最新公告

首页 > 最新公告 > 返回前页

招港B:2024年年度审计报告(英文版)下载公告
公告日期:2025-04-03

CHINA MERCHANTS PORT GROUP CO., LTD.

FINANCIAL STATEMENTS AND AUDITOR'S REPORTFOR THE YEAR ENDED 31 DECEMBER 2024

FINANCIAL STATEMENTS AND AUDITOR'S REPORTFOR THE YEAR ENDED 31 DECEMBER 2024

CONTENTS PAGE(S)

AUDITOR'S REPORT 1 - 7

CONSOLIDATED BALANCE SHEET 8- 10

BALANCE SHEET OF THE COMPANY 11 - 13

CONSOLIDATED INCOME STATEMENT 14 - 15

INCOME STATEMENT OF THE COMPANY 16

CONSOLIDATED CASH FLOW STATEMENT 17

CASH FLOW STATEMENT OF THE COMPANY 18

CONSOLIDATED STATEMENT OF CHANGES INSHAREHOLDERS' EQUITY 19 - 20

THE COMPANY'S STATEMENT OF CHANGES INSHAREHOLDERS' EQUITY 21 - 22

NOTES TO THE FINANCIAL STATEMENTS 23 - 203

- 1 -

AUDITOR'S REPORT

毕马威华振审字第2507318号

To all the shareholders of China Merchants Port Group Co., Ltd.,

I. Audit Opinion

We have audited the accompanying financial statements of China Merchants Port Group Co., Ltd.("China Merchants Port Group"), which comprise the consolidated and company balance sheets as at 31December 2024, the consolidated and company income statements, the consolidated and company cashflow statements, the consolidated and company statements of changes in shareholders' equity for theyear then ended, and notes to the financial statements.

In our opinion, the accompanying financial statements present fairly, in all material respects, theconsolidated and company financial position of China Merchants Port Group as at 31 December 2024,and the consolidated and company financial performance and cash flows of China Merchants Port Groupfor the year then ended in accordance with Accounting Standards for Business Enterprises issued by theMinistry of Finance of the People’s Republic of China.

II. Basis for the Opinion

We conducted our audit in accordance with China Standards on Auditing for Certified PublicAccountants (“CSAs”). Our responsibilities under those standards are further described in the Auditor'sResponsibilities for the Audit of the Financial Statements section of our report. We are independent ofChina Merchants Port Group in accordance with China Code of Ethics for Certified Public Accountants(“the Code”), and we have fulfilled our other ethical responsibilities in accordance with the Code. Webelieve that the audit evidence we have obtained is sufficient and appropriate to provide a basis for ouropinion.

- 2 -

AUDITOR'S REPORT - continued

毕马威华振审字第2507318号

III. Key Audit Matters

Key audit matters are those matters that, in our professional judgement, were of most significance in ouraudit of the financial statements of the current period. These matters were addressed in the context ofour audit of the financial statements as a whole, and in forming our opinion thereon, and we do notprovide a separate opinion on these matters.

Subsequent measurement of long-term equity investments in associates
Refer to Note (IV) 14 accounting policy to the financial statements, Note (VIII) 12 to the consolidated financial statements, and Note (XX) 2 to China Merchants Port Group's financial statements.
The Key Audit MatterHow the matter was addressed in our audit
As at 31 December 2024, the carrying amount of China Merchants Port Group's long-term equity investments in associates amounts to RMB 90,710,156,849.66, accounting for 70.78% of the total shareholder's equity. For the year ended 31 December 2024, the investment income from associates recognized under the equity method amounts to RMB 6,073,558,615.46, accounting for 68.41% of the consolidated net profit. Since the amount of income from investments in associates recognized by China Merchants Port Group for the year is significant, we determine the above-mentioned subsequent measurement of the long-term equity investments in associates as a key audit matter of the consolidated financial statements.Our audit procedures to the key audit matter included the following: ? Understand and evaluate the design and operation effectiveness of internal control over key financial statements related to the subsequent measurement of long-term equity investments of associated enterprises; ? Evaluate the independence and professional competence of auditors of important joint ventures; ? Participate in the risk assessment process of important joint venture auditors based on the purpose of group audit, and evaluate whether the audit evidence obtained by the risk assessment procedures implemented by them can provide an appropriate basis for identifying and evaluating the risk of material misstatement (RMM) of the group's financial statements; ? Communicate with important joint venture auditors on matters related to the assessment of risk of material misstatement (RMM) of the Group's financial statements, and evaluate the appropriateness of further audit procedures they have implemented to address risk of material misstatement (RMM) of the Group's financial statements;

- 3 -

AUDITOR'S REPORT - continued

毕马威华振审字第2507318号

III. Key Audit Matters - continued

The Key Audit MatterHow the matter was addressed in our audit
? Communicate with the auditors of important joint ventures about the important matters that may affect the consolidated financial statements found during the audit, the procedures implemented and the conclusions reached; ? Evaluate the appropriateness of the management's consolidated adjustment to the financial information of the joint venture based on the accounting policies of China Merchants Harbor Group, including checking the supporting documents of the relevant difference adjustment and the accuracy of the subsequent measurement of the long-term equity investments of the joint venture based on the adjustment.
Goodwill impairment
Refer to Note (IV) 7 accounting policy to the financial statements, Note (VIII) 20 to the consolidated financial statements.
The Key Audit MatterHow the matter was addressed in our audit
As at 31 December 2024, the carrying amount of the goodwill presented in the consolidated financial statements of China Merchants Port Group is RMB 5,933,310,929.34.Our audit procedures to the key audit matter included the following: ? Understand and evaluate the design and operation effectiveness of internal control over key financial statements related to goodwill impairment; ? Evaluate whether the management's identification of assets groups, the method of allocating goodwill to assets groups or assets group portfolios, and the method used to determine the recoverable amount meet the requirements of the Accounting Standards for Business Enterprises;

- 4 -

AUDITOR'S REPORT - continued

毕马威华振审字第2507318号

III. Key Audit Matters - continued

The Key Audit MatterHow the matter was addressed in our audit
The management of China Merchants Port Group conducts impairment testing on goodwill at the end of each year. Management compares the book value of the assets group or assets group combination containing the apportioned goodwill with its recoverable amount to determine whether it is necessary to withdraw the impairment. The recoverable amount is the higher of the net amount of the fair value of the assets group or the combination of assets groups minus the disposal expenses and the present value of the estimated future cash flow. The determination of the present value of expected future cash flows involves significant management judgments, especially the estimation of key assumptions such as revenue growth rate and discount rate. Since the book value of goodwill is materiality to the financial statements, and the impairment testing of goodwill involves management's major judgments and estimates, these judgments are inherently uncertain, and may be affected by management bias's bias, we recognize the impairment of goodwill as a key audit matters.? Based on our understanding of the Based on our understanding of the industry in which China Merchants Port Group is located, and taking into account the historical operation of relevant asset groups and other external information, evaluate the rationality of the revenue growth rate adopted by management in determining the present value of the expected future cash flow; ? Use the work of our valuation experts to evaluate the appropriateness of the valuation method and the reasonableness of the discount rate used by the management to determine the present value of the estimated future cash flow of the relevant asset group; ? Carry out sensitivity analysis on the key assumptions of revenue growth rate and discount rate adopted by management, evaluate the possible impact of changes in key assumptions on the evaluation results of goodwill impairment, and whether there is any sign of management bias; ? Compare the key assumptions adopted by management when preparing the present value of estimated cash flow in the previous year with the actual situation of the current year to evaluate whether there is any sign of management bias; ? Evaluate whether the disclosure of goodwill impairment and key assumptions adopted in the financial statements meet the requirements of the Accounting Standards for Business Enterprises.

- 5 -

AUDITOR'S REPORT - continued

毕马威华振审字第2507318号

IV. Other Information

China Merchants Port Group’s management is responsible for the other information. The otherinformation comprises all the information included in 2024 annual report of China Merchants Port Group,other than the financial statements and our auditor's report thereon.

Our opinion on the financial statements does not cover the other information and we do not express anyform of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the otherinformation and, in doing so, consider whether the other information is materially inconsistent with thefinancial statements or our knowledge obtained in the audit or otherwise appears to be materiallymisstated.

If, based on the work we have performed, we conclude that there is a material misstatement of this otherinformation, we are required to report that fact. We have nothing to report in this regard.

V. Responsibilities of the Management and Those Charged with Governance for the Financial

Statements

Management is responsible for the preparation and fair presentation of the financial statements inaccordance with the Accounting Standards for Business Enterprises, and for the design, implementationand maintenance of such internal control necessary to enable that the financial statements are free frommaterial misstatement, whether due to fraud or error.

In preparing the financial statements, management is responsible for assessing China Merchants PortGroup’s ability to continue as a going concern, disclosing, as applicable, matters related to going concernand using the going concern basis of accounting unless management either intends to liquidate ChinaMerchants Port Group or to cease operations, or has no realistic alternative but to do so.

Those charged with governance are responsible for overseeing China Merchants Port Group’s financialreporting process.

- 6 -

AUDITOR'S REPORT - continued

毕马威华振审字第2507318号

VI. Auditor's Responsibilities for the Audit of the Financial Statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole arefree from material misstatement, whether due to fraud or error, and to issue an auditor’s report thatincludes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that anaudit conducted in accordance with CSAs will always detect a material misstatement when it exists.Misstatements can arise from fraud or error and are considered material if, individually or in theaggregate, they could reasonably be expected to influence the economic decisions of users taken on thebasis of these financial statements.

As part of an audit in accordance with CSAs, we exercise professional judgement and maintainprofessional scepticism throughout the audit. We also:

? Identify and assess the risks of material misstatement of the financial statements, whether due tofraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidencethat is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a materialmisstatement resulting from fraud is higher than for one resulting from error, as fraud may involvecollusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

? Obtain an understanding of internal control relevant to the audit in order to design audit proceduresthat are appropriate in the circumstances.

? Evaluate the appropriateness of accounting policies used and the reasonableness of accountingestimates and related disclosures made by management.

? Conclude on the appropriateness of management’s use of the going concern basis of accountingand, based on the audit evidence obtained, whether a material uncertainty exists related to events orconditions that may cast significant doubt on China Merchants Port Group’s ability to continue as agoing concern. If we conclude that a material uncertainty exists, we are required to draw attention in ourauditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate,to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of ourauditor’s report. However, future events or conditions may cause China Merchants Port Group to ceaseto continue as a going concern.

? Evaluate the overall presentation, structure and content of the financial statements, including thedisclosures, and whether the financial statements represent the underlying transactions and events in amanner that achieves fair presentation.

? Obtain sufficient appropriate audit evidence regarding the financial information of the entities orbusiness activities within China Merchants Port Group to express an opinion on the financial statements.We are responsible for the direction, supervision and performance of the group audit. We remain solelyresponsible for our audit opinion.

- 7 -

AUDITOR'S REPORT - continued

毕马威华振审字第2507318号

VI. Auditor's Responsibilities for the Audit of the Financial Statements - continued

We communicate with those charged with governance regarding, among other matters, the plannedscope and timing of the audit and significant audit findings, including any significant deficiencies ininternal control that we identify during our audit.

We also provide those charged with governance with a statement that we have complied with relevantethical requirements regarding independence, and communicate with them all relationships and othermatters that may reasonably be thought to bear on our independence and, where applicable, relatedsafeguards.

From the matters communicated with those charged with governance, we determine those matters thatwere of most significance in the audit of the financial statements of the current period and are thereforethe key audit matters. We describe these matters in our auditor’s report unless law or regulationprecludes public disclosure about the matter or when, in extremely rare circumstances, we determinethat a matter should not be communicated in our report because the adverse consequences of doing sowould reasonably be expected to outweigh the public interest benefits of such communication.

KPMG Huazhen LLP Certified Public AccountantsRegistered in the People’sRepublic of China

王 洁 (Engagement Partner)

Beijing, China 吴惠煌

1 April 2025

- 8 -

As at 31 DECEMBER 2024

Consolidated Balance Sheet

RMB

ItemNotes31/12/202431/12/2023
Current Assets:
Cash and bank balances(VIII)116,630,400,701.1316,079,646,178.24
Including: Cash deposited in the finance company(XV)6(1)4,745,991,554.352,090,078,155.93
Financial assets held for trading(VIII)25,685,135,472.014,568,806,108.84
Derivative financial assets--
Bills receivable(VIII)3270,127,883.63325,150,195.09
Accounts receivable(VIII)41,193,408,383.781,103,901,466.25
Receivables under financing(VIII)5-2,001,669.46
Prepayments(VIII)659,177,117.2237,664,552.30
Funds receivable under centralised management--
Other receivables(VIII)71,166,499,343.90940,014,994.01
Including: Dividends receivable(VIII)7554,387,723.94343,386,866.06
Inventories(VIII)8269,958,020.34218,898,192.87
Including: Raw materials260,819,412.56215,862,884.60
Goods in stock (finished products)4,683,965.302,520,205.91
Contract assets--
Assets held for sale--
Non-current assets due within one year(VIII)934,997,992.0817,451,380.98
Other current assets(VIII)10251,697,812.77189,673,500.87
Total current assets25,561,402,726.8623,483,208,238.91
Non-current Assets:
Debt investments--
Other debt investments--
Long-term receivables(VIII)113,777,373,574.703,856,466,116.99
Long-term equity investments(VIII)12100,018,029,894.9696,666,117,776.27
Investments in other equity instruments(VIII)13139,451,887.05157,461,648.16
Other non-current financial assets(VIII)1428,524,600.31877,576,442.83
Investment properties(VIII)153,288,690,070.604,958,374,968.79
Fixed assets(VIII)1630,689,217,791.4528,986,538,326.35
Including: Fixed assets - cost55,832,500,023.6451,987,700,820.76
Accumulated depreciation24,930,618,296.3322,787,694,400.09
Provision for impairment of fixed assets213,290,383.06213,504,483.08
Construction in progress(VIII)173,311,109,996.592,909,817,281.46
Right-of-use assets(VIII)188,957,352,063.549,441,668,311.22
Intangible assets(VIII)1917,335,082,422.8418,073,062,184.72
Development costs(IX)263,395,053.6950,990,153.18
Goodwill(VIII)205,933,310,929.346,493,002,246.44
Long-term deferred expenses(VIII)21940,404,479.94993,793,505.29
Deferred tax assets(VIII)22365,481,207.77415,063,477.03
Other non-current assets(VIII)231,109,025,181.811,194,155,989.62
Total non-current assets175,956,449,154.59175,074,088,428.35
TOTAL ASSETS201,517,851,881.45198,557,296,667.26

The accompanying notes form part of the financial statements.

- 9 -

As at 31 DECEMBER 2024

Consolidated Balance Sheet - continued

RMB

ItemNotes31/12/202431/12/2023
Current liabilities:
Short-term borrowings(VIII)2412,791,242,141.6915,714,045,288.97
Financial liabilities held for trading--
Derivative financial liabilities--
Bills payable(VIII)251,536,194.0073,461,165.82
Accounts payable(VIII)26785,830,532.33691,765,137.25
Advance payments received(VIII)2714,576,237.8417,387,537.36
Contract liabilities(VIII)28267,888,272.62142,080,101.00
Employee benefits payable(VIII)291,168,592,349.15917,964,606.65
Including: Payroll payable1,126,682,376.20883,913,277.13
Welfare payable--
Taxes payable(VIII)30725,165,726.32923,053,572.50
Including: Taxes payable714,248,068.55914,917,451.47
Other payables(VIII)311,923,980,312.981,654,622,170.02
Including: Dividends payable(VIII)31132,334,744.28111,897,214.27
Liabilities held for sale--
Non-current liabilities due within one year(VIII)3210,506,682,795.606,817,404,289.25
Other current liabilities(VIII)334,061,201,760.722,143,842,534.53
Total current liabilities32,246,696,323.2529,095,626,403.35
Non-current Liabilities:
Long-term borrowings(VIII)3415,582,593,255.6518,227,543,954.71
Bonds payable(VIII)3513,875,559,119.5214,287,508,564.15
Including: Preference shares--
Perpetual bonds--
Lease liabilities(VIII)361,387,206,990.511,001,172,206.92
Long-term payables(VIII)373,204,582,672.753,822,862,202.17
Long-term employee benefits payable(VIII)38655,658,044.98603,009,921.91
Provisions(VIII)39159,435,795.5085,590,059.41
Deferred income(VIII)401,268,975,316.611,024,776,557.73
Deferred tax liabilities(VIII)224,795,985,333.594,659,638,104.37
Other non-current liabilities(VIII)41182,720,254.84179,634,263.73
Total non-current liabilities41,112,716,783.9543,891,735,835.10
TOTAL LIABILITIES73,359,413,107.2072,987,362,238.45

The accompanying notes form part of the financial statements.

- 10 -

As at 31 DECEMBER 2024

Consolidated Balance Sheet - continued

RMB

ItemNotes31/12/202431/12/2023
Shareholders' equity:
Share capital(VIII)422,501,308,481.002,499,074,661.00
Including: State capital--
State-owned corporate capital2,236,269,506.002,264,090,797.00
Collective capital--
Private capital240,947,591.00218,857,094.00
Foreign capital24,091,384.0016,126,770.00
Other equity instruments--
Including: Preference shares--
Perpetual bonds--
Capital reserve(VIII)4337,362,981,831.6737,076,846,803.06
Less: Treasury shares50,559,789.14-
Other comprehensive income(VIII)44-1,558,381,237.45-903,626,594.35
Including: Translation difference of financial statements denominated in foreign currencies-1,030,995,258.63-453,976,318.25
Specific reserve(VIII)4540,074,647.2734,003,994.41
Surplus reserve(VIII)461,249,537,330.501,095,980,563.68
Including: Legal reserve1,249,537,330.501,095,980,563.68
Arbitrary accumulation fund--
Retained earnings(VIII)4721,957,778,579.1119,045,313,519.75
Total equity attributable to shareholders of the Company61,502,739,842.9658,847,592,947.55
Non-controlling interests66,655,698,931.2966,722,341,481.26
TOTAL SHAREHOLDERS' EQUITY128,158,438,774.25125,569,934,428.81
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY201,517,851,881.45198,557,296,667.26

The accompanying notes form part of the financial statements.

The financial statements were signed by the following:

Xu Song Huang Zhenzhou Liu Shixia_______________________ _______________________ ___________________________Legal Representative Chief Financial Officer Head of Accounting Department

- 11 -

As at 31 DECEMBER 2024

Balance Sheet of the Company

RMB

ItemNotes31/12/202431/12/2023
Current Assets:
Cash and bank balances4,051,544,937.383,281,038,218.84
Including: Cash deposited in the finance company2,738,121,884.17514,219,595.31
Financial assets held for trading2,902,402,602.731,500,517,808.22
Derivative financial assets--
Bills receivable--
Accounts receivable--
Receivables under financing--
Prepayments879,205.6510,075,055.61
Funds receivable under centralised management--
Other receivables(XX)12,413,442,661.681,742,461,670.32
Including: Dividends receivable(XX)1965,690,879.89167,092,526.14
Inventories--
Including: Raw materials--
Goods in stock (finished products)--
Contract assets--
Assets held for sale--
Non-current assets due within one year--
Other current assets8,783,543.8010,882,675.96
Total current assets9,377,052,951.246,544,975,428.95
Non-current Assets:
Debt investments--
Other debt investments--
Long-term receivables9,546,673.329,391,615.50
Long-term equity investments(XX)256,009,282,172.3055,168,618,338.79
Investments in other equity instruments130,125,719.67148,088,364.25
Other non-current financial assets--
Investment properties--
Fixed assets25,785,696.8327,343,639.28
Including: Fixed assets - cost33,196,561.4932,478,382.04
Accumulated depreciation7,410,864.665,134,742.76
Provision for impairment of fixed assets--
Construction in progress607,774.34607,774.34
Right-of-use assets--
Intangible assets55,685,403.6354,876,218.77
Development costs53,435,391.5138,923,289.23
Goodwill--
Long-term deferred expenses287,141.10665,319.42
Deferred tax assets-928,465.21
Other non-current assets--
Total non-current assets56,284,755,972.7055,449,443,024.79
TOTAL ASSETS65,661,808,923.9461,994,418,453.74

The accompanying notes form part of the financial statements.

- 12 -

As at 31 DECEMBER 2024

Balance Sheet of the Company - continued

RMB

ItemNotes31/12/202431/12/2023
Current Liabilities:
Short-term borrowings136,552,893.75-
Financial liabilities held for trading--
Derivative financial liabilities--
Bills payable--
Accounts payable--
Advance payments received-5,358,074.44
Contract liabilities--
Employee benefits payable57,295,154.9045,188,572.96
Including: Payroll payable57,135,815.2445,032,983.18
Welfare payable--
Taxes payable2,967,430.481,046,270.66
Including: Taxes payable2,967,430.481,046,270.66
Other payables413,758,779.36376,323,201.93
Including: Dividends payable34,577,578.1234,577,578.12
Liabilities held for sale--
Non-current liabilities due within one year3,126,770,180.315,119,243,623.45
Other current liabilities4,020,214,246.582,007,190,136.98
Total current liabilities7,757,558,685.387,554,349,880.42
Non-current Liabilities:
Long-term borrowings7,966,000,000.007,979,000,000.00
Bonds payable6,000,000,000.003,000,000,000.00
Including: Preference shares--
Perpetual bonds--
Lease liabilities--
Long-term payables--
Long-term employee benefits payable--
Provisions--
Deferred income11,000,000.00-
Deferred tax liabilities37,000,434.4041,948,362.13
Other non-current liabilities--
Total non-current liabilities14,014,000,434.4011,020,948,362.13
TOTAL LIABILITIES21,771,559,119.7818,575,298,242.55

The accompanying notes form part of the financial statements.

