成都高速2023中期报告

 2791213142634373840424445474993 5192.02381.69 202081223343 93.8 •G4217•S105•S8•S6•S8G318 310 1.100%2.100%3.100%4.55%45%25%20%5.51%49%6.40%60%7.55%45% 8.51%49%9.51%49%34%15%10.50%50%11.48%52%12.43%57%13.30%70%55%15%14.25%75%20%20%35%15.16%84%66%18%16.47.49%52.51% 2023221202331802.8%2023221 202351220233120235122023414 202367202367 2023202316GDP5.8%GDP 0.3GDP 0.31,397,708,96120221,373,771,3101.7%763,461,2142022671,085,36713.8%634,247,7472022702,685,9439.7%317,221,5982022291,675,7308.9% 216,9072022190,96313.6%187,723,913147,924,233211,352,91556,883,880104,221,0448.8%14.8%8.5%24.5%20.5%2022 2023 2023 2023 (i)(ii) 23343 1,397,708,961202223,937,651763,461,214202354.6%634,247,747202345.4% 202311630 20222022202320232022 30,510,155 13,283,433 634,247,747202268,438,1969.7%621,025,291202267,673,2239.8%20236,783,5973,957,670 878,858,1992022898,399,3002.2% 518,850,7622022475,372,0109.1%37.1%202234.6%2.5441,207,17357.8%202254.9%2.977,643,58912.2%202215.2%3.0 59,142,113202250,141,12418.0% 41,213,497202235,524,565 14,494,748202221,460,96532.5% 319,172,9402022291,675,7309.4%0.1920220.185.6%2023 9,384,032,545202212319,168,751,20520222.3%60.3%23.2%16.5% 4,415,322,502202212314,209,133,00920224.9% 4,415,322,502202212314,209,133,00958.2%2022123162.1%14.9%2022123116.9% 2,874,259,640202212 312,917,588,5132,485,188,29186,079,568302,991,78186.5% 3.08%4.21%4.75%57,940,433202266,975,062466,089,2112022440,727,4098.020226.6 47.1%2022123145.9% 12.3%2022123117.2% 90,407,753 15,961,838 144,000,000 2,575,017,762202212312,237,450,203(i)2,177,378,931202212311,889,340,36084.6%2022123184.4%(ii)291,911,39720221231207,447,29311.3%202212319.3%(iii)21,222,8402022123117,322,3300.8%202212310.8%(iv)84,504,59420221231123,340,2203.3%202212315.5% 141.9%20221231152.3% 20236302022630 483,020,1842022499,312,67916,292,4953.3% 490,5382022198,860,413199,350,951(i)60,945,150(ii)70,000,000(iii)48,037,227 120,202,7512022230,810,288110,607,537(i)52,188,291(ii)40,208,033 923,224,64520221231953,845,611395,000,00020221231410,000,0001,096,956,990202212311,133,477,303143,000,00020221231143,000,0002,223,080,982202212312,262,929,4661,613,000,000202212311,642,400,000 2023512126.5220233120235122023414 20148141311202113211336,876,367 20228112022112120232 1520228202341265,039,2003 20225202012122720147263182412 24202212316,833,248 202272628,162,100 202342016,249,50624,282,8002,966,7006,261,20013,510,700 2023613122,082,06636,820,8682,601,6922,966,7004,282,80016,672,060 2023736,833,2487,756,746 2,245202212312,1901,92885.9%24210.8%753.3% 2023 162,524,4642022145,447,289 20236202373.05 2023720237 202373.05 20234 2023420236 20237 20234 13.51B XVXV78352 XV23336 (1)90%10%(2) 100,000,000H (2)49,950,000H (3)49,900,000H6QDII(4)100%42,939,000H(5)10325,646,000H XV23336 20235122022202371120221231294,786,1561,656,102,0000.178 20236302022 2023327A202351220222023512202332720235122023414 2023630 C.2.1B.2.2 C.2.12023315202367 B.2.22023692023611 202313427(i)2023134001731.5%-3.4%(ii)202313501731.54%-3.40%(iii)2023427100611.43%-3.00%2023132023427 2023116300,000,000144,000,000156,000,00048%52%20231162023118 202373(i)3001561.50%-3.00%(ii)1501561.20%-3.04%(iii)501561.54%-3.04%(iv)100861.43%-2.90%202373 202372720254272023727 20237273.053.0520237272023728 2023829 2023630 2023630 2023630 2023630 2023630 2023630 2022630 2023630 2023630 2023630 2023630 2023630 2023630 2023630 2023630 1998825201612212019120192H456,102,0001669 20236 301,656,102,0001,656,102,000 2023829 322022 2023327202372720231120232202372023120236304,976,230 2022 3%13%6%9%5%3% 20202315% 2023630 1. 20236 30202212 3115,269,400 2. 13 2023630 4. 20236304,243,262,617202212314,350,252,3809 202363020221231 2023630966,16120226301,231,745 5. 202012820221230202712312023110,000,000202712312022123115,269,4001 6. 2023630 8. 202252710027020225312023225300,000,0002.37%2023225 8. 202321710018020232212023820300,000,0002.80% 9. 2023630 9. 141,613,000,000202212311,642,400,000 22023630102,000,00020221231117,000,000 14.75%20244202363086,079,568202212 3185,000,431 2 11. 2023630 11. 20235120.1781,656,102,000294,786,1562023630286,669,268 202382920236302022630 12. 12. 2023630 12. 2022630 12. 13. 2023630202263074,251,33851,324,0742,443,355(640,855)71,807,98350,683,219 2023630 14. 15. 1. 2023630 1. 148.19% 2. 1202362052%48%2023630 22021860%40% 2022751%34%15%202212 2023630 1. 2. 2023630 2. 2. 202363020221231 3. 2023630 4. 1. 2. 1 2023630 2 4. 5. 2023630 5. a b abc 2023630 (5) 20236301,613,000,00020226301,642,400,0009 2023630300,000,0002,991,7812022630300,000,000603,8638 5. 16%20221 2023630 5. a:b:c:d:e: (10) 2023630 5. (13) 20212021202320,212,527 2023630 (1) 6. (2) 2023630 6. (3) (4) 6. 2023630 202363020221231–85,000,431 (8) 20148141311202113211336,876,367 202281120221121202321520228202341265,039,2003 2023630 20225202012122720147263182412 24202212316,833