达势股份：截至2025年12月31日止年度年度业绩公告

DPC Dash Ltd達 勢 股 份 有 限 公 司 1405 20251231 達勢20251231202520251231 (1) (3)EBITDA EBITDAEBITDA (5)EBITDA (6)EBITDAEBITDA (7) (8) EBITDAEBITDAEBITDAEBITDAEBITDAEBITDAEBITDAEBITDA 20252025630202412312024 2025202563020251231 (1)202512312025123120241231202512312025123120241231202563020256302024630202412312024123120231231 20251231601,315Domino’s Pizza, Inc.9022,100 20251231 20255,382.020244,314.124.8% 20242,105.95.2%20252,215.9202551739.3%2,215.941.2% 20242,208.243.4%20253,166.2299202451.2%202558.8% 3071,315202512316021517798 2025202412202412202521271112711126,84912202613122,1003050202520253050 2025630202512312022122025202563020251231202212-1.5% 2025123135.62024123124.51215.4 EBITDA2024831.420.4%1,001.0EBITDA202419.3%18.6%2024624.018.5%739.7202414.5%13.7%EBITDA2024495.228.2%634.611.5%11.8%2024131.243.3%187.93.0%3.5% 20263502026114662202632014014652026350 1. 20244,314.124.8%20255,382.020221220252024240202412311,0082025307202512311,315 20242,105.95.2%2,215.920254D3093.1%202576.2%202470.7%20242,208.243.4%3,166.2299202451.2%202558.8% 5.3%202212202212202212 20252024 123120252024 (1) (1) 2. 20251,469.020241,169.8299.225.6%20242025 3. 20251,829.920241,509.5320.421.2%202435%202534% 202427.5%202528.0%1)2)2025 (i)(ii)20245.7%20255.1% 2024 4. 162025539.92024428.2111.726.1%202412311,008202512311,3152024 5. 2025261.42024208.652.825.3%2024 6. 202558.8202454.14.78.6%20241.3%20251.1% 7. 2025196.82024164.132.719.9%20243.8%20253.7% 8. 2025269.22024217.651.623.7%202420255.0% 9. 2025334.22024270.863.423.4%20246.3%20256.2% 10. (a)(b)(c)(d)(e) 2025160.12024137.722.416.2%20243.2%20253.0% 11. 202564.9202458.06.912.0%165.9 12. 202444.4202561.1 13. 2025141.9202455.2 14.EBITDAEBITDAEBITDAEBITDA EBITDAEBITDAEBITDAEBITDAEBITDAEBITDAEBITDAEBITDA EBITDA EBITDAEBITDA EBITDA EBITDAEBITDA 20252024 123120252024 EBITDA 141,93255,19545,96875,965 187,900131,160 (1)(2) 15. 20251231202412311,069.36.3%1,001.51,001.3202412311,069.10.2202412310.2 202512311,001.5202412311,069.347.62024123136.5609.420241231766.9344.520241231265.9 2025892.92024818.4 202512311,385.71,001.5384.21,537.0778.5393.7279.185.7202512310.9202412310.9 202520241231200.0200.020253302025626100.0100.0200,00020251231199.820241231200.02025123120251231300.0 16. 17. 202512318.2%202412318.9%0.7 18. 2025202512315% 19. 2025 20. 20251231 21. 20251231 22. 2025202512312025 23. 2025123111,052202412319,16020251231 (1) (1)(i)(ii) 2025123128,0242024123119,640 20251,829.920241,509.5 2025 20251219(Mercer)20254 20254232024 24. 20251231 2025 20265282026528202652220265282026521183171712-1716 C1 20251231 C3 20251231202512314400730 Zohar ZivMatthewJames RidgwellDavid Brian Barr 20251231 2023328499.9437.8 20251231263.8236.120253272024202520262026202720271231 20251231 1 達勢2008430Kingston Chambers, P.O. Box 173 Road Town, Tortola,British Virgin Islands Domino’s Pizza International Franchising Inc.DPIF20276110 2023328 2026325 2 622 (a) 21 202511 (b) 202511 21 1819 18 18118 18 18181 2027112026123118 (c) 20251231151,314,00020251231141,932,00020251231892,899,000 2025123120251231 20251231 3 20251231 (a) 15 202520241231 4 5 (i) (ii) 16.5%20251231202416.5% (iii) (iv) 2025123125%202425%202512315%20245%2025123115%202415% (a) (b) 9 202512312024 123120252024 30 11 3466 (i) (i) www.hkexnews.hkwww.dpcdash.com20251231 達勢Frank Paul KRASOVEC 2026325 FrankPaulKRASOVECJames Leslie MARSHALLZohar ZIVMatthewJames RIDGWELLWeiking NGDavid Brian BARR