- 13 -

As at 31 DECEMBER 2024

Balance Sheet of the Company - continued

RMB

ItemNotes31/12/202431/12/2023
Shareholders’ equity
Share capital2,501,308,481.002,499,074,661.00
Including: State capital--
State-owned corporate capital2,236,269,506.002,264,090,797.00
Collective capital--
Private capital240,947,591.00218,857,094.00
Foreign capital24,091,384.0016,126,770.00
Other equity instruments--
Including: Preference shares--
Perpetual bonds--
Capital reserve37,773,833,882.6237,704,543,586.11
Less: Treasury shares50,559,789.14-
Other comprehensive income130,414,442.07120,520,832.83
Including: Translation difference of financial statements denominated in foreign currencies--
Specific reserve--
Surplus reserve1,249,537,330.501,095,980,563.68
Including: Legal reserve1,249,537,330.501,095,980,563.68
Arbitrary accumulation fund--
Retained earnings2,285,715,457.111,999,000,567.57
Total shareholders’ equity43,890,249,804.1643,419,120,211.19
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY65,661,808,923.9461,994,418,453.74

The accompanying notes form part of the financial statements.

- 14 -

FOR THE YEAR ENDED 31 DECEMBER 2024

Consolidated Income Statement

RMB

ItemNotes20242023
I. Total operating income(VIII)4816,130,778,028.2415,750,475,780.22
Including: Operating income16,130,778,028.2415,750,475,780.22
II. Total operating costs13,409,015,440.9113,470,678,289.53
Less: Operating costs(VIII)489,196,016,692.359,318,186,707.75
Taxes and surcharges(VIII)49332,333,763.15312,998,026.19
Selling and distribution expenses--
General and administrative expenses(VIII)501,821,544,282.181,776,641,155.38
Research and development expenses(VIII)51201,755,066.36223,739,072.07
Financial expenses(VIII)521,857,365,636.871,839,113,328.14
Including: Interest expenses2,215,219,118.522,238,152,796.66
Interest income477,430,320.41497,593,921.36
Net exchange loss (“-” for gains)109,256,513.0885,519,920.28
Add: Other income(VIII)53185,410,303.29224,389,260.77
Investment income (“-” for losses)(VIII)546,546,996,531.506,348,676,940.80
Including: Income from investments in associates and joint ventures(VIII)546,441,005,613.255,979,007,585.96
Income arising from derecognition of financial assets measured at amortised cost--
Net exposure hedging income (“-” for losses)--
Gains from changes in fair value (“-” for losses)(VIII)55390,232,365.1573,352,800.52
Reversal of credit impairment(VIII)56272,994,309.0837,284,041.18
Impairment losses (“-” for losses)(VIII)57-8,880,788.88-191,297,311.28
Gains from asset disposals (“-” for losses)(VIII)5834,062,395.7536,759,532.61

The accompanying notes form part of the financial statements.

- 15 -

FOR THE YEAR ENDED 31 DECEMBER 2024

Consolidated Income Statement - continued

RMB

ItemNotes20242023
III. Operating profit10,142,577,703.228,808,962,755.29
Add: Non-operating income(VIII)5959,018,655.3287,302,024.12
Including: Government grants--
Less: Non-operating expenses(VIII)6070,252,101.7397,072,840.72
IV. Profit before income tax10,131,344,256.818,799,191,938.69
Less: Income tax expenses(VIII)631,252,837,946.901,303,579,852.93
V. Net profit for the year8,878,506,309.917,495,612,085.76
(I) Net profit classified by continuity of operations
1. Net profit from continuing operation8,878,506,309.917,495,612,085.76
2. Net profit from discontinued operation--
(II) Net profit classified by ownership
1. Shareholders of the Company4,516,301,317.163,571,800,762.16
2. Non-controlling interests4,362,204,992.753,923,811,323.60
VI. Other comprehensive income, net of tax(VIII)44-1,529,342,680.40209,856,768.77
(I) Other comprehensive income (net of tax) attributable to shareholders of the Company-654,754,643.10-214,072,974.49
1. Items that will not be reclassified to profit or loss-102,848,966.14-73,874,071.89
(1) Remeasurement of defined benefit plan-24,453,072.387,480,103.34
(2) Other comprehensive income recognised under the equity method-64,909,867.66-83,841,725.07
(3) Changes in fair value of investments in other equity instruments-13,486,026.102,487,549.84
(4) Changes in fair value of entity’s own credit risk--
(5) Others--
2. Item that reclassified to profit or loss-551,905,676.96-140,198,902.60
(1) Other comprehensive income recognised under the equity method25,113,263.42-366,028,318.84
(2) Changes in fair value of other debt investments--
(3) Amount of financial assets reclassified into other comprehensive income--
(4) Credit losses of other debt investments--
(5) Cash flow hedge reserve (effective part of cash flow hedging profit and loss)--
(6) Translation differences arising from translation of foreign currency financial statements-577,018,940.38225,829,416.24
(7) Others--
(II) Other comprehensive income (net of tax) attributable to non-controlling interests-874,588,037.30423,929,743.26
VII. Total comprehensive income for the year7,349,163,629.517,705,468,854.53
(I) Attributable to shareholders of the Company3,861,546,674.063,357,727,787.67
(II) Attributable to non-controlling interests3,487,616,955.454,347,741,066.86
VIII. Earnings per share
(I) Basic earnings per share (RMB/share)1.811.43
(II) Diluted earnings per share (RMB/share)1.811.43

The accompanying notes form part of the financial statements.

- 16 -

FOR THE YEAR ENDED 31 DECEMBER 2024

Income Statement of the Company

RMB

ItemNotes20242023
I. Total operating income(XX)318,456,183.8017,326,885.29
Less: Operating costs(XX)33,739,443.843,686,411.84
Taxes and surcharges1,304,373.742,161,621.42
Selling and distribution expenses--
General and administrative expenses157,158,232.51167,273,393.24
Research and development expenses17,042,748.7114,046,526.98
Financial expenses406,958,438.88397,006,521.97
Including: Interest expenses483,982,034.35482,413,617.32
Interest income85,684,756.2789,862,634.06
Net exchange loss (“-” for losses)2,351,741.582,296,890.14
Add: Other income397,379.05206,131.06
Investment income (“-” for losses)(XX)42,453,196,389.651,597,599,935.27
Including: Income from investments in associates and joint ventures(XX)41,154,581,593.081,111,522,805.93
Income arising from derecognition of financial assets measured at amortised cost--
Net exposure hedging income (“-” for losses)--
Gains from changes in fair value (“-” for losses)4,999,863.00-48,217,517.53
Reversal of credit impairment--
Impairment losses (“-” for losses)--43,605,014.00
Gains from asset disposals (“-” for losses)-9,551.52-
II. Operating profit1,890,837,026.30939,135,944.64
Add: Non-operating income185,319.6718,698.11
Including: Government grants--
Less: Non-operating expenses-104,998.04
III. Profit before income tax1,891,022,345.97939,049,644.71
Less: Income tax expenses471,198.63-1,581,500.55
IV. Net profit for the year1,890,551,147.34940,631,145.26
Net profit from continuing operations (“-” for net loss)1,890,551,147.34940,631,145.26
Net profit from discontinued operations (“-” for net loss)--
V. Other comprehensive income, net of tax9,893,609.2420,995,146.80
(I) Items that will not be reclassified to profit or loss-14,557,437.083,661,309.41
1. Remeasurement of the defined benefit plan--
2. Other comprehensive income recognised under the equity method-1,085,453.651,120,319.93
3. Changes in fair value of investments in other equity instruments-13,471,983.432,540,989.48
4. Changes in fair value of entity’s own credit risk--
5. Others--
(II) Items that may be reclassified to profit or loss24,451,046.3217,333,837.39
1. Other comprehensive income recognised under the equity method24,451,046.3217,333,837.39
2. Changes in fair value of other debt investments--
3. Amount of financial assets reclassified into other comprehensive income--
4. Credit losses of other debt investments--
5. Cash flow hedge reserve (effective part of cash flow hedging profit and loss)--
6. Translation differences arising from translation of foreign currency financial statements--
7. Others--
VI. Total comprehensive income for the year1,900,444,756.58961,626,292.06

The accompanying notes form part of the financial statements.

- 17 -

FOR THE YEAR ENDED 31 DECEMBER 2024

Consolidated Cash Flow Statement

RMB

ItemNotes20242023
I. Cash flows from operating activities:
Proceeds from sale of goods and rendering of services16,589,207,291.7016,019,658,434.90
Refund of taxes180,073,212.0153,272,648.95
Proceeds from other operating activities(VIII)66(1)1,413,169,094.11927,564,019.09
Sub-total of cash inflows18,182,449,597.8217,000,495,102.94
Payment for goods and services4,334,345,500.754,550,256,851.25
Payment to and for employees3,464,632,790.503,598,624,870.64
Payment of various taxes1,594,215,474.701,418,779,686.67
Payment for other operating activities(VIII)66(1)776,043,007.47853,227,059.21
Sub-total of cash outflows10,169,236,773.4210,420,888,467.77
Net cash inflow from operating activities(VIII)67(1)8,013,212,824.406,579,606,635.17
II. Cash flows from investing activities:
Proceeds from disposal of investments27,563,331,868.1828,430,740,038.14
Investment returns received2,945,983,531.552,329,944,728.79
Net proceeds from disposal of fixed assets, intangible assets and other long-term assets63,168,477.18144,845,803.86
Net proceeds from disposal of subsidiaries and other business units(VIII)66(2)-1,683,385,533.43
Proceeds from other investing activities(VIII)66(2)16,260,626.103,164,955,303.27
Sub-total of cash inflows30,588,744,503.0135,753,871,407.49
Payment for acquisition of fixed assets, intangible assets and other long-term assets1,945,061,261.661,929,374,936.21
Payment for acquisition of investments27,610,855,675.8229,974,648,554.87
Net payment for acquisition of subsidiaries and other business units(VIII)67(3)293,358,563.60-
Payment for other investing activities(VIII)66(2)261,140,547.3482,663,303.33
Sub-total of cash outflows30,110,416,048.4231,986,686,794.41
Net cash inflow from investing activities478,328,454.593,767,184,613.08
III. Cash flows from financing activities:
Proceeds from investors76,758,234.49217,520,934.61
Including: Proceeds from non-controlling shareholders of subsidiaries43,561,800.00217,520,934.61
Proceeds from borrowings26,764,844,974.8435,416,872,247.55
Proceeds from other financing activities(VIII)66(3)55,862,550.05334,754,229.63
Sub-total of cash inflows26,897,465,759.3835,969,147,411.79
Repayments of borrowings27,301,766,289.3931,919,051,211.87
Payment for dividends, profit distributions or interest(VIII)67(4)6,961,913,964.295,167,695,546.01
Including: Dividends and profits paid to non-controlling shareholders of subsidiaries3,553,580,816.501,955,677,172.68
Payment for other financing activities(VIII)66(3)539,924,528.356,867,093,830.32
Sub-total of cash outflows34,803,604,782.0343,953,840,588.20
Net cash outflow from financing activities-7,906,139,022.65-7,984,693,176.41
IV. Effect of foreign exchange rate changes on cash and cash equivalents-88,946,332.5389,206,087.64
V. Net increase in cash and cash equivalents496,455,923.812,451,304,159.48
Add: Cash and cash equivalents at the beginning of the year(VIII)67(1)16,018,613,631.1013,567,309,471.62
VI. Cash and cash equivalents at the end of the year(VIII)67(2)16,515,069,554.9116,018,613,631.10

The accompanying notes form part of the financial statements.

- 18 -

FOR THE YEAR ENDED 31 DECEMBER 2024

Cash Flow Statement of the Company

RMB

ItemNotes20242023
I. Cash flows from operating activities:
Proceeds from sale of goods and rendering of services--
Refunds of taxes4,722,220.721,576,989.49
Proceeds from other operating activities465,774,682.36204,317,795.73
Sub-total of cash inflows470,496,903.08205,894,785.22
Payment for goods and services105,600.00142,500.00
Payment to and for employees99,220,574.59111,864,640.42
Payment of various taxes548,632.162,203,522.03
Payment for other operating activities420,429,917.05197,101,786.33
Sub-total of cash outflows520,304,723.80311,312,448.78
Net cash outflow from operating activities-49,807,820.72-105,417,663.56
II. Cash flows from investing activities:
Proceeds from disposal of investments10,500,000,000.0011,200,000,000.00
Investment returns received922,093,300.17934,979,575.11
Net proceeds from disposal of fixed assets, intangible assets and other long-term assets4,620.00-
Net proceeds from disposals of subsidiaries and other business units--
Proceeds from other investing activities2,105,669,483.621,948,842,841.79
Sub-total of cash inflows13,527,767,403.7914,083,822,416.90
Payment for acquisition of fixed assets, intangible assets and other long-term assets18,200,422.4423,594,300.69
Payment for acquisition of investments11,945,339,800.0011,589,128,994.69
Net payment for acquisition of subsidiaries and other business units--
Payment for other investing activities1,990,013,432.08890,011,664.40
Sub-total of cash outflows13,953,553,654.5212,502,734,959.78
Net cash (outflow)/inflow from investing activities-425,786,250.731,581,087,457.12
III. Cash flows from financing activities:
Proceeds from investors33,196,434.49-
Proceeds from borrowings14,361,983,943.4812,250,000,000.00
Proceeds from other financing activities11,034,623.066,728,017.13
Sub-total of cash inflows14,406,215,001.0312,256,728,017.13
Repayments of borrowings11,207,000,000.0012,125,000,000.00
Payment for dividends or interest1,920,172,028.001,650,693,345.10
Payment for other financing activities68,463,301.099,832,313.92
Sub-total of cash outflows13,195,635,329.0913,785,525,659.02
Net cash inflow/(outflow) from financing activities1,210,579,671.94-1,528,797,641.89
IV. Effect of foreign exchange rate changes on cash and cash equivalents312,670.57176,979.73
V. Net increase in cash and cash equivalents (“-” for net decrease)735,298,271.06-52,950,868.60
Add: Cash and cash equivalents at the beginning of the year3,280,985,718.843,333,936,587.44
VI. Cash and cash equivalents at the end of the year4,016,283,989.903,280,985,718.84

The accompanying notes form part of the financial statements.

- 19 -

FOR THE YEAR ENDED 31 DECEMBER 2024

Consolidated Statement of Changes in Shareholders' Equity

RMB

Item2024
Equity attributable to shareholders of the CompanyNon-controlling interestsTotal
Share capitalOther equity instrumentsCapital reserveLess: Treasury sharesOther comprehensive incomeIncluding: Translation difference of financial statements denominated in foreign currenciesSpecific reserveSurplus reserveRetained earningsSubtotal
Preference sharesPerpetual bondsothers
I. Balance at the end of the previous year2,499,074,661.00---37,076,846,803.06--903,626,594.35-453,976,318.2534,003,994.411,095,980,563.6819,045,313,519.7558,847,592,947.5566,722,341,481.26125,569,934,428.81
Add: Changes in accounting policies--------------
Corrections of prior period errors--------------
Business combination involving entities under common control--------------
Others--------------
II. Balance at the beginning of the year2,499,074,661.00---37,076,846,803.06--903,626,594.35-453,976,318.2534,003,994.411,095,980,563.6819,045,313,519.7558,847,592,947.5566,722,341,481.26125,569,934,428.81
III. Changes in equity during the year2,233,820.00---286,135,028.6150,559,789.14-654,754,643.10-577,018,940.386,070,652.86153,556,766.822,912,465,059.362,655,146,895.41-66,642,549.972,588,504,345.44
(I) Total comprehensive income-------654,754,643.10-577,018,940.38--4,516,301,317.163,861,546,674.063,487,616,955.457,349,163,629.51
(II) Shareholders’ contributions of capital2,233,820.00---286,135,028.6150,559,789.14-----237,809,059.4756,472,428.06294,281,487.53
1. Contribution by ordinary shareholders2,233,820.00---39,515,503.24------41,749,323.2443,561,800.0085,311,123.24
2. Contribution by holders of other equity instruments--------------
3. Equity-settled share-based payments-----6,138,284.56-------6,138,284.56-1,909,854.96-8,048,139.52
4. Others----252,757,809.9350,559,789.14-----202,198,020.7914,820,483.02217,018,503.81
(III) Appropriation of profits---------153,556,766.82-1,603,836,257.80-1,450,279,490.98-3,609,778,395.68-5,060,057,886.66
1. Appropriation for surplus reserve---------153,556,766.82-153,556,766.82---
Including: Legal reserve---------153,556,766.82-153,556,766.82---
Arbitrary accumulation fund--------------
2. Distribution to shareholders-----------1,450,279,490.98-1,450,279,490.98-3,554,586,317.66-5,004,865,808.64
3. Others-------------55,192,078.02-55,192,078.02
(IV) Transfers within equity--------------
1. Share capital increased by capital reserve transfer--------------
2. Share capital increased by surplus reserve transfer--------------
3. Transfer of surplus reserve to offset losses--------------
4. Changes arising from defined benefit plan transferred to retained earnings--------------
5. Transfer of other comprehensive income to retained earnings--------------
6. Others--------------
(V) Specific reserve--------6,070,652.86--6,070,652.86-953,537.805,117,115.06
1. Appropriation during the year--------59,210,779.71--59,210,779.7158,293,123.14117,503,902.85
2. Utilisation during the year---------53,140,126.85---53,140,126.85-59,246,660.94-112,386,787.79
(VI) Others--------------
IV. Balance at the end of the year2,501,308,481.00---37,362,981,831.6750,559,789.14-1,558,381,237.45-1,030,995,258.6340,074,647.271,249,537,330.5021,957,778,579.1161,502,739,842.9666,655,698,931.29128,158,438,774.25

- 20 -

FOR THE YEAR ENDED 31 DECEMBER 2024

Consolidated Statement of Changes in Shareholders' Equity - continued

RMB

Item2023
Equity attributable to shareholders of the CompanyNon-controlling interestsTotal
Share capitalOther equity instrumentsCapital reserveLess: Treasury sharesOther comprehensive incomeIncluding: Translation difference of financial statements denominated in foreign currenciesSpecific reserveSurplus reserveRetained earningsSubtotal
Preference sharesperpetual bondsothers
I. Balance at the end of the previous year2,499,074,661.00---34,751,640,835.25--691,536,248.44-681,788,363.0726,358,259.971,001,917,449.1516,679,688,347.0954,267,143,304.0273,994,641,893.21128,261,785,197.23
Add: Changes in accounting policies------1,982,628.581,982,628.58--22,299,954.0524,282,582.6335,540,449.4559,823,032.08
Corrections of prior period errors--------------
Business combination involving entities under common control--------------
Others--------------
II. Balance at the beginning of the year2,499,074,661.00---34,751,640,835.25--689,553,619.86-679,805,734.4926,358,259.971,001,917,449.1516,701,988,301.1454,291,425,886.6574,030,182,342.66128,321,608,229.31
III. Changes in equity during the year----2,325,205,967.81--214,072,974.49225,829,416.247,645,734.4494,063,114.532,343,325,218.614,556,167,060.90-7,307,840,861.40-2,751,673,800.50
(I) Total comprehensive income-------214,072,974.49225,829,416.24--3,571,800,762.163,357,727,787.674,347,741,066.867,705,468,854.53
(II) Shareholders’ contributions of capital----2,325,205,967.81----317,684.31--1,883,909.972,323,004,373.53-9,190,432,492.89-6,867,428,119.36
1. Contribution by ordinary shareholders------------685,424,826.14685,424,826.14
2. Contribution by holders of other equity instruments-------------4,222,148,460.84-4,222,148,460.84
3. Equity-settled share-based payments----1,053,188.36------1,053,188.36523,302.321,576,490.68
4. Others----2,324,152,779.45----317,684.31--1,883,909.972,321,951,185.17-5,654,232,160.51-3,332,280,975.34
(III) Appropriation of profits---------94,063,114.53-1,226,591,633.58-1,132,528,519.05-2,477,802,768.49-3,610,331,287.54
1. Appropriation for surplus reserve---------94,063,114.53-94,063,114.53---
Including: Legal reserve---------94,063,114.53-94,063,114.53---
Arbitrary accumulation fund--------------
2. Distribution to shareholders-----------1,124,583,597.45-1,124,583,597.45-2,256,143,657.02-3,380,727,254.47
3. Others-----------7,944,921.60-7,944,921.60-221,659,111.47-229,604,033.07
(IV) Transfers within equity--------------
1. Share capital increased by capital reserve transfer--------------
2. Share capital increased by surplus reserve transfer--------------
3. Transfer of surplus reserve to offset losses--------------
4. Changes arising from defined benefit plan transferred to retained earnings--------------
5. Transfer of other comprehensive income to retained earnings--------------
6. Others--------------
(V) Specific reserve--------7,963,418.75--7,963,418.7512,653,333.1220,616,751.87
1. Appropriation during the year--------61,589,514.21--61,589,514.2166,309,179.08127,898,693.29
2. Utilisation during the year---------53,626,095.46---53,626,095.46-53,655,845.96-107,281,941.42
(VI) Others--------------
IV. Balance at the end of the year2,499,074,661.00---37,076,846,803.06--903,626,594.35-453,976,318.2534,003,994.411,095,980,563.6819,045,313,519.7558,847,592,947.5566,722,341,481.26125,569,934,428.81

The accompanying notes form part of the financial statements.

