四川成渝高速公路二零二四年中期报告

2 13 17 19 112 116 120 156 163 (A–Z) . 2022628 . 1997819199710720097 2700107601107 +202463085842136.186.460,116,13216,624,247 2024630 2024630 2024630 2024630 20246 30 202463020231231 20246 30 1718 43,491,88540,967,506 2024630 2023630 2023630 2024630 (78,985)(54,725)8336,17915,35062,545–4,709–50,000 2024630 2024630 63020242023 2024630 2024630 1 252 2024630 1 20248 29 2 3420231231 2 (i) 151677 2 (ii)20241 1 21 2 20246303,485,066,000202312313,198,897,000 3 (i) •• 3 (i) •••• 3 (i) 3 (ii) 2024630 2,325,9821,783,253 1,041,825107,61460,567–5,319,241 (291,289) 902,973 3 (ii) 2023630 2,361,4662,032,462936,568312,17714,702–5,657,375 52,363 (249,194) 998,851 3 (ii) 20246 30 53,437,6602,085,418467,162343,899325,627363,66457,023,430 95,370 129 2,849,724 60,116,132 3 (ii) 20246 30 41,277,1301,581,052142,64395,593127,84129,09043,253,349 43,491,885 3 (ii) 20246 30 3 (ii) 202312 31 52,026,7862,085,498299,077435,824228,045348,18855,423,418 87,769 34,383 112,259 1,982,830 57,640,787 3 (ii) 202312 31 39,064,8741,573,637111,50275,025115,15325,07040,965,2612,245 3 (ii) 202312 31 3 (iii) (iv) 2024630202363010% 4 4 (i) 2024630 4 (i)) 2023630 4 (ii) 20242023 4 (ii) 5 6 630 20242023 *1,760,3251,993,363*20,82235,184987,4831,086,87324,6537,41168,16760,683541,822529,904 6 *20246 3032,901,000202326,399,0003,181,00020232,992,000 7 20242023 (i) (ii) 25% 7 (ii) [2020]232030[2020]23202111203012 3160%15% 15% 8 3 , 0 5 8 , 0 6 0 , 0 0 0( 2 0 2 33,058,060,000 20246302023630 9 (i)20246 302023123118) 9 (ii)2024630BOT)2,030,710,00020232,200,859,0001,760,325,00020231,993,363,000270,385,0002023207,496,0001,760,325,00020231,993,363,000 (iii)2024630BOT1,760,325,00020231,993,363,000 9 (iv)2024630270,385,0002023207,496,000)(5) (v)20246 302,971,680 10 202463020231231 10 2024630 11 202463020231231 11 20246 30 11 (i) (ii) (iii) 202463020231231 13 202463020231231 (i) (ii) 891,876,00017,176,000202312 31852,514,00017,176,000 14 (i) ) 2 0 2 463 01 , 1 3 2 , 1 6 0 , 0 0 02 0 2 31 23 11,106,441,0004.75%8.5%(202312 314.75%8.5%) 14 (i) 14 3,67837,6014–(33,923) 14 (ii) 202463020231231 14 (iii) 14 (iv) 202463020231231 202463020231231 2024630202463012120,000,000 17 (i) 17 (ii) 202463020231231 17 (ii) (a) (b)2 0 2 463 0B O TB O TB O T1,214,514,000202312311,163,560,000 (c)2024630B O TBOTB O T168,278,00020231231155,500,000 (d) (iii)2 0 2 31 23 130,535,00041,526,000 17 (iv) 202463020231231 20246 30254,350,000202312 31254,492,000 17 (v) 202463020231231 18 202463020231231 18 (i) 202463020231231 (ii)2 0 2 463 0( 2 0 2 31 23 13 9 0 , 0 0 0 , 0 0 0202312311,290,000,0003.43%6.30%(202312313.49%6.30%)10020265 18 (iii)20246 30(202312312,000,000,000202312 31)2.33% (20231231)10020295 (iv)2 0 2 463 023,586,0004,663,00035,934,000 (v)20246 309,084,000,000202312 319,091,500,00021) (vi)20246 302,373,946,000202312 313,091,016,000)21) 19 20248292023630) 202312310.2420220.102024711 20 202463020231231 21 (i)20246300.4%35,000,0009,541,00020239,634,000 (ii)2024630273,595,0002023497,562,000 21 (iii)20246306,378,00020234,053,000 (iv)2024630BOT863,371,00020231,020,755,000 (v)2024630531,548,0002023543,239,000 21 (vi)2024630169,876,000202357,943,000 (vii)2024630202370,300,000 (viii)202463070,355,000 21 (ix)202363081%19%5,903,000,000 (x) 21 (x) (a)2 0 1 6681 , 7 0 0 , 0 0 0 , 0 0 02 0 2 3682 0 2 4682 0 2 5682 0 2 668170,000,000340,000,000510,000,0006 8 0 , 0 0 0 , 0 0 02 0 1 722 28 0 0 , 0 0 0 , 0 0 02 0 2 422 22 0 2 522 22 0 2 622 220266880,000,000160,000,0002 4 0 , 0 0 0 , 0 0 03 2 0 , 0 0 0 , 0 0 02 0 2 031 62 0 2 347300,000,0002,200,000,0005.15% 21 (x) (b)20226 17202210113.10%300,000,000150,000,000202212282023317202347200,000,00010,000,000240,000,000 (c)23) (xi)20246 309,084,000,000202312 319,091,500,00018) 21 (xii)20246 30 2,373,946,000202312 313,091,016,000)18) (xiii) 22 (i) 22 (i) 202463020231231 85,480––85,480––9,8909,890429––429––39,00239,00285,909–48,892134,801 22 (i) 202312 31 78,199––78,199––9,5709,570366––366––34,01734,01778,565–43,587122,152 2024630202363020246302023630 22 (i) 22 (i) ) 22 (i) (EV/EBITDA)(P/E) 22 (i) 22 (iii) 22 (iii) 202463020231231 22 (iii) 202463020231231 23 202343081%19%5,903,000,000 520234302010420 23 2023430 2023430 2,300,000 24 (i) 20247181,000,000,000209,000,000)25.0455%8.6545% 24 (ii) A85% 25 2024829 . .20246 3037,640A37,393H247 2024630 XV23336 (1)2024630H136,150,20020236 264.45%H15.21%202463020246 30 (2)H 2024630336 . . . . 2024630XV78352C3 . 202414202414 202421202420242024212024 2024212023612202421 20243 83.05202438 20243152024315202431520243 15 20244 920243.0520244 92024315202449 . +2024 5,319,2415.98%2,325,9821.50%1,783,2531 2 . 2 6 %1,041,82511.24%107,61465.53%60,567311.96%698,09510.54%0.22820230.2552024630 60,116,13216,624,247 2.3.44.202720292025202920