2026331 # * 2026331202620252025 2026331 20262025 282,999183,891 1 20109212010Cricket Square, Hutchins Drive, P.O. Box 2681, Grand CaymanKY1-1111, Cayman Islands 2 622 4 (a) 202541 211 (b) 202541 18 3 2026331 (i)(ii)(iii)VR(iv) abc a b c a)2026331202523,163,0008,991,00014,172,000b)2026331133,368,0002025180,589,000105,210,000202537,870,000 7 2025202633128.25%16.5%16.5% 202633115%25%2025 20%202520% 12202511GloBE15% 15%15%20263316,649,000 202633168,697,000 (a) 20262025282,999183,8911,223,3631,224,25023.115.0 (b) 20262025331 9 (a) 2026202520253314.320243312.252,64326,93320259305.720249302.569,78230,607122,42557,540 (b) 202662920263315.364,885,00020254.352,643,000 (a)331 3090 (b)2026331160,747,0002025131,407,000 11 331 0303160619090 12 2026425.061,213,00020264302026422 IDM 20267,717.720257,840.01,739.022.5%20251,832.623.4%(EBITDA)1,143.7EBITDA14.8%20251,057.813.5%283.03.7%2025183.92.3%23.1202515.0 EBITDA1,382.3EBITDA17.9%20251,276.316.3%590.37.6%2025402.45.1% 1,806.820251,566.620263314,153.920253313,810.2 20265.320254.35.711.030%20269320261062026914 (bra top) 4,198.320254,243.454.4%4.8%997.10.923.8%20251,047.224.7% 3,083.420252,934.15.1%40.0%660.321.4%2025652.822.3% Bonding VR 203.12025408.950.3%2.6%56.5%34.417.0%202579.119.4% 232.92025253.68.1%3.0%11.6%47.220.3%202553.421.1% Victoria’s Secret & Co.Victoria’s Secret20262,799.042.4%524.5438.949%257.0 IDM 2027Chinafor China 83%202633129,0006,00017% 20257,840.01.6%20267,717.720262025 202620251.1% 202620255.1% 2026202550.3% 202620258.1% 202576.6%202677.5% 20256,007.520265,978.7 20250.9 202520262.2%2.3% 20252026 202520263.9%3.8% 2026307.3 •238.6133.4105.2•68.7 20254.4%20263.3% 2025344.02026254.62026 VSCO HoldingsVSCO VSCO20262,799.020251,965.7 VSCO2026524.5202585.62026140.0 2026120.1202536.9 EBITDAEBITDA 2026EBITDA1,143.720251,057.88.1%2026EBITDA14.8% EBITDAEBITDA20251,276.38.3%20261,382.32026EBITDA17.9% 2025183.953.9%2026283.020252.3%20263.7% 2026590.3202546.7%20267.6% 20263313,221.820253313,327.02026331103.8%2025331105.2% 202633174.6%202533179.9% 20263312025331 20263315030 2026273.42025430.7 2026331202533173.170.9 2026331 2026201592420177242018424 202633134,618202533137,1202,652.234.4% 2026425.061,213,00020264302026422 Bonding BondingBonding Better & Best Better & Best 2030(ESG)(GHG)(SBTi)2050 Better & Best C1 2026331 C.2.1 20262026 2015911201632420191 2320256 26www.reginamiracleholdings.comwww.hkexnews.hk 2026331 C32026331 2026331 20263315.35.7202633147.6%5.020264 20269320261062026914 (1)20268282026932026827430183171712-1716 (2)202610620269142026992026914202698430183171712-1716 202693 www.hkexnews.hkwww.reginamiracleholdings.com2025/26 2026331 2026629