- 21 -

FOR THE YEAR ENDED 31 DECEMBER 2024

The Company's Statement of Changes in Shareholders' Equity

RMB

Item2024
Share capitalOther equity instrumentsCapital reserveLess: Treasury sharesOther comprehensive incomeIncluding: Translation difference of financial statements denominated in foreign currenciesSpecific reserveSurplus reserveRetained earningsTotal
Preference sharesperpetual bondsothers
I. Balance at the end of the previous year2,499,074,661.00---37,704,543,586.11-120,520,832.83--1,095,980,563.681,999,000,567.5743,419,120,211.19
Add: Changes in accounting policies------------
Corrections of prior period errors------------
Others------------
II. Balance at the beginning of the year2,499,074,661.00---37,704,543,586.11-120,520,832.83--1,095,980,563.681,999,000,567.5743,419,120,211.19
III. Changes in equity during the year2,233,820.00---69,290,296.5150,559,789.149,893,609.24--153,556,766.82286,714,889.54471,129,592.97
(I) Total comprehensive income------9,893,609.24---1,890,551,147.341,900,444,756.58
(II) Shareholders’ contributions of capital2,233,820.00---69,290,296.5150,559,789.14-----20,964,327.37
1. Contribution by ordinary shareholders2,233,820.00---39,515,503.24------41,749,323.24
2. Contribution by holders of other equity instruments------------
3. Equity-settled share-based payments-----6,172,572.05-------6,172,572.05
4. Others----35,947,365.3250,559,789.14------14,612,423.82
(III) Appropriation of profits---------153,556,766.82-1,603,836,257.80-1,450,279,490.98
1. Appropriation for surplus reserve---------153,556,766.82-153,556,766.82-
Including: Legal reserve---------153,556,766.82-153,556,766.82-
Arbitrary accumulation fund------------
2. Distribution to shareholders-----------1,450,279,490.98-1,450,279,490.98
3. Others------------
(IV) Transfers within equity------------
1. Share capital increased by capital reserve transfer------------
2. Share capital increased by surplus reserve transfer------------
3. Transfer of surplus reserve to offset losses------------
4. Changes arising from defined benefit plan transferred to retained earnings------------
5. Transfer of other comprehensive income to retained earnings------------
6. Others------------
(V) Specific reserve------------
1. Appropriation during the year------------
2. Utilisation during the year------------
(VI) Others------------
IV. Balance at the end of the year2,501,308,481.00---37,773,833,882.6250,559,789.14130,414,442.07--1,249,537,330.502,285,715,457.1143,890,249,804.16

- 22 -

FOR THE YEAR ENDED 31 DECEMBER 2024

The Company's Statement of Changes in Shareholders' Equity - continued

RMB

Item2023
Share capitalOther equity instrumentsCapital reserveLess: Treasury sharesOther comprehensive incomeIncluding: Translation difference of financial statements denominated in foreign currenciesSpecific reserveSurplus reserveRetained earningsTotal
Preference sharesperpetual bondsothers
I. Balance at the end of the previous year2,499,074,661.00---37,749,723,642.07-99,525,686.03--1,001,917,449.152,277,016,134.2943,627,257,572.54
Add: Changes in accounting policies------------
Corrections of prior period errors------------
Others------------
II. Balance at the beginning of the year2,499,074,661.00---37,749,723,642.07-99,525,686.03--1,001,917,449.152,277,016,134.2943,627,257,572.54
III. Changes in equity during the year-----45,180,055.96-20,995,146.80--94,063,114.53-278,015,566.72-208,137,361.35
(I) Total comprehensive income------20,995,146.80---940,631,145.26961,626,292.06
(II) Shareholders’ contributions of capital-----45,180,055.96-------45,180,055.96
1. Contribution by ordinary shareholders------------
2. Contribution by holders of other equity instruments------------
3. Equity-settled share-based payments----1,890,784.31------1,890,784.31
4. Others-----47,070,840.27-------47,070,840.27
(III) Appropriation of profits---------94,063,114.53-1,218,646,711.98-1,124,583,597.45
1. Appropriation for surplus reserve---------94,063,114.53-94,063,114.53-
Including: Legal reserve---------94,063,114.53-94,063,114.53-
Arbitrary accumulation fund------------
2. Distribution to shareholders-----------1,124,583,597.45-1,124,583,597.45
3. Others------------
(IV) Transfers within equity------------
1. Share capital increased by capital reserve transfer------------
2. Share capital increased by surplus reserve transfer------------
3. Transfer of surplus reserve to offset losses------------
4. Changes arising from defined benefit plan transferred to retained earnings------------
5. Transfer of other comprehensive income to retained earnings------------
6. Others------------
(V) Specific reserve------------
1. Appropriation during the year------------
2. Utilisation during the year------------
(VI) Others------------
IV. Balance at the end of the year2,499,074,661.00---37,704,543,586.11-120,520,832.83--1,095,980,563.681,999,000,567.5743,419,120,211.19

The accompanying notes form part of the financial statements.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 23 -

(I) GENERAL INFORMATION OF THE COMPANY

China Merchants Port Group Co., Ltd. (hereinafter referred to as the "Company") is a joint-stockcompany incorporated in Shenzhen, Guangdong Province, on 16 January 1993.

The headquarters of the Company is located in Shenzhen, Guangdong Province. The Company andits subsidiaries (collectively the "Group") are actually engaged in the principal operating activitiesof port services, bonded logistics services and other businesses such as property development andinvestment.

The Company's and consolidated financial statements were approved by the Board of Directors on1 April 2025.

(II) BASIS OF PREPARATION OF FINANCIAL STATEMENTS

Basis of preparation of financial statements

The Group has adopted the Accounting Standards for Business Enterprises (hereinafter referred toas "ASBE") issued by the Ministry of Finance. In addition, the Group has disclosed relevantfinancial information in accordance with Information Disclosure and Presentation Rules forCompanies Offering Securities to the Public No. 15 - General Provisions on Financial Reporting(Revised in 2023).

Going concern

As at 31 December 2024, the Group had total current liabilities in excess of total current assets byRMB 6,685,293,596.39. As at 31 December 2024, the Group had available and unused creditfacilities and bonds amounting to RMB 40,616,331,020.58, which is greater than the balance of thenet current liabilities. The Group can obtain financial support from the available line of credit andbonds when needed. Therefore, the financial statements have been prepared on a going concernbasis.

(III) STATEMENT OF COMPLIANCE WITH THE ASBE

The financial statements prepared by the Company comply with the requirements of the AccountingStandards for Business Enterprises, and truly and completely reflect the consolidated andCompany's financial position as at 31 December, 2024, and the consolidated and Company'soperating results, consolidated and Company's shareholders’ equity, and consolidated andCompany's cash flow for the year ended 31 December 2024.

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES

1. Accounting year

The financial year of the Group is from 1 January to 31 December of the Gregorian calendar year.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 24 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

2. Operating cycle

Business cycle refers to the period from the purchase of assets for processing to the realization ofcash or cash equivalents. The Group is actually engaged in the principal operating activities of portservices, bonded logistics services and other businesses such as property development andinvestment.

3. Functional currency

The Company’s functional currency is Renminbi (hereinafter referred to as "RMB"), and thesefinancial statements are presented in RMB. The Company and its domestic subsidiaries use RMBas their bookkeeping base currency. The Company's overseas subsidiaries determine theirfunctional currency according to the currency in the primary economic environment in which theyoperate. The Company adopts RMB to prepare its financial statements.

4. Basis of accounting and principle of measurement

The Group has adopted the accrual basis of accounting. Except for financial instruments which aremeasured at fair value, the Group adopts the historical cost as the principle of measurement of thefinancial statements. Upon being restructured into a stock company, the fixed assets and intangibleassets initially contributed by the state-owned shareholders are recognized based on the valuationamounts confirmed by the state-owned assets administration department. Where assets are impaired,provisions for asset impairment are made in accordance with the relevant requirements.

Where the historical cost is adopted as the measurement basis, assets are recorded at the amount ofcash or cash equivalents paid or the fair value of the consideration given to acquire them at the timeof their acquisition. Liabilities are recorded at the amount of proceeds or assets received or thecontractual amounts for assuming the present obligation, or, at the amounts of cash or cashequivalents expected to be paid to settle the liabilities in the normal course of business.

Fair value is the price that would be received to sell an asset or paid to transfer a liability in anorderly transaction between market participants at the measurement date, regardless of whether thatprice is directly observable or estimated using valuation technique. Fair value measurement anddisclosure in the financial statements are determined according to the above basis.

In the measurement of non-financial assets at fair value, market participants' ability to best utilizesuch assets to generate most economic benefits, or the ability to sell such assets to other marketparticipants who are able to best utilize the assets to generate economic benefits is taken intoaccount.

For financial assets of which transaction prices are the fair value on initial recognition, and of whichvaluation technique involving unobservable input is used in subsequent measurement, the valuationtechnique in the course of valuation is adjusted to enable the result of initial recognition based onthe valuation technique equal to the transaction price.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 25 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

4. Basis of accounting and principle of measurement - continued

Fair value measurements are categorized into Level 1, 2 or 3 based on the degree to which the inputsto the fair value measurements are observable and the significance of the inputs to the fair valuemeasurement in its entirety, which are described as follows:

? Level 1 inputs are unadjusted quoted prices in active markets for identical assets or liabilities thatthe entity can access at the measurement date;? Level 2 inputs are inputs, other than quoted prices included within Level 1, that are observablefor the asset or liability, either directly or indirectly; and? Level 3 inputs are unobservable inputs for the asset or liability.

5. Method for determination of materiality criteria and basis for selection

ItemMateriality criteria
Significant prepayments aged more than 1 yearThe amount exceeds RMB 10 million individually
Significant dividends receivable aged more than 1 yearThe amount exceeds RMB 50 million individually
Significant other receivables for which bad debt provision is assessed on an individual basisThe amount exceeds RMB 10 million individually
Reversal or recovery of significant bad debt provisionThe amount exceeds RMB 10 million individually
Impairment testing of significant long-term equity investmentsThe carrying amount of an individual long-term equity investment≥2% of the amount of total assets
Significant construction in progressThe year-end carrying amount of an individual construction in progress ranges top ten
Impairment testing of significant construction in progressThe carrying amount of an individual construction in progress ≥20% of the amount of total assets
Significant accounts payable aged more than 1 yearThe amount exceeds RMB 10 million individually
Significant advance payments received aged more than 1 yearThe amount exceeds RMB 10 million individually
Significant contract liabilities aged more than 1 yearThe amount exceeds RMB 10 million individually
Significant dividends payable aged more than 1 yearThe amount exceeds RMB 50 million individually
Significant other payables aged more than 1 yearThe amount exceeds RMB 10 million individually
Cash flows from significant investing activitiesThe amount exceeds 0.5% of the amount of total assets individually
Significant non-wholly owned subsidiariesThe amount of total revenue or total assets of subsidiaries exceeds 15% of the amount of total consolidated revenue or total consolidated assets
Significant joint ventures or associatesJoint ventures or associates in which the carrying amount of a long-term equity investment accounts for ≥10% of the amount of total consolidated assets and in which the investment income recognized under the equity method accounts for ≥10% of the amount of total consolidated profit
Significant commitmentsThe amount exceeds 0.3% of the amount of total assets individually, including reorganization, mergers and acquisitions, and building of construction in progress, etc.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 26 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

6. Business combinations

Business combinations are classified into business combinations involving enterprises undercommon control and business combinations not involving enterprises under common control.

6.1 Business combinations involving enterprises under common control

A business combination involving enterprises under common control is a business combination inwhich all of the combining enterprises are ultimately controlled by the same party or parties bothbefore and after the combination, and that control is not transitory.

Assets and liabilities obtained by the combining party shall be measured at their respective carryingamounts as recorded by the final controlling party in the consolidated financial statements at thedate of the combination. The difference between share of the carrying amount of the net assetsobtained and the carrying amount of the consideration paid for the combination (or total par valueof issued shares) is adjusted to the share premium in capital reserve. If the share premium is notsufficient to absorb the difference, any excess shall be adjusted against surplus reserve and retainedearnings in turn.

Costs that are directly attributable to the combination are charged to profit or loss in the period inwhich they are incurred. The merger date is the date on which the combining party actually obtainscontrol over the combined party.

6.2 Business combinations not involving enterprises under common control

A business combination not involving enterprises under common control is a business combinationin which all of the combining enterprises are not ultimately controlled by the same party or partiesbefore and after the combination.

The cost of combination is the aggregate of the fair values, at the acquisition date, of the assetsgiven, liabilities incurred or assumed, and equity securities issued by the acquirer, in exchange forcontrol of the acquiree. The intermediary expenses (fees in respect of auditing, legal services,valuation and consultancy services, etc.) and other general and administrative expenses attributableto the business combination are recognized in profit or loss in the periods when they are incurred.

The acquiree's identifiable assets, liabilities and contingent liabilities acquired by the acquirer in abusiness combination that meet the recognition criteria shall be measured at fair value at theacquisition date. The acquisition date refers to the date on which the acquirer actually obtainscontrol over the acquiree.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 27 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

6. Business combinations - continued

6.2 Business combinations not involving enterprises under common control - continued

Where the cost of combination exceeds the acquirer's interest in the fair value of the acquiree'sidentifiable net assets, after considering the impact of relevant deferred income tax, the differenceis treated as an asset and recognized as goodwill, which is measured at cost on initial recognition.Where the cost of combination is less than the acquirer's interest in the fair value of the acquiree'sidentifiable net assets, the acquirer reassesses the measurement of the fair values of the acquiree'sidentifiable assets, liabilities and contingent liabilities and measurement of the cost of combination.If after that reassessment, the cost of combination is still less than the acquirer's interest in the fairvalue of the acquiree's identifiable net assets, the acquirer recognizes the remaining differenceimmediately in profit or loss for the current period.

7. Goodwill

Goodwill arising from a business combination is measured at cost less accumulated impairmentlosses, and is presented separately in the consolidated financial statements. Goodwill shall besubject to impairment testing at least at the end of each year.

The impairment testing of goodwill shall be conducted in combination with the relevant assetsgroup or assets group combination. That is, since the purchase date, the book value of goodwill isapportioned to the assets group or combination of assets groups that can benefit from the synergisticeffect of business combination in a reasonable way. If the recoverable amount of the assets groupor combination of assets groups containing apportioned goodwill is lower than its book value, thecorresponding impairment loss is recognized. The amount of impairment loss shall first offset thebook value of goodwill apportioned to the assets group or assets group portfolio, and then offset thebook value of other assets in proportion to the proportion of the book value of other assets otherthan goodwill in the assets group or assets group portfolio.

The recoverable amount is the higher of the net amount of the fair value of the assets minus thedisposal expenses and the present value of the estimated future cash flow of the assets.

The impairment loss of goodwill shall be included in the current profit and loss when it occurs, andshall not be reversed in future accounting periods.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 28 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

8. Consolidated financial statements

The consolidation scope of consolidated financial statements is determined on the basis of control.Control exists when the investor has power over the investee; is exposed, or has rights, to variablereturns from its involvement with the investee; and has the ability to use its power over the investeeto affect its returns. The Group reassesses whether or not it controls an investee if facts andcircumstances indicate that there are changes in the above elements of the definition of control.

Consolidation of a subsidiary begins when the Group obtains control over the subsidiary and ceaseswhen the Group loses control of the subsidiary.

For a subsidiary already disposed of by the Group, the operating results and cash flows before thedate of disposal (the date when control is lost) are included in the consolidated income statementand consolidated cash flow statement, as appropriate.

For subsidiaries acquired through a business combination involving enterprises not under commoncontrol, when preparing the consolidated financial statements of the current period, the purchasedsubsidiary will be included in the consolidation scope of the Company from the acquisition date onthe basis of the fair value of the identifiable assets and liabilities of the purchased subsidiarydetermined on the acquisition date. The operating results and cash flows from the acquisition date(the date when control is obtained) are included in the consolidated income statement andconsolidated cash flow statement, as appropriate.

No matter when the business combination occurs in the reporting period, subsidiaries acquiredthrough a business combination involving enterprises under common control, when preparing theconsolidated financial statements of the current period, the book value of each assets and liabilityof the consolidated subsidiary in the final controller's financial statements is taken as the basis, asif they had been included in the scope of consolidation from the date when they first came underthe common control of the ultimate controlling party. Their operating results and cash flows fromthe date when they first came under the common control of the ultimate controlling party areincluded in the consolidated income statement and consolidated cash flow statement, as appropriate.

The significant accounting policies and accounting periods adopted by the subsidiaries aredetermined based on the uniform accounting policies and accounting periods set out by theCompany.

Where the accounting policies and accounting periods adopted by subsidiaries are inconsistent withthose of the Company, appropriate adjustments are made to the subsidiaries' financial statements inaccordance with the accounting policies of the Company.

All significant intra-group balances and transactions are eliminated on consolidation.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 29 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

8. Consolidated financial statements - continued

The portion of subsidiaries' equity that is not attributable to the Company is treated as non-controlling interests and presented as " non-controlling interests " in the consolidated balance sheetunder the line item of shareholders' equity. The portion of net profits or losses of subsidiaries forthe period attributable to non-controlling interests is presented as " non-controlling interests " in theconsolidated income statement under the line item of "net profit". The portion of comprehensiveincome of subsidiaries for the period attributable to non-controlling interests is presented as "attributable to non-controlling interests " in the consolidated income statement under the line itemof "total comprehensive income".

When the amount of loss for the period attributable to the non-controlling shareholders of asubsidiary exceeds the non-controlling shareholders' portion of the opening balance of owners'equity of the subsidiary, the excess amount is still allocated against non-controlling interests.

Acquisition of non-controlling interests or disposal of interests in a subsidiary that does not resultin the loss of control over the subsidiary is accounted for as equity transactions. The carryingamounts of the Company's interests and non-controlling interests are adjusted to reflect the changesin their relative interests in the subsidiary. The difference between the amount by which the non-controlling interests are adjusted and the fair value of the consideration paid or received is adjustedto capital reserve. If the capital reserve is not sufficient to absorb the difference, surplus reserve andretained earnings shall be offset in turn.

For the stepwise acquisition of equity interest till acquiring control after a few transactions andleading to business combination not involving enterprises under common control, it shall be dealtwith based on whether it belongs to 'package deal': if it belongs to 'package deal', it will beaccounted for as a transactions to acquire control; if it does not belong to 'package deal', it will beaccounted for as a transaction to acquire control on acquisition date, and the fair value of acquiree'shares held before acquisition date will be revalued, and the difference between fair value andcarrying amount will be recognized in profit or loss of the current period; if acquiree' shares heldbefore acquisition date involve changes in other comprehensive income and other changes inowners' equity under equity method, it will be transferred to income of acquisition date.

When the Group loses control over a subsidiary due to disposal of equity investment or otherreasons, any retained interest is re-measured at its fair value at the date when control is lost. Thedifference between the sum of the consideration obtained from the disposal of equity and the fairvalue of the remaining equity, less the share of the net assets of the parent company that should becontinuously calculated from the purchase date based on the original shareholding ratio, is includedin the investment income of the current period when the control right is lost, and at the same time,the goodwill is offset. Other comprehensive income associated with investment in the formersubsidiary is reclassified to investment income in the period in which control is lost.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 30 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

8. Consolidated financial statements - continued

When the Group loses control of a subsidiary in two or more arrangements (transactions), termsand conditions of the arrangements (transactions) and their economic effects are considered. Oneor more of the following indicate that the Group shall account for the multiple arrangements as a'package deal': (i) they are entered into at the same time or in contemplation of each other; (ii) theyform a complete transaction designed to achieve an overall commercial effect; (iii) the occurrenceof one transaction is dependent on the occurrence of at least one other transaction; (iv) onetransaction alone is not economically justified, but it is economically justified when consideredtogether with other transactions. Where the transactions of disposal of equity investments in asubsidiary until the loss of control are assessed as a package deal, these transactions are accountedfor as one transaction of disposal of a subsidiary with loss of control. Before losing control, thedifference of consideration received on disposal and the share of net assets of the subsidiarycontinuously calculated from acquisition date is recognized as other comprehensive income. Whenlosing control, the cumulated other comprehensive income is transferred to profit or loss of theperiod of losing control. If the transactions of disposal of equity investments in a subsidiary are notassessed as a package deal, these transactions are accounted for as unrelated transactions.

9. Joint arrangements

Joint venture arrangement refers to an arrangement jointly controlled by two or more participants.The joint venture arrangement of the Group has the following characteristics: (1) all participantsare bound by the arrangement; (2) Two or more participants exercise joint control over thearrangement. None of the participants can control the arrangement alone, and none of theparticipants with joint control over the arrangement can prevent other participants or a combinationof participants from controlling the arrangement alone.

Joint control refers to the common control over an arrangement according to relevant agreements,and the relevant activities of the arrangement must be agreed by the participants sharing the controlright before making decisions.

There are two types of joint arrangements - joint operations and joint ventures. The classification isbased on the rights and obligations of the parties under the joint venture arrangement, taking intoaccount factors such as the structure, legal form and contractual terms of the arrangement. A jointoperation is a joint arrangement whereby the parties that have joint control of the arrangement haverights to the assets, and obligations for the liabilities, relating to the arrangement. A joint venture isa joint arrangement whereby the parties that have joint control of the arrangement have rights to thenet assets of the arrangement.

