,200,00026,700,00023,500,0002,700,000116,000,000113,300,0003,200,000122,400,000119,200,000 378,200,0001.9%7,100,000371,200,00047.0%43.8% 475,600,000426,000,00011.7% 3.7%236,100,00012.7%30,100,000206,000,00027.4%23.0% 4,379,900,0004,251,200,0003.0%128,800,000 8,087,500,0007,868,300,000 5,481,500,0005,698,200,0001,631,800,0001,593,700,000 7,524,000,0007,329,400,0002.7%194,600,000302,300,000310,700,000255,100,0003.4%264,900,0003.6% 3,142,300,0003,154,800,00068.8%28.0%3.2%33.7%66.3% 0.61.0 79.6%77.8%18.6%20.5%93.4%104.0%4.1%7.1% 669,000,0006.7%45,000,000714,000,000212,400,00052,200,00024.6%264,600,000 176,000,0005.3%9,300,000166,700,00011,500,00014,500,000 16,500,0007,300,00015,400,0006,300,000 841,900,0003.6%30,200,000872,100,000201,400,00045.7%92,000,000293,300,000 18,500,00025,100,00010,000,0002,800,000 25 One AEONAEON HKAEON •••• (a)(b) 598377221596380216 5,000121,000,0002.3%45.0%2.3%48.0% (i)(TU)AACC5.0%21.0%DDGG22.0%30.0%HHII31.0%(ii)366010 5221222365,000590,00035.9% 1%46.0%4160 84.1%85.4%155.7%8.4%5.4%7.4% 0.61.0 58.2%12.7%29.1%0.70.7 1,000500,0005,000500,00010.8%36.0%8.0%32.0% • • 41,167,015,00041,269,065,000 AEONAEON C1B.2.2 B.2.2 352 336 1.AEON55,990,000AFSAFS48.18%60.59%AFS238,114,500783,500 2.AFSAFS100%AFS238,114,500 3.238,114,500214,460,000AFS8,250,00015,404,500AFS 13.51B(1) •2410 AEON 534AEON343434 2410 34 • AFS AFS ACSA PRCC3571