The Group accounts for investments in joint ventures using equity method. Refer to Note (IV),

14.3.2 "Long-term equity investments accounted for using the equity method" for details.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 31 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

9. Joint arrangements - continued

When a group entity undertakes its activities under joint operations, the Group as a joint operatorrecognizes in relation to its interest in a joint operation: - its assets, including its share of any assetsheld jointly; its liabilities, including its share of any liabilities incurred jointly; its revenue from thesale of its share of the output arising from the joint operation; its share of the revenue from the saleof the output by the joint operation, and its expenses, including its share of any expenses incurredjointly. The Group accounts for the assets, liabilities, revenues and expenses relating to its interestin a joint operation in accordance with the accounting standards applicable to the particular assets,liabilities, revenues and expenses.

10. Cash and cash equivalents

Cash comprises cash on hand and deposits that can be readily withdrawn on demand. Cashequivalents are the Group's short-term (generally due within 3 months since the acquisition date),highly liquid investments that are readily convertible to known amounts of cash and which aresubject to an insignificant risk of changes in value.

11. Financial instruments

The Group recognizes a financial asset or a financial liability when it becomes a party to thecontractual provisions of the financial instrument.

For financial assets purchased or sold in regular ways, assets to be received and liabilities to beassumed are recognized on the transaction date or assets sold are derecognized on that date.

Financial assets and financial liabilities are initially measured at fair value (the method fordetermining the fair values of the financial assets and financial liabilities is set out in relateddisclosures under "basis of accounting and principle of measurement" in note (IV) 4). For financialassets and financial liabilities at fair value through profit or loss, transaction costs are immediatelyrecognized in profit or loss. For other financial assets and financial liabilities, transaction costs areincluded in their initial recognized amounts. Upon initial recognition of contract assets, billsreceivable and accounts receivable that do not contain significant financing component or withoutconsidering the financing component included in the contract with a term not exceeding one yearunder the Accounting Standards for Business Enterprises No. 14 - Revenue (hereinafter referred toas "Revenue Standards"), the Group adopts the transaction price as defined in the RevenueStandards for initial measurement.

When there is a difference between the fair value of financial assets or financial liabilities initiallyrecognized and the transaction price, if the fair value is not determined based on the quotation ofthe same assets or liabilities in the active market or based on the valuation technology only usingobservable market data, no gains or losses will be recognized when the financial assets or financialliabilities are initially recognized.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 32 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

The effective interest method is a method of calculating the amortized cost of a financial asset or afinancial liability and of allocating the interest income or interest expenses over the relevantaccounting periods.

The effective interest rate is the rate that exactly discounts estimated future cash flows through theexpected life of the financial asset or financial liability to the book value of the financial asset or tothe amortized cost of the financial liability. When calculating the effective interest rate, the Groupestimates future cash flows considering all contractual terms of the financial asset or financialliability (such as repayment in advance, extension, call option or other similar options etc.) (withoutconsidering the expected credit losses).

The amortized cost of a financial asset or a financial liability is the amount of a financial asset or afinancial liability initially recognized net of principal repaid, plus or less the cumulative amortizedamount arising from amortization of the difference between the amount initially recognized and theamount at the maturity date using the effective interest method, net of cumulative credit lossallowance (only applicable to financial assets).

11.1 Classification, recognition and measurement of financial assets

Subsequent to initial recognition, the Group's financial assets of various categories are subsequentlymeasured at amortized cost, at fair value through other comprehensive income or at fair valuethrough profit or loss.

If the contractual terms of the financial asset give rise on specified dates to cash flows that are solelypayments of principal and interest on the principal amount outstanding, and the financial asset isheld within a business model whose objective is achieved by collecting contractual cash flows, theGroup classifies such financial asset as financial assets at amortized cost, which include cash andbank balances, bills receivable, accounts receivable, other receivables, and long-term receivablesetc.

If the contractual terms of the financial asset give rise on specified dates to cash flows that are solelypayments of principal and interest on the principal amount outstanding, and the financial asset isheld within a business model whose objective is achieved by both collecting contractual cash flowsand selling the financial asset, the Group classifies such financial asset as financial assets atFVTOCI. The accounts receivable and bills receivable classified as at FVTOCI upon acquisitionare presented under receivables under financing, while the remaining items due within one year(inclusive) upon acquisition are presented under other current assets. Other financial assets of suchtype are presented as other debt investments if they are due after one year since the acquisition, orpresented under non-current assets due within one year if they are due within one year (inclusive)since the balance sheet date.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 33 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.1 Classification, recognition and measurement of financial assets - continued

On initial recognition, the Group may irrevocably designate non-trading equity instruments, otherthan contingent consideration recognized through business combination not involving enterprisesunder common control, as financial assets at FVTOCI on an individual basis. Such financial assetsat FVTOCI are presented as investments in other equity instruments.

A financial asset is classified as held for trading if one of the following conditions is satisfied:

? It has been acquired principally for the purpose of selling in the near term; or? On initial recognition, it is part of a portfolio of identified financial instruments that the Group

manages together and there is objective evidence that the Group has a recent actual pattern ofshort-term profit-taking; or? Related financial assets are derivatives. However, the derivatives meeting the definition of

financial guarantee contract and those designated as effective hedging instruments areexcluded.

Financial assets measured at fair value through profit or loss (hereinafter referred to as "FVTPL")include those classified as financial assets at FVTPL and those designated as financial assets atFVTPL.

? Financial assets not satisfying the criteria of classification as financial assets at amortized cost

and financial assets at FVTOCI are classified as financial assets at FVTPL.? Upon initial recognition, the Group may irrevocably designate the financial assets at FVTPLif doing so eliminates or significantly reduces accounting mismatch.

Financial assets at FVTPL other than derivative financial assets are presented as financial assetsheld for trading. Financial assets with a maturity over one year since the balance sheet date (orwithout a fixed maturity) and expected to be held for over one year are presented under other non-current financial assets.

11.1.1 Financial assets measured at amortized cost

Financial assets measured at amortized cost are subsequently measured at amortized cost using theeffective interest method. Gain or loss arising from impairment or derecognition is recognized inprofit or loss.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 34 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.1 Classification, recognition and measurement of financial assets - continued

11.1.1 Financial assets measured at amortized cost - continued

For financial assets measured at amortized cost, the Group recognizes interest income usingeffective interest method. The Group calculates and recognizes interest income through book valueof financial assets multiplying effective interest rate, except for the following circumstances:

? For purchased or originated credit-impaired financial assets, the Group calculates and

recognizes the interest income based on amortized cost of the financial asset and the effectiveinterest rate through credit adjustment since initial recognition.? For financial assets that have not suffered from credit impairment but have become credit

impairment in subsequent periods, the Group will calculate and determine their interestincome according to the amortized cost and effective interest rate of the financial assets insubsequent periods. If the financial instruments no longer has credit impairment due to theimprovement of its credit risk in the subsequent period, and this improvement can be relatedto an event that occurs after the application of the above provisions, the Group will calculateand determine interest income by multiplying the actual interest rate by the book value of thefinancial asset.

11.1.2 Financial assets at FVTOCI

For financial assets classified as at FVTOCI, except for the impairment losses or gains and theinterest income and exchange losses or gains calculated using the effective interest method whichare included in profit or loss for the period, the changes in fair value are included in othercomprehensive income. The amounts included in profit or loss for each period are equivalent to thatas if the financial assets have been always measured at amortized cost. Upon derecognition, theaccumulated gains or losses previously included in other comprehensive income are transferred toprofit or loss for the period.

Changes in fair value of non-trading equity instrument investments designated as financial assets atFVTOCI are recognized in other comprehensive income, and the cumulative gains or lossespreviously recognized in other comprehensive income allocated to the part derecognized aretransferred and included in retained earnings. During the period in which the Group holds the non-trading equity instruments, revenue from dividends is recognized in profit or loss for the currentperiod when (1) the Group has established the right of collecting dividends; (2) it is probable thatthe associated economic benefits will flow to the Group; and (3) the amount of dividends can bemeasured reliably.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 35 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.1 Classification, recognition and measurement of financial assets - continued

11.1.3 Financial assets at FVTPL

Financial assets at FVTPL are subsequently measured at fair value. Gain or loss arising fromchanges in fair value and dividends and interest related to the financial assets are recognized inprofit or loss.

11.2 Impairment of financial instruments

For financial assets at amortized cost, financial assets classified as at FVTOCI, lease receivables,contract assets, loan commitments that are not financial liabilities at FVTPL, financial liabilitiesthat are not at FVTPL and financial guarantee contracts that are not qualified for derecognition dueto the transfer of financial assets or financial liabilities arising from continuing involvement of thetransferred financial assets, the Group accounts for the impairment and recognizes the provision forlosses on the basis of expected credit loss (hereinafter referred to as "ECL").

For all contract assets, bills receivable and accounts receivable arising from transactions regulatedby Revenue Standards, and lease receivables arising from transactions regulated by the AccountingStandards for Business Enterprises No. 21 - Leases, the Group recognizes the provision for lossesat an amount equivalent to lifetime ECL.

For other financial instruments (other than purchased or originated credit-impaired financial assets),the Group assesses the changes in credit risk since initial recognition of relevant financialinstruments at each balance sheet date. If the credit risk has increased significantly since initialrecognition of the financial instruments, the Group recognizes the provision for losses at an amountequivalent to lifetime ECL; if the credit risk has not increased significantly since initial recognitionof the financial instruments, the Group recognizes the provision for losses at an amount equivalentto 12-month ECL. The increase or reversal of credit impairment for financial assets other than thoseclassified as at FVTOCI is recognized as impairment loss or gain and included in profit or loss forthe period. For financial assets classified as at FVTOCI, the provision for bad debts is recognizedin other comprehensive income and the impairment loss or gain is included in profit or loss for theperiod without reducing the carrying amount of the financial assets in the balance sheet.

Where the Group has measured the provision for losses at an amount equivalent to lifetime ECL ofa financial instrument in prior accounting period, but the financial instrument no longer satisfies thecriteria of significant increase in credit risk since initial recognition at the current balance sheet date,the Group recognizes the provision for losses of the financial instrument at an amount equivalentto 12-month ECL at the current balance sheet date, with any resulting reversal of provision forlosses recognized as impairment gains in profit or loss for the period.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 36 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.2 Impairment of financial instruments - continued

11.2.1 Significant increase of credit risk

The Group uses reasonable and supportable forward-looking information to assess whether thecredit risk has increased significantly since initial recognition by comparing the risk of a defaultoccurring on the financial instrument at the balance sheet date with the risk of a default occurringon the financial instrument at the date of initial recognition. For loan commitments and financialguarantee contracts, the date on which the Group becomes a party to the irrevocable commitmentis considered to be the date of initial recognition in the application of criteria related to the financialinstrument for impairment.

In particular, the following information is taken into account when assessing whether credit risk hasincreased significantly:

(1) Significant changes in internal price indicators resulting from changes in credit risk;

(2) Significant changes in the rates or other terms of an existing financial instrument if the

instrument was newly originated or issued at the balance sheet date (such as more stringentcovenants, increased amounts of collateral or guarantees, or higher rate of return, etc.);

(3) Significant changes in the external market indicators of credit risk of the same financial

instrument or similar financial instruments with the same expected duration. Theseindicators include: credit spreads, credit default swap prices against borrower, length of timeand extent to which the fair value of financial assets is less than their amortized cost, andother market information related to the borrower (such as the borrower's debt instrumentsor changes in the price of equity instruments);

(4) An actual or expected significant change in the financial instrument's external credit rating;

(5) An actual or expected decrease in the internal credit rating for the debtor;

(6) Adverse changes in business, financial or economic conditions that are expected to cause a

significant decrease in the debtor's ability to meet its debt obligations;

(7) An actual or expected significant change in the operating results of the debtor;

(8) Significant increase in credit risk of other financial instruments issued by the same debtor;

(9) Significant adverse changes in the regulatory, economic, or technological environment of

the debtor;

(10) Significant changes in the value of the collaterals or the quality of guarantees or credit

enhancements provided by third parties, which are expected to reduce the debtor's economicmotives to repay within the time limit specified in contract or affect the probability of default;

(11) Significant change in the debtor's economic motives to repay within the time limit specified

in contract;

(12) Expected changes to loan contract, including the exemption or revision of contractual

obligations, the granting of interest-free periods, the jump in interest rates, the requirementfor additional collateral or guarantees, or other changes in the contractual framework forfinancial instruments that may result from the breach of contract;

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 37 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.2 Impairment of financial instruments - continued

11.2.1 Significant increase of credit risk - continued

(13) Significant change in the expected performance and repayment of the debtor;

(14) Significant change in the method used by the Group to manage the credit of financial

instruments.

The Group assumes that the credit risk on a financial instrument has not increased significantlysince initial recognition if the financial instrument is determined to have lower credit risk at thebalance sheet date. A financial instrument is determined to have lower credit risk if: i) it has a lowerrisk of default, ii) the borrower has a strong capacity to meet its contractual cash flow obligationsin the near term and iii) adverse changes in economic and business conditions in the longer termmay, but will not necessarily, reduce the ability of the borrower to fulfil its contractual cash flowobligations.

11.2.2 Credit-impaired financial assets

When an event or several events that are expected to have adverse impact on the future cash flowsof the financial assets have occurred, the financial assets become credit-impaired. The evidences ofcredit impairment of financial assets include the following observable information:

(1) Significant financial difficulty of the issuer or debtor.

(2) A breach of contract by the debtor, such as a default or delinquency in interest or principal

payments.

(3) The creditor, for economic or legal reasons relating to the debtor's financial difficulty,

granting a concession to the debtor.

(4) It becomes probable that the debtor will enter bankruptcy or other financial reorganizations.

(5) The disappearance of an active market for the financial asset because of financial difficulties

of the issuer or the debtor.

(6) Purchase or origination of a financial asset with a large scale of discount, which reflects the

fact of credit loss.

Based on the Group's internal credit risk management, the Group considers an event of defaultoccurs when information developed internally or obtained from external sources indicates that thedebtor is unlikely to pay its creditors, including the Group, in full (without taking into account anycollaterals held by the Group).

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 38 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.2 Impairment of financial instruments - continued

11.2.3 Determination of expected credit loss

The Group determines the credit loss of leases receivables on the basis of single assets, anddetermines the credit loss of related financial instruments on the basis of combination of cash atbank and on hand, bills receivable, accounts receivable, other receivables, long-term receivables,etc. with impairment matrix. The Group divides financial instruments into different groups basedon common risk characteristics. Common credit risk characteristics adopted by the Group include:

type of financial instruments, credit risk rating, type of collateral, initial recognition date, remainingcontract period, industry of the debtor, geographical location of the debtor, value of collateralrelative to financial assets, etc.

The Group determines the ECL of relevant financial instruments using the following methods:

? For financial assets, the credit loss is the present value of the difference between the

contractual cash flows that are due to the Group under the contract and the cash flows that theGroup expects to receive;? For financial guarantee contracts (refer to Note IV, 11.4.1.3 for the detail of accountingpolicies), the credit loss is the present value of the expected payments to reimburse the holderfor the credit loss incurred less any amounts that the Group expects to receive from the holder,the debtor or any other party.? For financial assets credit-impaired at the balance sheet date, but not purchased or originatedcredit-impaired, the credit loss is the difference between the book value of the financial assetsand the present value of estimated future cash flows discounted at the original effectiveinterest rate.

The factors reflected by the Group's measurement of ECL of financial instruments include: unbiasedprobability weighted average amount recognized by assessing a series of possible results; time valueof money; reasonable and supportable information related to historical events, current conditionand forecast of future economic position that is available without undue cost or effort at the balancesheet date.

11.2.4 Write-off of financial assets

When the Group no longer reasonably expects that the contractual cash flows of financial assetscan be collected in aggregate or in part, the Group will directly write down the book value of thefinancial assets, which constitutes derecognition of relevant financial assets.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 39 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.3 Transfer of financial assets

The Group will derecognize a financial asset if one of the following conditions is satisfied: (i) thecontractual rights to the cash flows from the financial asset expire; (ii) the financial asset has beentransferred and substantially all the risks and rewards of ownership of the financial asset istransferred to the transferee; or (iii) although the financial asset has been transferred, the Groupneither transfers nor retains substantially all the risks and rewards of ownership of the financialasset but has not retained control of the financial asset.

If the Group neither transfers nor retains substantially all the risks and rewards of ownership of afinancial asset, and it retains control of the financial asset, the Group will recognize the financialasset to the extent of its continuing involvement in the transferred financial asset and recognize anassociated liability. The Group will measure relevant liabilities as follows:

? For transferred financial assets carried at amortized cost, the carrying amount of relevant

liabilities is the carrying amount of financial assets transferred with continuing involvementless amortized cost of the Group's retained rights (if the Group retains relevant rights upontransfer of financial assets) with addition of amortized cost of obligations assumed by theGroup (if the Group assumes relevant obligations upon transfer of financial assets). Relevantliabilities are not designated as financial liabilities at fair value through profit or loss.? For transferred financial assets carried at fair value, the carrying amount of relevant liabilities

is the carrying amount of financial assets transferred with continuing involvement less fairvalue of the Group's retained rights (if the Group retains relevant rights upon transfer offinancial assets) with addition of fair value of obligations assumed by the Group (if the Groupassumes relevant obligations upon transfer of financial assets). Accordingly, the fair value ofrelevant rights and obligations shall be measured on an individual basis.

For the transfer of a financial asset in its entirety that satisfies the derecognition criteria, thedifference between (1) the carrying amount of the financial asset transferred and (2) the sum of theconsideration received from the transfer and any cumulative gain or loss that has been recognizedin other comprehensive income, is recognized in profit or loss. Where the transferred assets are non-trading equity instrument investments designated as at FVTOCI, cumulative gains or lossespreviously recognized in other comprehensive income are transferred out and included in retainedearnings.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 40 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.3 Transfer of financial assets - continued

If a part of the transferred financial asset qualifies for derecognition, the overall carrying amount ofthe financial asset prior to transfer is allocated between the part that continues to be recognized andthe part that is derecognized, based on the respective fair value of those parts at the date of transfer.The difference between (1) the carrying amount allocated to the part derecognized on the date ofderecognition; and (2) the sum of the consideration received for the part derecognized and anycumulative gain or loss allocated to the part derecognized which has been previously recognized inother comprehensive income, is recognized in profit or loss. Where the transferred assets are non-trading equity instrument investments designated as at FVTOCI, cumulative gains or lossespreviously recognized in other comprehensive income are transferred out and included in retainedearnings.

For a transfer of a financial asset in its entirety that does not satisfy the derecognition criteria, theGroup continues to recognize the transferred financial asset in its entirety. The considerationreceived from transfer of assets is recognized as a financial liability upon receipt.

11.4 Classification of financial liabilities and equity instruments

Financial instruments issued by the Group or their components are classified into financial liabilitiesor equity instruments on the basis of the substance of the contractual arrangements and the economicnature not only the legal form, together with the definition of financial liability and equityinstrument on initial recognition.

11.4.1 Classification, recognition and measurement of financial liabilities

On initial recognition, financial liabilities are classified into financial liabilities at FVTPL and otherfinancial liabilities.

11.4.1.1 Financial liabilities at FVTPL

Financial liabilities at FVTPL consist of financial liabilities held for trading (including derivativesclassified as financial liabilities) and those designated as at FVTPL. Except for derivative financialliabilities presented separately, the financial liabilities at FVTPL are presented as held-for-tradingfinancial liabilities.

A financial liability is classified as held for trading if one of the following conditions is satisfied:

? It has been acquired principally for the purpose of repurchasing in the near term; or? On initial recognition, it is part of a portfolio of identified financial instruments that the Groupmanages together and there is objective evidence that the Group has a recent actual pattern ofshort-term profit-taking; or? It is a derivative that is not a financial guarantee contract or designated and effective as ahedging instrument.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 41 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.4 Classification of financial liabilities and equity instruments - continued

11.4.1 Classification, recognition and measurement of financial liabilities - continued

11.4.1.1 Financial liabilities at FVTPL - continued

A financial liability may be designated as at FVTPL on initial recognition when one of the followingconditions is satisfied: (i) Such designation eliminates or significantly reduces accounting mismatch;or (ii) The Group makes management and performance evaluation on a fair value basis, inaccordance with the Group's formally documented risk management or investment strategy, andreports to key management personnel on that basis. (iii) The qualified hybrid financial instrumentcombines financial asset with embedded derivatives.

Held-for-trading financial liabilities are subsequently measured at fair value. Any gains or lossesarising from changes in fair value and any dividends or interest expenses paid on the financialliabilities are recognized in profit or loss.

For a financial liability designated as at FVTPL, the amount of changes in fair value of the financialliability that are attributable to changes in the credit risk of that liability shall be presented in othercomprehensive income, while other changes in fair value are included in profit or loss for the currentperiod. Upon the derecognition of such financial liability, the accumulated amount of changes infair value that are attributable to changes in the credit risk of that liability, which was recognized inother comprehensive income, is transferred to retained earnings. Any dividend or interest expenseon the financial liabilities is recognized in profit or loss. If the accounting treatment for the impactof the change in credit risk of such financial liability in the above ways would create or enlarge anaccounting mismatch in profit or loss, the Group shall present all gains or losses on that liability(including the effects of changes in the credit risk of that liability) in profit or loss for the period.

For financial liabilities arising from contingent consideration recognized by the Group as theacquirer in the business combination not involving enterprises under common control, the Groupmeasures such financial liabilities at fair value through profit or loss, and includes the changes inthe financial liabilities in profit or loss for the period.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 42 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.4 Classification of financial liabilities and equity instruments - continued

11.4.1 Classification, recognition and measurement of financial liabilities - continued

11.4.1.2 Other financial liabilities

Except for financial liabilities, financial guarantee contracts and loan commitments arising fromtransfer of financial assets that do not meet the derecognition criteria or those arising fromcontinuing involvement in the transferred financial assets, other financial liabilities aresubsequently measured at amortized cost, with gain or loss arising from derecognition oramortization recognized in profit or loss.

If the modification or renegotiation for the contract by the Group and its counterparties does notresult in derecognition of a financial liability subsequently measured at amortized cost but thechanges in contractual cash flows, the Group will recalculate the carrying amount of the financialliability, with relevant gain or loss recognized in profit or loss. The Group will determine thecarrying amount of the financial liability based on the present value of renegotiated or modifiedcontractual cash flows discounted at the original effective interest rate of the financial liability. Forall costs or expenses arising from modification or renegotiation of the contract, the Group will adjustthe modified carrying amount of the financial liability and make amortization during the remainingterm of the modified financial liability.

11.4.1.3 Financial guarantee contracts

A financial guarantee contract is a contract that requires the issuer to make specified payments toreimburse the holder of the contract for a loss it incurs because a specified debtor fails to makepayment when due in accordance with the original or modified terms of a debt instrument.Subsequent to initial recognition, financial guarantee contracts that are not designated as financialliabilities at fair value through profit or loss or financial liabilities arising from transfer of financialassets that do not meet the derecognition criteria or those arising from continuing involvement inthe transferred financial assets, are measured at the higher of amount of loss provision; and theamount initially recognized less cumulative amortization amount determined based on the revenuestandards.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 43 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.4 Classification of financial liabilities and equity instruments - continued

11.4.2 Derecognition of financial liabilities

The Group derecognizes a financial liability (or part of it) when the underlying present obligation(or part of it) is discharged. An agreement between the Group (the debtor) and the creditor to replacethe original financial liability with a new financial liability with substantially different terms isaccounted for as an extinguishment of the original financial liability and the recognition of a newfinancial liability.

When the Group derecognizes a financial liability or a part of it, it recognizes the difference betweenthe carrying amount of the financial liability (or part of the financial liability) derecognized and theconsideration paid (including any non-cash assets transferred or new financial liabilities assumed)in profit or loss.

11.4.3 Equity instruments

An equity instrument is any contract that evidences a residual interest in the assets of the Groupafter deducting all of its liabilities. Equity instruments issued (including refinanced), repurchased,sold and cancelled by the Group are recognized as changes in equity. The Group's issuance ofequity instruments is recorded in the owner's equity at the actual issue price, and the relevanttransaction costs are deducted from the owner's equity (capital reserve). If the capital reserve isinsufficient to offset, the surplus reserve and retained earnings are offset in turn. The considerationand transaction costs paid for repurchasing the Company's equity instruments reduce the owner'sequity.

The Group recognizes the distribution to holders of the equity instruments as distribution of profits,and dividends paid do not affect total amount of shareholders' equity.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 44 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.5 Derivatives and embedded derivatives

Derivatives include forward exchange contracts, currency swaps, interest rate swaps and foreignexchange options, etc. Derivatives are initially measured at fair value at the date when the derivativecontracts are entered into and are subsequently measured at fair value.

Derivatives embedded in hybrid contracts with a financial asset host are not separated by the Group.The hybrid contract shall apply the relevant accounting standards regarding the classification offinancial assets as a whole.

Derivatives embedded in hybrid contracts with hosts that are not financial assets are separated andtreated as separate derivatives by the Group when they meet the following conditions:

(1) the economic characteristics and risks of the embedded derivative are not closely related to

those of the host contract;

(2) a separate instrument with the same terms as the embedded derivative would meet the

definition of a derivative;

(3) the hybrid contracts are not measured at fair value through profit or loss.

For the embedded derivative separated from the host contracts, the Group accounts for the hostcontracts in the hybrid contracts with applicable accounting standards. When the embeddedderivatives whose fair value cannot be measured reliably by the Group according to the terms andconditions of the embedded derivatives, the fair value of such derivatives are measured at thedifference between the fair value of the hybrid contracts and the fair value of the host contracts. Byadopting the above method, if the embedded derivative cannot be measured on a stand-alone basisat the time when it is acquired or at subsequent balance sheet dates, the hybrid instrument isdesignated as financial instruments at fair value through profit or loss as a whole.

11.6 Offsetting financial assets and financial liabilities

Where the Group has a legal right that is currently enforceable to set off the recognized financialassets and financial liabilities, and intends either to settle on a net basis, or to realize the financialasset and settle the financial liability simultaneously, a financial asset and a financial liability shallbe offset and the net amount is presented in the balance sheet. Except for the above circumstances,financial assets and financial liabilities shall be presented separately in the balance sheet and shallnot be offset.

11.7 Compound instruments

For convertible bonds issued by the Group that contain both liabilities and conversion option thatmay convert the liabilities to its own equity instrument, upon initial recognition, the bonds are splitinto liabilities and conversion option which are separately recognized. Therein, the conversionoption that exchanges a fixed amount of cash or other financial assets for a fixed amount of equityinstruments is accounted for as an equity instrument.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 45 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.7 Compound instruments - continued

Upon initial recognition, the fair value of liability portion is determined based on the prevailingmarket price of the bonds containing no conversion option. The overall issue price of the convertiblebonds net of the fair value of the liability portion is considered as the value of the conversion optionthat enables the bonds holder to convert the bonds to equity instruments, and is included in otherequity instruments.

The liability portion of the convertible bonds is subsequently measured at amortized cost usingeffective interest method; the value of the conversion option classified as equity instrument isremained in equity instrument. The expiry or conversion of convertible bonds will not result in lossor gain.

The transaction costs incurred for issuance of the convertible bonds are allocated between theliability portion and equity instrument portion in proportion to their respective fair values. Thetransaction cost relating to the equity instrument portion is directly included in equity instrument;while the transaction cost relating to the liability portion is included in the carrying amount of theliability, and amortized over the lifetime of the convertible bonds using effective interest method.

11.8 Reclassification of financial instruments

When the Group changes the business model to manage the financial assets, the financial assetsaffected will be reclassified and no financial liabilities will be reclassified.

The financial assets are reclassified by the Group and are accounted for prospectively since the dateof reclassification (i.e., the first date of the initial reporting period after the business model of whichthe financial assets are reclassified by the enterprise is changed).

Where a financial asset at amortized cost is reclassified as a financial asset at fair value throughprofit or loss by (hereinafter referred to as "FVTPL") the Group, such financial asset is measuredat fair value at the date of reclassification and the difference between the original carrying amountand the fair value is recognized in profit or loss for the period.

Where a financial asset at amortized cost is reclassified as a financial asset at fair value throughother comprehensive income (hereinafter referred to as "FVTOCI") by the Group, such financialasset is measured at fair value at the date of reclassification, and the difference between the originalcarrying amount and the fair value is recognized in other comprehensive income.

Where a financial asset at FVTOCI is reclassified as a financial asset at amortized cost by the Group,the accumulated gains or losses previously recognized in other comprehensive income aretransferred out and the fair value at the date of reclassification is adjusted. The adjusted fair valueis determined as the new carrying amount, as if the financial asset has been always measured atamortized cost. The reclassification of the financial asset shall not affect its effective interest rateor the measurement of ECL.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 46 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

11. Financial instruments - continued

11.8 Reclassification of financial instruments - continued

Where a financial asset at FVTOCI is reclassified as a financial asset at FVTPL by the Group, suchfinancial asset continues to be measured at fair value. At the same time, the accumulated gains orlosses previously recognized in other comprehensive income are transferred to profit or loss for theperiod.

Where a financial asset at FVTPL is reclassified as a financial asset at amortized cost by the Group,the fair value at the date of reclassification is determined as the new book value.

Where a financial asset at FVTPL is reclassified as a financial asset at FVTOCI by the Group, suchfinancial asset continues to be measured at fair value.

Where a financial asset at FVTPL is reclassified, the effective interest rate is determined on thebasis of the fair value of the financial asset at the date of reclassification.

12. Receivables

12.1 Determination and accounting methods for expected credit losses of receivables

The Group assesses the credit risk of receivables with significantly different credit risks on anindividual basis, and determine the credit losses of receivables on a portfolio basis using animpairment matrix for other receivables. The amount of increase in or reversal of allowance forexpected credit losses on receivables is included in profit or loss for the period as credit losses orgains.

12.2 Categories of portfolios for which provision for bad debts is assessed on a portfolio basis

according to credit risk characteristics and the basis for determination

The Group classifies receivables into groups A, B and C based on common risk characteristics. Thecommon credit risk characteristics adopted by the Group include: type of financial instrument,credit risk rating, initial recognition date, remaining contractual term, industry of the debtor,geographical location of the debtor, etc.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 47 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

12. Receivables - continued

12.2 Categories of portfolios for which provision for bad debts is assessed on a portfolio basis

according to credit risk characteristics and the basis for determination - continued

The Group makes internal credit ratings on customers and determines expected loss rate ofreceivables. Basis for determining ratings and the expected loss rates are as follows:

Internal credit ratingBasis for determining portfolioExpected average loss rate (%)
ACustomers can make repayments within credit term and have good credit records based on historical experience. The probability of default on payment of due amounts is extremely low in the foreseeable future.0.00-0.10
BThe customers may have overdue payment based on historical experience but they can make repayments.0.10-0.30
CThe evidence indicates that the overdue credit risks of the customers are significantly increased and there is probability of default on payment.0.30-50.00

12.3 Determination criteria for provision for bad debts on an individual basis

Internal credit ratingsBasis to determine the provision for bad debts on an individual basisExpected average loss ratio (%)
DThere is evidence showing that the receivables from customers are impaired, or that the customers are experiencing significant financial difficulties and thus the receivables will be irrecoverable in the foreseeable future.50.00-100.00

13. Inventories

13.1 Categories of inventories, measurement method of cost of inventories, inventory count

system, amortization method of low-value consumables and packaging materials

13.1.1 Categories of inventories

The Group's inventories mainly include raw materials, merchandise and others. Inventories areinitially measured at cost. Cost of inventories comprises all costs of purchase, costs of conversionand other expenditures incurred in bringing the inventories to their present location and condition.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 48 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

13. Inventories - continued

13.1 Categories of inventories, measurement method of cost of inventories, inventory count

system, amortization method of low-value consumables and packaging materials -continued

13.1.2 Measurement method of cost of inventories

Cost of inventories recognised is calculated using the first-in-first-out and weighted average method.

13.1.3 Inventory count system

The perpetual inventory system is perpetual inventory system.

13.1.4 Amortization method for low cost and low-value consumables items and packaging

materials

Packaging materials and low cost and short-lived consumable items are amortized using theimmediate write-off method.

13.2 Recognition criteria and provision method for decline in value of inventories

At the balance sheet date, inventories are measured at the lower of cost and net realizable value. Ifthe cost of inventories is higher than the net realizable value, a provision for decline in value ofinventories is made.

Net realizable value is the estimated selling price in the ordinary course of business less theestimated costs of completion, the estimated costs necessary to make the sale and relevant taxes.Net realizable value is determined on the basis of clear evidence obtained, after taking intoconsideration the purposes of inventories being held and effect of post balance sheet events.

Provision for decline in value of inventories is made based on the excess of cost of inventory overits net realizable value on an item-by-item basis.

After the provision for decline in value of inventories is made, if the circumstances that previouslycaused inventories to be written down below cost no longer exist so that the net realizable value ofinventories is higher than their cost, the original provision for decline in value is reversed and thereversal is included in profit or loss for the period.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 49 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

14. Long-term equity investments

14.1 Basis for determining joint control and significant influence over investee

Control means that the investor has the power over the investee, enjoys variable returns byparticipating in the relevant activities of the investee, and has the ability to use the power over theinvestee to affect its return amount. Joint control refers to the common control over an arrangementaccording to relevant agreements, and the relevant activities of the arrangement must be agreed bythe participants sharing the control right before making decisions. Significant influence refers tohaving the right to participate in the decision-making of the investee's financial and operatingpolicies, but not being able to control or jointly control the formulation of these policies with otherparties. When determining whether it is possible to control or exert significant influence on theinvestee, the convertible corporate bonds, executable warrants and other potential voting rights ofthe investee held by the investor and other parties have been considered.

14.2 Determination of initial investment cost

For a long-term equity investment acquired through business combination involving enterprisesunder common control, share of carrying amount of owners' equity of the acquiree in theconsolidated financial statements of ultimate controlling party is recognized as initial investmentcost of long-term equity investment at the date of combination. The difference between initialinvestment cost of long-term equity investment and cash paid, non-cash assets transferred andcarrying amount of liabilities assumed, is adjusted in capital reserve. If the balance of capital reserveis not sufficient to absorb the difference, surplus reserve and retained earnings shall be offset inturn. If the consideration of the combination is satisfied by the issue of equity securities, the initialinvestment cost of the long-term equity investment is the share of carrying amount of owners' equityof the acquiree in the consolidated financial statements of ultimate controlling party at the date ofcombination. The aggregate face value of the shares issued is accounted for as share capital. Thedifference between the initial investment cost and the aggregate face value of the shares issued isadjusted to capital reserve. If the balance of capital reserve is not sufficient to absorb the difference,surplus reserve and retained earnings shall be offset in turn.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 50 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

14. Long-term equity investments - continued

14.2 Determination of initial investment cost - continued

For a long-term equity investment acquired through business combination not involving enterprisesunder common control, the initial investment cost of the long-term equity investment acquired isthe cost of acquisition.

The expenses incurred by the acquirer in respect of auditing, legal services, valuation andconsultancy services and other associated general and administrative expenses attributable to thebusiness combination are recognized in profit or loss when they are incurred.

The long-term equity investment acquired otherwise than through a business combination is initiallymeasured at its cost. When the entity is able to exercise significant influence or joint control (butnot control) over an investee due to additional investment, the cost of long-term equity investmentsis the sum of the fair value of previously-held equity investments determined in accordance withAccounting Standards for Business Enterprises No.22 - Financial Instruments: Recognition andMeasurement (ASBE No. 22) and the additional investment cost.

14.3 Subsequent measurement and recognition of profit or loss

14.3.1 Long-term equity investments accounted for using the cost method

Long-term equity investments in subsidiaries are accounted for using the cost method in Company'sseparate financial statements. A subsidiary is an investee that is controlled by the Group.

Under the cost method, a long-term equity investment is measured at initial investment cost. Whenadditional investment is made or the investment is recouped, the cost of the long-term equityinvestment is adjusted accordingly. Investment income is recognized in the period in accordancewith the attributable share of cash dividends or profit distributions declared by the investee.

14.3.2 Long-term equity investments accounted for using the equity method

Except for investments in associates and joint ventures classified as held-for-sale partly or wholly,the Group accounts for investment in associates and joint ventures using the equity method. Anassociate is an entity over which the Group has significant influence and a joint venture is a jointarrangement whereby the Group only has rights to the net assets of the arrangement.

Under the equity method, where the initial investment cost of a long-term equity investment exceedsthe Group's share of the fair value of the investee's identifiable net assets at the time of acquisition,no adjustment is made to the initial investment cost. Where the initial investment cost is less thanthe Group's share of the fair value of the investee's identifiable net assets at the time of acquisition,the difference is recognized in profit or loss for the period, and the cost of the long-term equityinvestment is adjusted accordingly.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 51 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

14. Long-term equity investments - continued

14.3 Subsequent measurement and recognition of profit or loss - continued

14.3.2 Long-term equity investments accounted for using the equity method - continued

Under the equity method, the Group recognizes its share of the net profit or loss and othercomprehensive income of the investee for the period as investment income and othercomprehensive income for the period. Meanwhile, the carrying amount of long-term equityinvestment is adjusted; the carrying amount of long-term equity investment is decreased inaccordance with its share of the investee's declared profit or cash dividends; other changes inowners' equity of the investee other than net profit or loss, other comprehensive incomed and profitdistribution are correspondingly adjusted to the carrying amount of the long-term equity investment,and recognized in capital reserve. The Group recognizes its share of the investee's net profit or lossbased on the fair value of the investee's individual identifiable assets, etc. at the acquisition dateafter making adjustments. When the investee's accounting policies and accounting period areinconsistent with those of the Group, the Group recognizes investment income and othercomprehensive income after making appropriate adjustments to conform to the Group's accountingpolicies and accounting period. However, unrealized gains or losses resulting from the Group'stransactions with its associates and joint ventures and assets invested or sold, which do notconstitute a business, are eliminated based on the proportion attributable to the Group and theninvestment gains or losses are recognized. However, unrealized losses resulting from the Group'stransactions with its associates and joint ventures which represent impairment losses on thetransferred assets are not eliminated.

When recognizing the net loss of the investee that should be shared, the book value of the long-term equity investments and other long-term interests that substantially constitute the net investmentin the investee should be written down to zero. In addition, if the Group has incurred obligations toassume additional losses, a provision is recognized according to the obligation expected, andrecorded in the investment loss for the period. Where net profits are subsequently made by theinvestee, the Group resumes recognizing its share of those profits only after its share of the profitsexceeds the share of losses previously not recognized.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 52 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

14. Long-term equity investments - continued

14.4 Disposal of long-term equity investments

On disposal of a long-term equity investment, the difference between the proceeds actually receivedand receivable and the carrying amount is recognized in profit or loss for the period. For long-termequity investments accounted for using the equity method, if the remaining interest after disposalis still accounted for using the equity method, other comprehensive income previously recognizedusing the equity method is accounted for on the same basis as would have been required if theinvestee had directly disposed of related assets or liabilities, and transferred to profit or loss for theperiod on a pro rata basis; owners' equity recognized due to other changes in owners' equity of theinvestee (other than net profit or loss, other comprehensive income and profit distribution) istransferred to profit or loss for the period on a pro rata basis. For long-term equity investmentsaccounted for using the cost method, if the remaining interest after disposal is still accounted forusing the cost method, other comprehensive income previously recognized using the equity methodor in accordance with the standards for the recognition and measurement of financial instrumentsbefore obtaining the control over the investee, is accounted for on the same basis as would havebeen required if the investee had directly disposed of related assets or liabilities, and transferred toprofit or loss for the period on a pro rata basis; other changes in owners' equity in the investee's netassets recognized under the equity method (other than net profit or loss, other comprehensiveincome and profit distribution) is transferred to profit or loss for the period on a pro rata basis.

Where the Group loses control over the investee due to disposal of part of shares, and in preparingthe separate financial statements, remaining shares after disposal can have joint control orsignificant influence over the investee, the equity method shall be adopted to adjust the remainingshares as they are accounted for under equity method since the acquisition date. If remaining sharesafter disposal cannot have joint control or significant influence over the investee, they are accountedfor in accordance with the standards for recognition and measurement of financial instruments, andthe difference between fair value on date of losing control and carrying amount is recognized inprofit or loss for the period. Other comprehensive income recognized using the equity method or inaccordance with the standards for the recognition and measurement of financial instruments beforelosing control over the investee, is accounted for on the same basis as would have been required ifthe investee had directly disposed of related assets or liabilities when the control over the investeeis lost; other changes in owners' equity in the investee's net assets recognized under the equitymethod (other than net profit or loss, other comprehensive income and profit distribution) istransferred to profit or loss for the period. Where remaining shares after disposal are accounted forunder equity method, other comprehensive income and other owners' equity are transferred on apro rata basis. Where remaining shares after disposal are accounted for in accordance with thestandards for recognition and measurement of financial instruments, other comprehensive incomeand other owners' equity are all transferred.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 53 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

14. Long-term equity investments - continued

14.4 Disposal of long-term equity investments - continued

Where the Group loses joint control or significant influence over the investee after part disposal ofshares, remaining shares after disposal are accounted for in accordance with the standards forrecognition and measurement of financial instruments, and the difference between fair value at thedate of losing joint control or significant influence and carrying amount is recognized in profit orloss for the period. Other comprehensive income previously recognized under the equity method,is accounted for on the same basis as would have been required if the investee had directly disposedof related assets or liabilities when the equity method is not adopted, and other changes in owners'equity other than net profit or loss, other comprehensive income and profit distribution aretransferred to investment income for the period when the equity method is not adopted.

The Group disposes of its equity investment in subsidiaries through multiple transactions step bystep until it loses control over the subsidiaries. If these transactions belong to "package deal", alltransactions are deemed as one transaction on disposal of equity investment in subsidiaries, and thedifference between the amount of disposal and carrying amount of long-term equity investment isrecognized as other comprehensive income before the loss of control, and transferred to profit orloss for the period when the control is lost.

15. Investment properties

Investment property is the property held by the Group to earn rentals or for capital appreciation orboth. It includes a land use right that is leased out and a building that is leased out.

An investment property is measured initially at cost. Subsequent expenditures incurred for suchinvestment property are included in the cost of the investment property if it is probable thateconomic benefits associated with the investment property will flow to the Group and thesubsequent expenditures can be measured reliably. Other subsequent expenditures are recognizedin profit or loss for the period in which they are incurred.

The Group uses the cost model for subsequent measurement of investment property, and theinvestment properties are depreciated over their useful lives using the straight-line method. Thedepreciation life, estimated residual value rate and annual depreciation rate of each category ofinvestment properties are as follows:

CategoryDepreciation life (year)Residual value rate (%)Annual depreciation rate (%)
Land use rights21.25-50.00-2.00-4.71
Buildings and structures10.00-43.175.002.20-9.50

An investment property is derecognized upon disposal or when the investment property ispermanently withdrawn from use and it is estimated that no economic benefits can be obtained fromits disposal, the investment properties is derecognized.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 54 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

15. Investment properties - continued

When an investment property is sold, transferred, retired or damaged, the Group recognizes theamount of any proceeds on disposal net of the carrying amount and related taxes in profit or lossfor the period.

16. Fixed assets and depreciation

Fixed assets are tangible assets that are held for use in the production or supply of goods or services,for rental to others, or for administrative purposes, and have useful lives of more than oneaccounting year. A fixed asset is recognized only when it is probable that economic benefitsassociated with the asset will flow to the Group and the cost of the asset can be measured reliably.Fixed assets are initially measured at cost. Upon being restructured into a stock company, the fixedassets initially contributed by the state-owned shareholders are recognized based on the valuationamounts confirmed by the state-owned assets administration department.

Subsequent expenditures incurred for the fixed asset are included in the cost of the fixed asset if itis probable that economic benefits associated with the asset will flow to the Group and thesubsequent expenditures can be measured reliably. Meanwhile the carrying amount of the replacedpart is derecognized. Other subsequent expenditures are recognized in profit or loss for the periodin which they are incurred.

A fixed asset is depreciated over its useful life using the straight-line method starting from themonth subsequent to the one in which it is ready for intended use. The depreciation life, estimatednet residual value rate and annual depreciation rate of each category of fixed assets are as follows:

CategoryDepreciation life (year)Residual value rate (%)Annual depreciation rate (%)
Port and terminal facilities5-505.001.90-19.00
Buildings and structures5-305.003.17-19.00
Machinery and equipment, furniture and fixture and other equipment3-205.004.75-31.67
Motor vehicles and cargo ships5-255.003.80-19.00

Estimated net residual value of a fixed asset is the estimated amount that the Group would currentlyobtain from disposal of the asset, after deducting the estimated costs of disposal, if the asset werealready of the age and in the condition expected at the end of its useful life.

If a fixed asset is upon disposal or no future economic benefits are expected to be generated fromits use or disposal, the fixed asset is derecognized. When a fixed asset is sold, transferred, retiredor damaged, the amount of any proceeds on disposal of the asset net of the carrying amount andrelated taxes is recognized in profit or loss for the period.

The Group reviews the useful life and estimated net residual value of a fixed asset and thedepreciation method applied at least once at each financial year-end, and accounts for any changeas a change in accounting estimates.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 55 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

17. Construction in progress

Construction in progress is measured at its actual costs. The actual costs include variousconstruction expenditures during the construction period, borrowing costs capitalized before it isready for intended use and other relevant costs. Construction in progress is not depreciated.

Construction in progress is accounted for by categories of projects initiated, and is transferred to afixed asset when it is ready for intended use. The criteria for judging the intended use shall be oneof the following:

(1) The physical construction (including installation) of fixed assets has been fully or

substantially completed;

(2) The trial production or trial operation has been carried out and the results of which indicate

that the asset is capable of normal operation or producing qualified products on a stablebasis, or the results of which indicate that it is capable of normal functioning or operation;

(3) The fixed assets and intangible assets acquired and constructed have met the design or

contractual requirements or are basically in compliance with the design or contractualrequirements.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 56 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

18. Intangible assets

18.1 Useful life and the basis for determination, estimates, amortization method or review

procedures

Intangible assets include land use rights, terminal operating rights, data resources and others.

An intangible asset is measured initially at cost. Upon being restructured into a stock company, theintangible assets initially contributed by the state-owned shareholders are recognized based on thevaluation amounts confirmed by the state-owned assets administration department. Except forterminal operating rights, when an intangible asset with a finite useful life is available for use, itsoriginal cost minus the expected net residual value and the accumulated amount of impairmentprovision is amortized over its estimated useful life by using straight-line method. The terminaloperating rights under the output method are amortized over periods according to the ratio of theestimated minimum guaranteed throughput to the estimated minimum guaranteed total throughputduring the operation period. When the estimated minimum guaranteed throughput cannot bemeasured reliably, the straight-line method will be used for amortization. An intangible asset withindefinite useful life will not be amortized.

The amortization method, useful life and estimated net residual value rate of each category ofintangible assets are as follows:

CategoryAmortization methodUseful life (year) and recognitionResidual value (%)
Land use rightsStraight-line methodFrom the date of the land transfer, it is amortized using the straight-line method over the land transfer period-
Terminal operating rightOutput/Straight-line methodOutput method - it is amortized over periods according to the ratio of the estimated minimum guaranteed throughput to the estimated minimum guaranteed total throughput; straight-line method - it is amortized using the straight-line method over the shortest of the estimated useful life, the beneficial period specified in the contract and the effective life as defined by law-
Data resources and othersStraight-line methodIt is amortized using the straight-line method over the shortest of the estimated useful life, the beneficial period specified in the contract and the effective life as defined by law-

For an intangible asset with a finite useful life, the Group reviews the useful life and amortizationmethod at the end of the year, and makes adjustments when necessary.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 57 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

18. Intangible assets - continued

18.2 Scope of R&D expenditure and method for accounting treatment

Expenditure during the research phase is recognized in profit or loss for the period in which it isincurred.

Expenditure during the development phase that meets all of the following conditions at the sametime is recognized as intangible asset. Expenditure during development phase that does not meetthe following conditions is recognized in profit or loss for the period:

(1) it is technically feasible to complete the intangible asset so that it will be available for use

or sale.

(2) the Group has the intention to complete the intangible asset and use or sell it.

(3) the Group can demonstrate the ways in which the intangible asset will generate economic

benefits, including the evidence of the existence of a market for the output of the intangibleasset or the intangible asset itself or, if it is to be used internally, the usefulness of theintangible asset.

(4) the availability of adequate technical, financial and other resources to complete the

development and the ability to use or sell the intangible asset.

(5) the expenditure attributable to the intangible asset during its development phase can be

reliably measured.

If the expenditures cannot be distinguished between the research phase and development phase, theGroup recognizes all of them in profit or loss for the year. The costs of intangible assets generatedby the internal research only include the total expenditure incurred for the period from the timepoint of capitalization to the time point when the intangible assets are ready for intended use. Forthe identical intangible asset, the expenditures recorded as expenses before they qualify forcapitalization during the development process are not adjusted.

The Group classifies the expenditures on an internal research and development project intoexpenditures in the research phase and expenditures in the development phase. The scope of R&Dexpenditures refer to those directly related to the R&D activities, including wages, salaries, andwelfare expenses of personnel directly engaged in R&D activities, materials directly consumed inR&D activities, depreciation expenses for instruments and equipment used in R&D activities, travel,transportation, and communication expenses required for research and experimental development,etc. Technical feasibility and economic viability studies are adopted as specific criteria forclassifying the research and development phases once such studies have been evaluated andapproved.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 58 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

19. Long-term deferred expenses

Long-term deferred expenses refer to various expenses that have been incurred but should be bornein the current and subsequent periods with an apportionment period of more than one year. Long-term deferred expenses are amortized using the straight-line method over the expected periods inwhich benefits are derived.

20. Impairment of non-financial assets other than goodwill

On each balance sheet date, the Group checks whether there is any sign of possible impairment oflong-term equity investments, investment properties measured by cost model, fixed assets,construction in progress, right-of-use assets, long-term deferred expenses, and intangible assetswhose service life is determined. If there is any indication that such assets may be impaired,recoverable amounts are estimated for such assets. Intangible assets with indefinite useful life andintangible assets not yet available for use are tested for impairment annually, irrespective of whetherthere is any indication that the assets may be impaired.

Recoverable amount is estimated on an individual basis. If it is not practical to estimate therecoverable amount of an individual asset, the recoverable amount of the asset group to which theasset belongs will be estimated. The recoverable amount of an asset or assets group is the higher ofits fair value less costs of disposal and the present value of the future cash flows expected to bederived from the asset.

The present value of the estimated future cash flow of the assets is determined according to theestimated future cash flow generated during the continuous use and final disposal of the assets, andthe amount discounted which is determined by selecting an appropriate pre tax discount rate.

If the recoverable amount of an asset is less than its carrying amount, the deficit is accounted for asan impairment losses and is recognized in profit or loss.

Once the impairment losses of above-mentioned assets is recognized, it shall not be reversed in anysubsequent period.

When determining the impairment losses of assets related to contract costs, first determine theimpairment losses of other assets related to contracts that are recognized in accordance with otherrelevant accounting standards for business enterprises; Then, if the book value of the assets relatedto the contract costs is higher than the difference between the following two items, the excess partof the provision for impairment shall be recognized as impairment losses: (i) the Group's expectedremaining consideration for the transfer of goods or services related to the assets; (ii) Estimate thecost to be incurred for the transfer of the relevant goods or services.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 59 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

20. Impairment of non-financial assets other than goodwill - continued

Except for the impairment losses related to the contract costs, once the above impairment losses isrecognized, it will not be reversed in future accounting periods. After the provision for impairmentof assets related to contract costs has been made, if the factors of impairment in previous periodshave changed resulting in the above two differences are higher than the book value of the assets,the provision for impairment of the assets that has been made is reversed and included in the currentprofits and losses, but the book value of the assets after reversal does not exceed the book value ofthe assets on the reversal date assuming that no provision for impairment is made.

21. Provisions

Provisions are recognized when the Group has a present obligation related to a contingency, it isprobable result in an outflow of economic benefits to settle the obligation, and the amount of theobligation can be measured reliably.

The amount recognized as a provision is the best estimate of the consideration required to settle thepresent obligation at the balance sheet date, taking into account factors pertaining to a contingencysuch as the risks, uncertainties and time value of money. Where the effect of the time value of moneyis material, the amount of the provision is determined by discounting the related future cashoutflows.

If all or part of the expenses required to settle the estimated liabilities are expected to becompensated by a third party, the compensation amount will be separately recognized as assetswhen it is basically determined that it can be received, and the recognized compensation amountwill not exceed the book value of the estimated liabilities.

22. Employee benefits

22.1 Short-term employee benefits

Short-term benefits refer to the employee benefits that the Group is required to make full paymentswithin 12 months after the annual reporting period during which relevant services are provided bythe employees, except the post-employment benefits and termination benefits. Specifically, theshort-term benefits include: employee salaries, bonuses, allowances and subsidies, employeebenefits, social insurance contributions such as the medical insurance and the work injury insurance,housing funds, trade union funds and employee education funds, short-term paid absence, short-term profit sharing plan, non-monetary welfare and other short-term benefits.

Short-term employee benefits payable are recognized as liabilities, with a corresponding charge toprofit or loss for the period or in the costs of relevant assets according to the beneficiaries of servicesprovided by employees in the accounting period in which employees provide services to the Group.Staff welfare expenses incurred by the Group are recognized in profit or loss for the period or thecosts of relevant assets based on the actually occurred amounts when they actually occurred. Non-monetary staff welfare expenses are measured at fair value.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 60 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

22. Employee benefits - continued

22.1 Short-term employee benefits - continued

Payment made by the Group of social security contributions for employees such as premiums orcontributions on medical insurance, work injury insurance and maternity insurance, etc. andpayments of housing funds, as well as union running costs and employee education costs providedin accordance with relevant requirements, are calculated according to prescribed bases andpercentages in determining the amount of employee benefits and recognized as relevant liabilities,with a corresponding charge to profit or loss for the period or the costs of relevant assets in theaccounting period in which employees provide services.

22.2 Post-employment benefits

Post-employment benefits refer to the rewards and benefits of various forms provided by the Groupafter the employees have retired or terminated the labor relationship with the enterprise for theservices rendered by the employees, except the short-term benefits and the termination benefits.The post-employment benefits consist of the pension insurance, the annuity, the unemploymentinsurance and other post-employment benefits.

Post-employment benefit plans are classified by the Group into defined contribution plans anddefined benefit plans. The post-employment benefit plan refers to the agreements the Group enteredinto with the employees on the post-employment benefits or the regulations or measures establishedby the Group for provisions of the post-employee benefits, among which the defined contributionplans refer to the post-employment benefit plan under which the Group shall no longer undertakeany obligations of payments after paying fixed expenses to independent funds; the defined benefitplans refer to the post-employment benefit plans other than the defined contribution plans. Duringthe accounting period in which employees render services to the Group, the amounts payablecalculated based on the defined contribution plans are recognized as liabilities and included in profitor loss for the period or costs of related assets.

For defined benefit plans, the Group attributes the welfare obligations arising from the definedbenefit plans to the period in which employees provide services to the Group according to theformula determined based on the projected cumulative benefit unit method, and includes them inprofit or loss for the period or costs of related assets. Defined benefit costs are categorized as follows:

? Service cost (including current service cost, past service cost, as well as gains and losses on

settlements);? Net interest of net liabilities or assets of defined benefit plans (including interest income ofplanned assets, interest expenses of defined benefit plan liabilities and effect of asset ceiling);and? Changes arising from remeasurement of net liabilities or net assets of defined benefit plans.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 61 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

22. Employee benefits - continued

22.2 Post-employment benefits - continued

Service costs and net interest of net liabilities and net assets of defined benefit plans are recognizedin profit or loss for the period or costs of related assets. Remeasurement of the net defined benefitliabilities (assets) (including actuarial gains and losses, the return on planned assets, excludingamounts included in net interest on net defined benefit liabilities (assets), and any changes in theeffect of the asset ceiling, excluding amounts included in net interest on net defined benefitliabilities (assets)) are recognized in other comprehensive income.

The deficit or surplus resulting from the present value of the defined benefit plan obligations lessthe fair value of the defined benefit plan assets is recognized as a net defined benefit plan liabilityor net asset.

22.3 Termination benefits

Termination benefits refer to the compensations the Group pay to the employees for terminating theemployment relationship with employees before the expiry of the employment contracts orencouraging employees to accept voluntary redundancy. When the Group provides terminationbenefits to employees, employee benefit liabilities are recognized for termination benefits, with acorresponding charge to profit or loss for the period at the earlier of: (1) when the Group cannotunilaterally withdraw the offer of termination benefits because of the termination plan or acurtailment proposal; and (2) when the Group has a detailed and formal restructuring plan involvingthe payment of dismissal benefit; In addition, the restructuring plan has been implemented or themain contents of the plan have been notified to the affected parties, so that all parties have formeda reasonable expectation that the Group will implement the restructuring.

22.4 Other long-term employee benefits

Other long-term employee benefits refer to all employee benefits except for short-term benefits,post-employment benefits, and termination benefits.

Other long-term employee benefits that qualify as defined contribution plans are treated inaccordance with the relevant provisions of the defined contribution plans mentioned above, exceptthat the net liability or net asset for other long-term employee benefits is recognized and measuredin accordance with the relevant provisions of the defined benefit plans. At the end of the reportingperiod, employee compensation costs arising from other long-term employee benefits arerecognized as three components: service cost, net interest on net liability or net asset for other long-term employee benefits, and changes resulting from the remeasurement of the net liability or netasset for other long-term employee benefits. The total net amount of these items is included in profitor loss for the period or in the costs of related assets.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 62 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

22. Employee benefits - continued

22.4 Other long-term employee benefits - continued

The Group provides internal retirement benefits to employees accepting the internal retirementarrangements. Internal retirement benefits refer to the payments of salaries and social securitycontributions for employees who have not reached the retirement age regulated by the country andare approved to quit the job voluntarily. For internal retirement benefits, the internal retirementbenefits the Group is expected to pay during the period from the date when employees stopproviding services to the date of normal retirement are recognized as liabilities at the presentvalueand included in profit or loss for the period when relevant recognition requirements of theinternal retirement benefits are met.

23. Share-based payments

A share-based payment is a transaction which the Group grants equity instruments, in return forservices rendered by employees or other parties. The Group's share-based payments include equity-settled share-based payments.

Equity-settled share-based payments in exchange for services rendered by employees are measuredat fair value of the equity instruments granted to employees at the grant date. Such amount isrecognized as related costs or expenses on a straight-line basis over the vesting period, based on thebest estimate of the number of equity instruments expected to vest/ as related costs or expenses atthe grant date, if the equity instruments could be vested immediately, with a corresponding increasein capital reserve.

24. Bonds payable

The Group's bonds payable are measured at fair value when initially recognized, and relevanttransaction costs are included in the initially recognized amount. It is subsequently measured atamortized cost.

The difference between the bond issue price and the total face value of the bonds is regarded as thebond premium or discount, which is amortized at the time of interest accrual according to theeffective interest method during the duration of the bonds, and is treated according to the principleof handling borrowing costs.

25. Preference shares, perpetual bonds and other financial instruments

The actual issue price for the issuance of equity instruments is included in shareholders' equity afterdeducting relevant transaction costs from shareholders’ equity (capital reserve). If the capitalreserve is insufficient to offset, surplus reserve and retained earnings will be offset in turn. Theconsideration and transaction costs paid for repurchasing the Group's equity instruments reduceshareholders’ equity.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 63 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

25. Preference shares, perpetual bonds and other financial instruments - continued

The Group classifies financial instruments, or their components, as financial liabilities or equityinstruments at initial recognition based on the contractual terms of the issued perpetual bonds andtheir reflected economic substance, combined with the definitions of financial liabilities and equityinstruments.

For financial instruments such as perpetual bonds classified as equity instruments, interest expenseor dividend (dividend) distributions are treated as profit distributions of the Group, and theirrepurchases, write-offs, etc., are treated as changes in equity, and related transaction costs arededucted from equity.

26. Revenue recognition

26.1 Disclosure of accounting policies adopted for revenue recognition and measurement by type

of business

Revenue refers to the total inflow of economic benefits formed in the daily activities of the Group,which will lead to the increase of owner's equity and has nothing to do with the capital invested byowners. The Group's revenue is mainly from port business, bonded logistics business and otherbusinesses.

The Group recognizes revenue based on the transaction price allocated to the performanceobligation when the Group satisfies a performance obligation in the contract, namely, when thecustomer obtains control over relevant goods or services. A performance obligation is acommitment that the Group transfers a distinct goods or service to a customer in the contract. Thetransaction price is the amount of consideration to which the Group expects to be entitled inexchange for transferring promised goods or services to a customer, excluding amounts collectedon behalf of third parties and amounts expected to be refunded to a customer. The transaction pricerecognized by the Group does not exceed the amount of accumulated recognized revenue that isunlikely to be significantly reversed when the relevant uncertainty is eliminated.

The Group evaluates the contract on the contract start date, identifies each individual performanceobligation contained in the contract, and determines whether each individual performanceobligation is performed within a certain period or at a certain time point. It is a performanceobligation satisfied during a period of time and the Group recognizes revenue during a period oftime according to the progress of performance if one of the following conditions is met: (i) thecustomer obtains and consumes economic benefits at the same time of the Group's performance; (ii)the customer is able to control goods or services in progress during the Group's performance; (iii)goods or services generated during the Group's performance have irreplaceable utilization, and theGroup is entitled to collect amounts of cumulative performance part which have been done up tonow. Otherwise, revenue is recognized at a point in time when the customer obtains control overthe relevant goods or services.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 64 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

26. Revenue recognition - continued

26.1 Disclosure of accounting policies adopted for revenue recognition and measurement by type

of business - continued

The Group adopts output method, i.e., the value of goods or services transferred to customers todetermine the appropriate progress of performance. Where the progress cannot be determinedreasonably, the revenue is recognized based on the amount of cost that is expected to becompensated based on the cost already incurred, until the progress of performance is reasonablydetermined.

Contract assets refer to the right that the Group has transferred goods or services to customers andis entitled to receive consideration, and the right depends on other factors other than the passage oftime. Please refer to Note (IV) 11 for details of the accounting policies for the impairment ofcontract assets. The Group's unconditional (that is, only depending on the passage of time) right tocollect consideration from customers is separately listed as receivables.

Contract liabilities refer to the Group's obligation to transfer goods or services to a customer forconsideration received or receivable from the customer.

Contract assets and contract liabilities under the same contract are presented in net amount.

If there are two or more of performance obligations included in the contract, at the inception of thecontract, the Group allocates the transaction price to each single performance obligation based onthe proportion of stand-alone selling price of goods or services promised in each stand-aloneperformance obligation. However, if there is conclusive evidence indicating that the contractdiscount or variable consideration is only relative with one or more (not the whole) performanceobligations in the contract, the Group will allocate the contract discount or variable considerationto relative one or more performance obligations. Stand-alone selling price refers to the price of asingle sale of goods or services. If the stand-alone selling price cannot be observed directly, theGroup estimates the stand-alone selling price through comprehensive consideration of all relativeinformation that can be reasonably acquired and maximum use of observable inputs.

In case of the existence of variable consideration (such as sales discount) in the contract, the Groupshall determine the best estimate of variable consideration based on the expected value or the mostprobably occurred amount. The transaction price including variable consideration shall not exceedthe amount of the cumulatively recognized revenue which is unlikely to be significantly reversedwhen relevant uncertainty is eliminated. At each balance sheet date, the Group re-estimates theamount of variable consideration which should be included in transaction price.

If the customer pays non-cash consideration, the Group determines the transaction price based onthe fair value of the non-cash consideration. If the fair value of non-cash consideration cannot bereasonably estimated, the Group shall determine the transaction price indirectly by reference to thestand-alone selling price of the goods or services promised to transfer to the customer.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 65 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

26. Revenue recognition - continued

26.1 Disclosure of accounting policies adopted for revenue recognition and measurement by type

of business - continued

In case of the existence of a significant financing component in the contract, the Group shalldetermine the transaction price on the assumption that the customer has paid the amount payableby cash when obtaining the control over the goods or services. Differences between transactionprice and contract consideration are amortized using effective interest method during the contractlife. At the inception of the contract, if the period between when the Group transfers a promisedgoods or service to a customer and when the customer pays for that goods or service will be oneyear or less, the Group would not consider the significant component in the contract.

The Group assesses whether it controls each specified goods or service before that goods or serviceis transferred to the customer to determine whether the Group is a principal or an agent. If the Groupcontrols the specified good or service before that good or service is transferred to a customer, theGroup is a principal and recognizes revenue in the gross amount of consideration received orreceivable. Otherwise, the Group is an agent and recognizes revenue in the amount of any fee orcommission to which it expects to be entitled. The fee or commission is the net amount ofconsideration that the Group retains after paying the other party the consideration received inexchange for the goods or services to be provided by that party, or is determined in accordance withthe established commission amount or percentage, etc.

Where the Group receives receipts in advance from a customer for sales of goods or rendering ofservices, the amount is first recognized as a liability and then transferred to revenue when the relatedperformance obligation has been satisfied. When the Group's advance payments received are notrequired to be refunded and it is probable that the customer will waive all or part of its contractualrights, the Group recognizes the said amounts as revenue on a pro-rata basis in accordance with thepattern of exercise of the customer's contractual rights, if the Group expects to be entitled to theamounts relating to the contractual rights waived by the customer; otherwise, the Group reversesthe related balance of the said liabilities to revenue only when it is highly unlikely that the customerwill require performance of the remaining performance obligations.

For port business, the revenue from the handling of containers and bulk cargos is recognized overtime based on the progress of completed services, and the revenue from the storage of containersand bulk cargos is recognized on a straight-line basis over the period of storage.

For bonded logistics business, the revenue is recognized based on the progress of services rendered,where the progress of completed services is determined based on the proportion of days on servicesprovided to the estimated total number of service days. As at the balance sheet date, the Group hasre-estimated the progress of completed bonded logistics service so that it reflects the changes inperformance status.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 66 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

26. Revenue recognition - continued

26.2 Similar operations under different business models which involve different revenue

recognition and measurement methods

The Group has no similar operations under different business models which involve differentrevenue recognition and measurement methods.

26.3 Costs of obtaining a contract

For the incremental cost of obtaining the contract (cost that will not occur if the contract is notobtained) that is expected to be recoverable, it is recognized as an asset. If the amortization periodof such asset is less than one year, it is recognized in profit or loss for the period when incurred.Other expenses incurred for obtaining the contract is included in profit or loss for the period whenincurred, except for those explicitly assumed by the customer.

26.4 Costs to fulfil a contract

If the costs incurred in fulfilling a contract are not within the scope of any standards other thanRevenue Standards, the Group recognizes an asset only if those costs meet all of the followingcriteria: (1) the costs relate directly to a contract or to an anticipated contract that the Group canspecifically identify; (2) the costs enhance resources of the Group that will be used in satisfyingperformance obligations in the future; and (3) the costs are expected to be recovered. The assetmentioned above shall be amortized on a basis that is consistent with the revenue recognition of thegoods or services to which the asset relates and recognized in profit or loss for the period.

27. Government grants

Government grants refer to monetary assets and non-monetary assets obtained by the Group fromthe government free of charge. Government grants are recognized when they can meet theconditions attached to government grants and can be received.

If a government grant is in the form of a transfer of a monetary asset, it is measured at the amountreceived or receivable. If a government grant is in the form of a non-monetary asset, it is measuredat fair value. If the fair value cannot be reliably determined, it is measured at a nominal amount. Agovernment grant measured at a nominal amount is recognized immediately in profit or loss for theperiod.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 67 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

27. Government grants - continued

27.1 Determination basis and accounting treatment of government grant related to assets

Government grants of the Group mainly include grants for intelligent system, etc., and thesegovernment grants relate to assets as they will form long-term assets.

A government grant related to an asset is recognized as deferred income, and included in profit orloss by stages over the useful life of the related asset in a reasonable and systematic way. Agovernment grant measured at a nominal amount is recognized immediately in profit or loss in thecurrent period. Where the relevant asset is sold, transferred, retired or damaged prior to the end ofits useful life, the related undistributed deferred income is transferred to profit or loss of the disposalperiod.

27.2 Determination basis and accounting treatment of government grant related to income

Government grants of the Group mainly include grants for business development and specializedoperations, etc., and these government grants relate to income as they will not form long-term assets.The Group classifies government grants that are difficult to be distinguished as government grantsrelated to income aggregately.

For a government grant related to income, if the grant is a compensation for related expenses orlosses to be incurred in subsequent periods, the grant is recognized as deferred income andrecognized in profit or loss for the period in which the related costs or losses are recognized; If thegrant is a compensation for related expenses or losses already incurred, the grant is recognizedimmediately in profit or loss.

A government grant related to the Group's daily activities is recognized in other income; agovernment grant not related to the Group's daily activities is recognized in non-operating income.

28. Borrowing costs

Borrowing costs directly attributable to the acquisition, construction or production of qualifyingasset are capitalized when expenditures for such asset and borrowing costs are incurred andactivities relating to the acquisition, construction or production of the asset that are necessary toprepare the asset for its intended use or sale have commenced. Capitalization of borrowing costsceases when the qualifying asset being acquired, constructed or produced becomes ready for itsintended use or sale. Capitalization of borrowing costs is suspended during periods in which theacquisition, construction or production of a qualifying asset is interrupted abnormally and when theinterruption is for a continuous period of more than 3 months. Capitalization is suspended until theacquisition, construction or production of the asset is resumed. Other borrowing costs arerecognized as an expense in the period in which they are incurred.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 68 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

28. Borrowing costs - continued

Where funds are borrowed under a specific-purpose borrowing, the amount of interest to becapitalized is the actual interest expense incurred on that borrowing for the period less any bankinterest earned from depositing the borrowed funds before being used on the asset or any investmentincome on the temporary investment of those funds. Where funds are borrowed under general-purpose borrowings, the Group determines the amount of interest to be capitalized on suchborrowings by applying a capitalization rate to the weighted average of the excess of cumulativeexpenditures on the asset over the amounts of specific-purpose borrowings. The capitalization rateis the weighted average of the interest rates applicable to the general-purpose borrowings. Duringthe capitalization period, exchange differences related to a specific-purpose borrowing denominatedin foreign currency are all capitalized. Exchange differences in connection with general-purposeborrowings are recognized in profit or loss for the period in which they are incurred.

29. Income tax

The income tax expenses include current income tax and deferred income tax.

29.1 Current income tax

At the balance sheet date, current income tax liabilities (or assets) for the current and prior periodsare measured at the amount expected to be paid (or recovered) according to the requirements of taxlaws.

29.2 Deferred tax assets and deferred tax liabilities

For temporary differences between the carrying amounts of certain assets or liabilities and their taxbase, or between the nil carrying amount of those items that are not recognized as assets or liabilitiesand their tax base that can be determined according to tax laws, deferred tax assets and liabilitiesare recognized using the balance sheet liability method.

Deferred income tax are generally recognized for all taxable temporary differences. Deferred taxassets for deductible temporary differences are recognized to the extent that it is probable thattaxable profits will be available against which the deductible temporary differences can be utilized.However, for temporary differences associated with the initial recognition of goodwill and theinitial recognition of an asset or liability arising from a transaction, which is not a businesscombination that affects neither the accounting profit nor taxable profits (or deductible losses) andwill not result in taxable temporary differences and deductible temporary differences in equivalentamounts at the time of transaction, no deferred tax asset or liability is recognized.

For deductible losses and tax credits that can be carried forward, deferred tax assets are recognizedto the extent that it is probable that future taxable profits will be available against which thedeductible losses and tax credits can be utilized.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 69 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

29. Deferred tax assets/ deferred tax liabilities - continued

29.2 Deferred tax assets and deferred tax liabilities - continued

Deferred tax liabilities are recognized for taxable temporary differences associated withinvestments in subsidiaries, associates and joint ventures, except where the Group is able to controlthe timing of the reversal of the temporary differences and it is probable that the temporarydifferences will not be reversed in the foreseeable future. Deferred tax assets arising from deductibletemporary differences associated with investments in subsidiaries, associates and joint ventures arerecognized to the extent that it is probable that future taxable profits will be available against whichthe deductible temporary differences can be utilized and they are expected to be reversed in theforeseeable future.

At the balance sheet date, deferred tax assets and liabilities are measured at the tax rates applicablein the period in which the asset is realized or the liability is settled according to tax laws.

Current and deferred tax expenses or income are recognized in profit or loss for the period, exceptwhen they arise from transactions or events that are directly recognized in other comprehensiveincome or shareholders' equity, in which case they are recognized in other comprehensive incomeor shareholders' equity, and when they arise from business combinations, in which case they adjustthe carrying amount of goodwill.

At the balance sheet date, the carrying amount of deferred tax assets is reviewed and reduced if itis no longer probable that sufficient taxable profits will be available in the future to allow the benefitof deferred tax assets to be utilized. Any such reduction in amount is reversed when it becomesprobable that sufficient taxable profits will be available.

29.3 Income tax offsetting

When the Group has a legal right to settle on a net basis and intends either to settle on a net basisor to realize the assets and settle the liabilities simultaneously, current tax assets and current taxliabilities are offset and presented on a net basis.

When the Group has a legal right to settle current tax assets and liabilities on a net basis, anddeferred tax assets and deferred tax liabilities relate to income taxes levied by the same taxationauthority on either the same taxable entity or different taxable entities which intend either to settlecurrent tax assets and liabilities on a net basis or to realize the assets and liabilities simultaneously,in each future period in which significant amounts of deferred tax assets or liabilities are expectedto be reversed, deferred tax assets and deferred tax liabilities are offset and presented on a net basis.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 70 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

30. Transactions denominated in foreign currencies and translation of financial

statements denominated in foreign currencies

30.1 Transactions denominated in foreign currencies

A foreign currency transaction is recorded, on initial recognition, by applying the spot exchangerate on the date of the transaction.

At the balance sheet date, foreign currency monetary items are translated into functional currencyusing the spot exchange rates at the balance sheet date. Exchange differences arising from thedifferences between the spot exchange rates prevailing at the balance sheet date and those on initialrecognition or at the previous balance sheet date are recognized in profit or loss for the period,except that (1) exchange differences related to a specific-purpose borrowing denominated in foreigncurrency that qualify for capitalization are capitalized as part of the cost of the qualifying assetduring the capitalization period; (2) exchange differences related to hedging instruments for thepurpose of hedging against foreign currency risks are accounted for using hedge accounting; (3)exchange differences arising from changes in the carrying amounts (other than the amortized cost)of monetary items at fair value through other comprehensive income are recognized as othercomprehensive income.

When the consolidated financial statements include foreign operation(s), if there is foreign currencymonetary item constituting a net investment in a foreign operation, exchange differences arisingfrom changes in exchange rates are recognized as "exchange differences arising from translation offinancial statements denominated in foreign currencies" in other comprehensive income, and inprofit or loss for the period upon disposal of the foreign operation.

Foreign currency non-monetary items measured at historical cost are translated to the amounts infunctional currency at the spot exchange rates on the dates of the transactions. Foreign currencynon-monetary items measured at fair value are re-translated at the spot exchange rate on the datewhen the fair value is determined. Difference between the re-translated functional currency amountand the original functional currency amount is treated as changes in fair value (including changesin exchange rate) and is recognized in profit or loss or as other comprehensive income.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 71 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

30. Transactions denominated in foreign currencies and translation of financial

statements denominated in foreign currencies - continued

30.2 Translation of financial statements denominated in foreign currencies

For the purpose of preparing the consolidated financial statements, financial statements of a foreignoperation are translated from the foreign currency into RMB using the following method: assetsand liabilities on the balance sheet are translated at the spot exchange rate prevailing at the balancesheet date; shareholders' equity items except for translation differences arising from translation offoreign currency financial statements items in retained earnings and other comprehensive incomeare translated at the spot exchange rates at the dates on which such items arose; all items in theincome statement as well as items reflecting the distribution of profits are translated at the averageexchange rates of the accounting period of the consolidated financial statements; retained earningsat the beginning of the year are the converted year-end retained earnings of the previous year. Theyear-end retained earnings are calculated and presented in accordance with the items of profitdistribution after conversion. The difference between the translated assets and the aggregate ofliabilities and shareholders' equity items is recognized as other comprehensive income and includedin shareholders' equity.

Cash flows arising from a transaction in foreign currency and the cash flows of a foreign subsidiaryare translated at average exchange rate during the accounting period of consolidated financialstatements. The effect of exchange rate changes on cash and cash equivalents is regarded as areconciling item and presented separately in the cash flow statement as "effect of exchange ratechanges on cash and cash equivalents".

The amount at the beginning of the year and the comparative figures of previous year are presentedat the translated amounts in the previous year's financial statements.

On disposal of the Group's entire interest in a foreign operation, or upon a loss of control over aforeign operation due to disposal of certain interest in it or other reasons, the Group transfers theaccumulated exchange differences arising from translation of financial statements of this foreignoperation attributable to the owners' equity of the Company and presented under othercomprehensive income, to profit or loss in the period in which the disposal occurs.

In case of a disposal of part equity investments or other reason leading to lower interest percentagein foreign operations but does not result in the Group losing control over a foreign operation, theexchange differences arising from the translation difference of financial statements denominated inforeign currencies related to this disposed part are re-attributed to non-controlling interests and arenot recognized in profit or loss. For partial disposals of equity interests in foreign operations whichare associates or joint ventures, the proportionate share of the accumulated exchange differencesarising from translation difference of financial statements denominated in foreign currencies isreclassified to profit or loss.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 72 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

31. Leases

A lease is a contract in which the lessor, for a certain period of time, gives the lessee the right touse the assets to obtain a consideration.

On the contract start date, the Group assesses whether the contract is a lease or includes a lease. Ifone party in the contract transfers the right to control the use of one or more identified assets withina certain period in exchange for consideration, the contract is a lease or includes a lease. Unless thecontract terms and conditions change, the Group will not re-evaluate whether the contract is a leaseor includes a lease.

31.1 The Group as lessee

31.1.1 Separating components of a lease

For a contract that contains one or more lease components or non-lease components, the Groupseparates each individual lease and non-lease component and allocates the contract considerationin the relative proportion of the sum of the individual price of each lease component and theindividual price of the non-lease component.

31.1.2 Right-of-use assets

Except for short-term leases and leases of low-value assets, the Group recognizes the right-of-useassets of the leases at the commencement date. The commencement date of the lease is the datefrom which the lessor provides the leased assets to make them available for use by the Group. Right-of-use assets are initially measured at cost. The cost includes:

? the amount of the initial measurement of the lease liabilities.? any lease payments made at or before the commencement date, less any lease incentives.? any initial direct costs incurred by the Group.? an estimate of costs to be incurred by the Group in dismantling and removing the underlyingasset, restoring the site on which it is located or restoring the underlying asset to the conditionrequired by the terms and conditions of the lease.

Right-of-use assets are depreciated by the Group in accordance with the ASBE No.4 Fixed Assets.If the Group is reasonably certain, that the lease will transfer ownership of the underlying asset tothe Group by the end of the lease term, the right-of-use assets are depreciated from thecommencement date to the end of the useful life of the underlying asset. Otherwise, the right-of-use assets are depreciated from the commencement date to the earlier of the end of the useful lifeof the right-of-use assets or the end of the lease term.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 73 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

31. Leases - continued

31.1 The Group as lessee - continued

31.1.3 Lease liabilities

Except for short-term leases and leases of low-value assets, the Group initially measures leaseliabilities at the present value of the outstanding lease payments at the commencement date. Incalculating the present value of the lease payments, the Group uses the implicit interest rate of thelease as the discount rate. If it is not possible to determine the implicit interest rate of the lease, theincremental borrowing rate shall be applied.

The lease payments comprise the following payments by the Group for the right to use theunderlying asset during the lease term:

? fixed payments (including in-substance fixed payments), less any lease incentives.? variable lease payments that depend on an index or a rate.? the exercise price of a purchase option if the Group is reasonably certain to exercise that

option.? payments for terminating the lease, if the lease term reflects the Group exercising an optionto terminate the lease.? amounts expected to be payable by the Group under residual value guarantees.

Variable lease payments that depend on an index or a rate, are initially measured using the index orrate as at the commencement date. Variable lease payments not included in the measurement of thelease liabilities, are recognized in profit or loss, or in the cost of relevant assets, in the period ofthose payments.

After the commencement date, interest expenses on the lease liabilities in each period during thelease term is calculated by a constant periodic rate of interest and included in profit or loss orcharged to cost of related assets.

After the commencement date, the Group shall remeasure the lease liabilities and makecorresponding adjustments to the related right-of-use assets in the following circumstances. If thecarrying amount of the right-of-use assets is reduced to zero and there is a further reduction in themeasurement of the lease liabilities, the Group shall recognize the difference in profit or loss:

? where there is a change in the lease term, or in the assessment of an option to purchase the

underlying asset, the Group remeasures the lease liabilities, on the basis of the revised leases

payments and the revised discount rate.? where there is a change in the amounts expected to be payable under a residual value guarantee,

or in future lease payments resulting from a change in an index or a rate used to determine

those payments, the Group remeasures the lease liabilities, on the basis of the revised lease

payments and the unchanged discount rate, unless the change in the lease payments results

from a change in floating interest rates, in which case a revised discount rate is applied to

calculate the present value.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 74 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

31. Leases - continued

31.1 The Group as lessee - continued

31.1.4 Short-term leases and leases of low-value assets

The Group elects not to recognize right-of-use assets or lease liabilities for short-term leases andleases of low-value assets, i.e., port and terminal facilities, buildings, machinery and equipment,furniture, fixture and other equipment, motor vehicles and cargo ships and others. A short-termlease is a lease that, at the commencement date, has a lease term of 12 months or less and does notcontain a call option. A lease of low-value assets is a lease that, the value of the underlying asset islower when it is new. For short-term leases and leases of low-value assets, the Group recognizesthe lease payments in profit or loss, or in the cost of related assets on a straight-line basis over eachperiod within the lease term.

31.1.5 Lease modifications

A lease modification should be accounted for as a separate lease if both of the following apply:

? the modification increases the scope of the lease by adding the right to use one or moreunderlying assets.? the consideration for the lease increases by an amount commensurate with the stand-aloneprice for the increase in scope and any appropriate adjustments to that stand-alone priceaccording to the circumstances of the particular contract.

For a lease medication that is not accounted for as a separate lease, at the effective date of the leasemodification, the Group should allocate the consideration in the modified contract, determine thelease term of the modified lease and remeasure the lease liabilities based on the present value of thechanged lease payments and the revised discount rate.

For lease modifications that decrease the scope of the lease or shorten the term of the lease, theGroup should decrease the carrying amount of the right-of-use assets with any gain or loss relatingto the partial or full termination of the lease recognized in profit or loss. For re-measurement oflease liabilities due to other lease modifications, a corresponding adjustment is made to the carryingamount of the right-of-use assets.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 75 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

31. Leases - continued

31.1 The Group as lessee - continued

31.1.6 Sale and leaseback transactions

The Group as seller-lessee

The Group applies the requirements of Revenue Standard to determine whether the transfer of anasset is accounted for as a sale of that asset. If the transfer of an asset does not constitute a sale, theGroup shall continue to recognize the transferred assets, recognize a financial liability equal to thetransfer proceeds and accounts for such financial liability in accordance with the AccountingStandards for Business Enterprises No. 22 - Financial Instruments: Recognition and Measurement.If the transfer of an asset is a sale, the Group shall measure the right-of-use assets arising from theleaseback at the proportion of the previous carrying amount of the asset that relates to the right ofuse, and recognize any gain or loss for rights transferred to the lessor only.

31.2 The Group as lessor

31.2.1 Separating components of a lease

For a contract that contains lease components and non-lease components, the Group allocates thecontract consideration in accordance with the Revenue Standards on allocation of transaction prices,based on the respective individual prices of the lease components and the non-lease components.

31.2.2 Classification of leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all therisks and rewards of ownership. All other leases are classified as operating leases.

31.2.2.1 The Group as lessor under operating leases

The Group recognizes lease receipts from operating leases as rental income using a straight-linemethod over the respective periods of the lease term. The Group's initial direct costs incurred inconnection with operating leases are capitalized when the costs incurred, and are allocated to profitor loss for the period over the lease term on the same basis as the recognition of rental income.

Variable lease receipts acquired by the Group in connection with operating leases that are notincluded in the lease receipts are recognized in profit or loss for the period when they are actuallyincurred.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 76 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

31. Leases - continued

31.2 The Group as lessor - continued

31.2.2 Classification of leases - continued

31.2.2.2 The Group as lessor under finance leases

At the commencement date, the Group recognizes a finance lease receivable at the amount equal tothe net lease investment with assets under finance lease derecognized. The net lease investment isthe sum of any unguaranteed residual value and the present value of the lease receipts over the leaseterm discounted at the interest rate implicit in lease.

The lease receivable comprises the following payments collected by the Group from the lessee forthe transfer of the right to use the underlying assets during the lease term:

? fixed payments (including in-substance fixed payments) paid by the lessee, less any leaseincentives.? variable lease payments that depend on an index or a rate.? the exercise price of a purchase option, provided that it is reasonably determined that thelessee will exercise the option.? payments for terminating the lease, provided that the lease term reflects that the lessee will

exercise the option to terminate the lease;? residual value of guarantee provided to the Group by the lessee, a party related to the lessee

and an independent third party with the financial ability to fulfil the guarantee obligations.

Variable lease receipts not included in the net lease investment are recognized in profit or loss whenthey are actually incurred.

Interest income for each period over the lease term is calculated and recognized by the Group at afixed periodic rate.

31.2.3 Subleases

As the lessor of a sublease, the Group accounts for the original lease contract and the subleasecontract on a separate basis. The Group classifies the subleases based on the right-of-use assetsgenerating from the original lease rather than the underlying assets of the original lease.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 77 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

31. Leases - continued

31.2 The Group as lessor - continued

31.2.4 Lease modifications

The Group accounts for a modification to an operating lease as a new lease from the effective dateof the modification, considering any lease advances or receivables relating to the original lease asthe lease receipts for the new lease.

A lease modification should be accounted for as a separate lease if there is a modification in afinance lease and both of the followings apply:

? the modification increases the scope of the lease by adding the right to use one or moreunderlying assets; and? the consideration for the lease increases by an amount commensurate with the stand-aloneprice for the increase in scope with any appropriate adjustment to that stand-alone price.

For a modification to a finance lease that is not accounted for as a separate lease, the Group accountsfor the modification as follows:

? If the lease would have been classified as an operating lease had the modification been

effective at the commencement date, the Group should account for the lease modification asa new lease from the effective date of the modification, and measure the carrying amount ofthe underlying assets at the amount equal to the net lease investment before the effective dateof the modification;? If the lease would have been classified as a finance lease had the modification been effective

at the commencement date, the Group should account for it in accordance with the provisionson contract modification and renegotiation under Accounting Standards for BusinessEnterprises No. 22 - Financial Instruments: Recognition and Measurement.

31.2.5 Sale and leaseback transactions

The Group as the buyer-lessor

If the transfer of an asset in a sale and leaseback transaction does not constitute a sale, the Groupdoes not recognize the transferred asset but a financial asset at an amount equal to the transferproceeds, and accounts for such financial asset under the Accounting Standards for BusinessEnterprises No. 22 - Financial Instruments: Recognition and Measurement. If the transfer of anasset constitutes a sale, the Group accounts for the purchase of the asset in accordance with otherapplicable Accounting Standards for Business Enterprises and accounts for the lease of the asset.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 78 -

(IV) SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING ESTIMATES - continued

32. Safety production cost

According to the Administrative Measures for the Collection and Utilization of Enterprise WorkSafety Funds (Cai Zi [2022] No. 136) jointly issued by the Ministry of Finance and the EmergencyDepartment on 13 December 2022, safety production cost set aside by the Group is directly includedin the cost of relevant products or recognized in profit or loss for the period, and transferred tospecific reserve simultaneously. When safety production cost set aside is utilized, if the costsincurred can be categorized as expenditure, the costs incurred should be charged against the specificreserve. If the costs set aside are used to build up fixed assets, the costs should be charged toconstruction in progress, and reclassified to fixed assets when the safety projects are ready forintended use. Meantime, expenditures in building up fixed assets are directly charged against thespecific reserve with the accumulated depreciation recognized at the same amount. Depreciationwill not be made in the future period on such fixed assets.

33. Exchange of non-monetary assets

When the non-monetary assets are of commercial substance and the fair value of assets received orthe assets given up can be measured reliably, the non-monetary transactions are measured at fairvalue. For the asset received, the fair value of the asset given up and related taxes payable arerecognized as the cost at initial recognition; For the asset given up, at derecognition, the differencebetween the fair value and the carrying amount is recognized in profit or loss for the current period.When there is clear evidence indicating that the fair value of the received asset is more reliable, forthe asset received, the fair value of the asset received and related taxes payable are recognized asthe cost at initial recognition; For the asset given up, at derecognition, the difference between thefair value of the asset received and the carrying amount of the asset given up is recognized in profitor loss for the current period.

When the non-monetary transactions fail to meet criteria to be measured at fair value, thetransactions are measured at carrying amounts. For the asset received, the carrying amount of theasset given up and relevant taxes payable are recognized as the cost of at initial recognition. For theasset given up, at derecognition, no profit or loss is recognized.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 79 -

(V) CRITICAL JUDGMENTS IN APPLYING ACCOUNTING POLICIES AND KEY

ASSUMPTIONS AND UNCERTAINTIES IN ACCOUNTING ESTIMATES

In the application of accounting policies and accounting estimates as set out in Note (IV), the Groupis required to make judgments, estimates and assumptions about the carrying amounts of items inthe financial statements that cannot be measured accurately, due to the internal uncertainty of theoperating activities. These judgments, estimates and assumptions are based on historical experienceof the Group's management as well as other factors that are considered to be relevant. Actual resultsmay differ from these estimates.

The Group regularly reviews the judgments, estimates and assumptions on a going concern basis.Changes in accounting estimates which only affect the current period should be recognized in thecurrent period; changes which not only affect the current but the future periods should be recognizedin the current and future periods.

1. Key assumptions and uncertainties used in important judgments and accounting

estimates

At the balance sheet date, key assumptions and uncertainties in critical judgments and accountingestimates that are likely to lead to significant adjustments to the carrying amounts of assets andliabilities in the future are as follows:

1.1 Goodwill impairment

The book value of goodwill on 31 December 2024 is RMB 5,933,310,929.34. The Group willconduct impairment testing on goodwill at least annually. For the purpose of impairment testing,the recoverable amount of each assets group and combination of assets groups that generategoodwill of the Group is determined by fair value less estimated disposal expenses and by thepresent value of estimated future cash flows, which involve the judgment of management.

1.2 Recognition of deferred income tax

The Group calculates and makes provision for deferred tax liabilities according to the profitdistribution plans of subsidiaries, associates and joint ventures and relevant provisions of tax law.For retained earnings of the investee which are not expected to be distributed, since the profits willbe used for the daily operation and future development of the investee, no deferred tax liabilitiesare recognized. If the profits to be actually distributed in future years are more or less than thoseexpected, corresponding deferred tax liabilities will be recognized or reversed in profit or loss forthe period at the earlier of the date on which the profit distribution plan is changed and the date onwhich the profit distribution is declared.

Deferred tax assets are recognized based on the deductible temporary differences and thecorresponding tax rate, to the extent that it is probable that future taxable profits will be availableagainst which the deductible temporary differences can be utilized. If the actual taxable income infuture years are more or less than that expected, corresponding deferred tax assets will berecognized or reversed in profit or loss for the period in which they are actually incurred.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 80 -

(V) CRITICAL JUDGMENTS IN APPLYING ACCOUNTING POLICIES AND KEY

ASSUMPTIONS AND UNCERTAINTIES IN ACCOUNTING ESTIMATES - continued

1. Key assumptions and uncertainties used in important judgments and accounting

estimates - continued

1.3 Estimated useful lives and residual value of fixed assets and intangible assets

The Group assesses the estimated useful lives and residual value of fixed assets and intangible assets.Such estimate is made by reference to the historical experience of actual useful lives and residualvalue of fixed assets and intangible assets of similar nature and function, and is subject to significantchanges due to technical innovation and fierce industry competition. Where the estimated usefullives and residual value of fixed assets and intangible assets are less than the previous estimates,the Group will increase the depreciation and amortization, or write off or eliminate the technicallyobsolete fixed assets or intangible assets.

(VI) CHANGES IN SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES

1. Changes in significant accounting policies and their impacts

(1) For the year ended 31 December 2024, the Group implemented the relevant provisions andguidelines of the Accounting Standards for Business Enterprises issued by the Ministry of Financein recent years, mainly including:

1) Provisions on "Division of current liabilities and non-current liabilities" in Accounting Standardsfor Business Enterprises Interpretation No. 17 (CK [2023] No. 21) (hereinafter referred to as"Interpretation No. 17")

According to Interpretation No. 17, when the Group classifies the liquidity of liabilities, it onlyconsiders whether the Group has the substantive right to postpone the settlement of liabilities tomore than one year after the balance sheet date (hereinafter referred to as "the right to postpone thesettlement of liabilities"), without considering whether the Group has the subjective possibility ofexercising the above rights.

For the liabilities arising from the Group's loan arrangements, if the right of the Group to postponethe repayment of the liabilities depends on whether the Group has complied with the conditionsspecified in the loan arrangements (hereinafter referred to as "contractual conditions"), the Grouponly considers the contractual conditions that should be complied with on or before the balancesheet date when dividing the liquidity of the relevant liabilities, without considering the impact ofcontractual conditions that should be complied with by the Group after the balance sheet date.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 81 -

(VI) CHANGES IN SIGNIFICANT ACCOUNTING POLICIES AND ACCOUNTING

ESTIMATES - continued

1. Changes in significant accounting policies and their impacts - continued

If the Group classifies the above options as equity instruments and recognizes them separately asequity components of composite financial instruments in accordance with the Accounting Standardsfor Business Enterprises No. 37- Presentation of financial instruments, the liquidity division of theliabilities that the Group pays off by delivering its own equity instruments at the option of thecounterparty will not be affected; On the contrary, if the above options cannot be classified as equityinstruments, it will affect the liquidity classification of the liabilities.

The adoption of this provision has not had a significant impact on the Group's financial position andoperating results.

2) Provisions on "Accounting treatment for quality assurance of guarantee type that does not belongto individual performance obligations" in Accounting Standards for Business EnterprisesInterpretation No. 18 (CK [2024] No. 24) (hereinafter referred to as "Interpretation No. 18").

According to the provisions of Interpretation No. 18, the company will include the accrued warrantycost in the " operating costs ".

The adoption of this provision has not had a significant impact on the Company's financial positionand operating results.

(VII) TAXES

1. Major taxes and tax rates

TaxesTax basisTax rate
Enterprise income taxTaxable income8.25%-34% (Note 1)
Dividend income tax5%,10% (Note 2)
Value-added tax (Note 3) (hereinafter referred to as "VAT")Income from sale of goods9%,13%
Income from transportation, loading and unloading business and part of modern service industries6%
Income from sale of real estate, property management, lease of real estate, etc.3%, 5%, 9%
Income from leases of movable properties13%
Social contribution tax (Note 4)Income0.65%-7.6%
Deed taxLand use right and property transfer amount3%-5%
Property tax70% of cost of property or rental income1.2% or 12%
City maintenance and construction taxVAT paid1%-7%
Education surtaxVAT paid3%
Land use taxLand area actually occupiedRMB 1-12 per square meter
Environmental protection taxAmount of pollution equivalents of the taxable air pollutants converted based on the quantity of pollutions dischargedRMB 1.2-1.8 per pollution equivalent

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 82 -

(VII) TAXES - continued

1. Major taxes and tax rates - continued

Note 1: The Group's enterprise income tax is calculated based on the current tax rate stipulated by

local tax laws. Among them, the Company is subject to an enterprise income tax rate of25%, the subsidiaries set up in Hong Kong are subject to an enterprise income tax rate of

8.25% and 16.5%, the majority of subsidiaries set up in China are subject to an enterpriseincome tax rate of 25%, and the other overseas subsidiaries are subject to enterpriseincome tax rates between 10% and 34%.

The Company obtains dividends distributed by overseas subsidiaries and should payenterprise income tax at a rate of 25% in accordance with relevant Chinese tax laws. TheCompany obtains taxable income outside of China, and the amount of income tax that hasbeen paid abroad can be offset with the current taxable amount. The credit limit is thetaxable amount calculated in accordance with the provisions of the Enterprise Income TaxLaw.

Note 2: Foreign investors who receive dividends of profits from Chinese subsidiaries in 2008 and

thereafter generally shall pay withholding income tax at a rate of 10% in accordance withthe relevant provisions on the PRC enterprise income tax. For companies incorporated incertain regions (including Hong Kong and Singapore), if the companies meet relevantconditions, they will enjoy a preferential tax rate of 5%.

Note 3: The VAT amount is the balance of the output tax less the deductible input tax, and the

output tax is calculated in accordance with the sales income and the corresponding tax ratestipulated in the relevant tax laws of China.

Note 4: The social contribution tax is the tax paid by TCP Participa??es S.A. (hereinafter referred

to as "TCP"), an overseas subsidiary of the Group, to the local government.

2. Tax preference and approval documents

Certain subsidiaries of the Group in China are recognized as high-tech enterprises or encouragedindustrial enterprises in the region and are subject to an enterprise income tax rate of 15%. Some ofGroup's some subsidiaries inside of China may pay corporate income tax at the rate of 15%according to the preferential policies of Qianhai Shenzhen Hong Kong Modern Service IndustryCooperation Zone.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 83 -

(VII) TAXES - continued

2. Tax preference and approval documents - continued

Certain subsidiaries of the Group in China are small and micro enterprises and are subject to apreferential tax rate of 20%. In accordance with the Announcement on Relevant Tax and FeePolicies for Further Supporting the Development of Micro and Small Enterprises and IndividualIndustrial and Commercial Households (Announcement No. 12 of the Ministry of Finance and theState Administration of Taxation in 2023), for small and micro enterprises, the taxable income iscalculated at a reduced rate of 25% and the enterprise income tax is paid at a rate of 20% from 1January 2023 and 31 December 2027.

Some subsidiaries of the Group outside China can reduce or exempt corporate income tax accordingto relevant local tax policies.

From 1 January 2023 to 31 December 2027, the urban land use tax for certain domestic subsidiariesof the Group on the land for bulk commodity storage facilities is levied at the reduced rate of 50%of the tax amount applicable to the grade of the land.

As approved by Shekou Taxation Sub-bureau of Shenzhen Tax Bureau, State Administration ofTaxation on 12 October 2017, certain subsidiaries of the Group are exempted from VAT forauxiliary logistics services (warehousing services, excluding delivery services) provided tooverseas enterprises.

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS

1. Cash and bank balances

Item31/12/202431/12/2023
Original CurrencyExchange rateRMBOriginal CurrencyExchange rateRMB
Cash————457,486.90————974,692.93
Including: RMB300.001.0000300.002,767.601.00002,767.60
USD1,327.587.18849,543.1831,847.377.0827225,565.37
HKD6,354.100.92605,884.1527,873.900.906225,259.89
Others161,212,970.72-441,759.5737,752,399.93-721,100.07
Bank deposits————11,769,350,938.86————13,934,385,410.92
Including: RMB7,922,930,866.841.00007,922,930,866.848,215,456,953.081.00008,215,456,953.08
USD328,306,260.167.18842,359,996,720.94450,261,524.897.08273,189,067,302.34
HKD764,174,676.630.9260707,656,317.541,337,109,431.380.90621,211,715,308.91
EUR3,955,241.687.525729,765,962.3283,365,808.017.8592655,188,558.31
GBP68,592.099.0765622,576.10-9.0411-
AUD4,590,999.434.507020,691,634.437,503,763.114.848436,381,245.06
Others340,388,882,836.85-727,686,860.6926,946,239,115.00-626,576,043.22
Other cash and bank balances————114,600,721.02————54,207,918.46
Including: RMB74,726,938.791.000074,726,938.7914,920,544.771.000014,920,544.77
HKD283.500.9260262.53181.000.9062164.03
Others1,622,193,641.17-39,873,519.701,795,121,602.79-39,287,209.66
Cash deposited in the finance company4,745,991,554.351.00004,745,991,554.352,090,078,155.931.00002,090,078,155.93
Total————16,630,400,701.13————16,079,646,178.24
Including: Total amount of funds deposited overseas5,449,122,430.534,143,910,318.92

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 84 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

1. Cash and bank balances - continued

Note 1: The interest receivable at the end of the year amounted to RMB 35,470,534.89.

Note 2: Cash deposited in the finance company included the interest receivable amounting to

RMB 35,221,381.65.

Note 3: Restricted use of cash at bank and on hand at the end of the year.

Item31/12/202431/12/2023Reasons for restricted use
Interest receivable70,691,916.5414,497,091.00Not actually received
Performance bond41,064,199.7040,482,889.76Not available for withdrawal at any time
Litigation freezing funds1,826,085.981,826,085.98Not available for withdrawal at any time
Bill deposit1,536,194.00-Not available for withdrawal at any time
Guarantee deposit200,000.004,214,480.40Not available for withdrawal at any time
ETC card frozen funds12,750.0012,000.00Not available for withdrawal at any time
Total115,331,146.2261,032,547.14

2. Financial assets held for trading

Item31/12/202431/12/2023
Financial assets classified as at FVTPL5,685,135,472.014,568,806,108.84
Including: Investments in debt instruments-450,209.48
Structured deposits5,685,135,472.014,568,355,899.36
Total5,685,135,472.014,568,806,108.84

3. Bills receivable

(1) Category of bills receivable

Category31/12/202431/12/2023
Bank acceptance263,127,883.63315,150,195.09
Commercial acceptance7,000,000.0010,000,000.00
Total270,127,883.63325,150,195.09

Note: For the year ended 31 December 2024, no provision for bad debts of bills receivable is

assessed on an individual basis and, the acceptor of bank acceptance and commercialacceptance for which provision for bad debts is assessed on a portfolio basis has high creditratings with no significant credit risks, therefore, no provision for bad debts is made.

(2) As at 31 December 2024, the Group has no bills receivable pledged.

(3) As at 31 December 2024, bills receivable endorsed or discounted by the Group and not yet

due on the balance sheet date.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 85 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

3. Bills receivable - continued

ItemAmount derecognized at the end of the yearUnrecognized amount at the end of the year
Bank acceptance68,052,445.5917,496,058.18

(4) As at 31 December, 2024, the Group has no bills transferred to accounts receivable due to

the drawer's failure to perform.

(5) The Group has no bills receivable written off for the year ended 31 December 2024.

4. Accounts receivable

(1) Overall situation of accounts receivable

Category31/12/202431/12/2023
Accounts receivable1,282,371,828.871,194,923,829.34
Less: Provision for bad debts88,963,445.0991,022,363.09
Total1,193,408,383.781,103,901,466.25

(2) Aging analysis of accounts receivable

Aging31/12/202431/12/2023
Book valueProportion (%)Provision for bad debtsBook valueProportion (%)Provision for bad debts
Within 1 year (Including 1 year)1,184,171,645.4592.343,052,874.641,112,613,215.9993.1119,149,366.89
1-2 years (Including 2 years)25,773,736.312.0115,217,006.1523,735,983.671.9918,626,841.23
2-3 years (Including 3 years)18,788,751.531.4717,375,034.323,139,299.760.26793,064.06
More than 3 years53,637,695.584.1853,318,529.9855,435,329.924.6452,453,090.91
Total1,282,371,828.87100.0088,963,445.091,194,923,829.34100.0091,022,363.09

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 86 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

4. Accounts receivable - continued

(3) Disclosure of accounts receivable by category

Credit ratingExpected credit loss rate (%)Book valueProvision for bad debtsCarrying amountProvision for bad debts
AgingTotalAgingTotal
Within 1 year1-2 years2-3 yearsMore than 3 yearsWithin 1 year1-2 years2-3 yearsMore than 3 years
A0.00-0.10733,738,147.982,297,383.05213,471.9621,223.14736,270,226.1370,851.91193,993.2798,320.5521,223.14384,388.87735,885,837.26Accrued according to the expected loss rate of each rating
B0.10-0.30365,349,709.553,538,705.531,166,853.33262,901.93370,318,170.3465,045.30241,905.4161,748.61262,901.93631,601.25369,686,569.09Accrued according to the expected loss rate of each rating
C0.30-50.0080,357,827.672,993,912.0238,769.49842,481.2584,232,990.43367,341.11240,254.7138,769.49842,481.251,488,846.5682,744,143.87Accrued according to the expected loss rate of each rating
D50.00-100.004,725,960.2516,943,735.7117,369,656.7552,511,089.2691,550,441.972,549,636.3214,540,852.7617,176,195.6752,191,923.6686,458,608.415,091,833.56Low probability of recovery
合计1,184,171,645.4525,773,736.3118,788,751.5353,637,695.581,282,371,828.873,052,874.6415,217,006.1517,375,034.3253,318,529.9888,963,445.091,193,408,383.78

Including: Provision for bad debts assessed on an individual basis at the end of the year:

Name31 December 2024Reason for provision
Book valueProvision for bad debtsExpected credit loss rate (%)
Client 124,908,308.4424,908,308.44100.00Low probability of recovery
Client 214,965,689.9814,965,689.98100.00Low probability of recovery
Client 36,304,434.026,304,434.02100.00Low probability of recovery
Client 46,104,490.216,104,490.21100.00Low probability of recovery
Client 55,700,298.865,700,298.86100.00Low probability of recovery
Others33,567,220.4628,475,386.9084.83— —
Total91,550,441.9786,458,608.41— —

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 87 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

4. Accounts receivable - continued

(4) Measurement of expected credit loss at an amount equivalent to the lifetime expected credit

loss

ItemLifetime expected credit loss (not credit-impaired)Lifetime expected credit loss (credit-impaired)Total
As at 1 January 202410,619,515.9080,402,847.1991,022,363.09
Book value of accounts receivable as at 1 January 2024
- Transfer to credit-impaired accounts receivable-2,727,505.552,727,505.55-
- Reversal of accounts receivable that are not credit-impaired---
Provision for the year2,435,515.936,539,340.038,974,855.96
Reversal for the year-6,794,914.75-407,893.03-7,202,807.78
Effect of changes in the scope of consolidation-788,447.74788,447.74
Write off in current year--57,892.46-57,892.46
Other changes-1,027,774.85-3,533,746.61-4,561,521.46
As at 31 December 20242,504,836.6886,458,608.4188,963,445.09

(5) For the year ended 31 December 2024, the Group has no significant provision for bad debts

recovered or reversed this year.

(6) Accounts receivable written off in the year

ItemNatureAmountReason for write-offProcedures performedArising from related party transactions or not
Client 6Service fees47,020.00Confirmed as irrecoverableYesNo
Client 7Service fees8,527.46Confirmed as irrecoverableYesNo
Client 8Service fees2,345.00Confirmed as irrecoverableYesNo
Total— —57,892.46— —— —— —

(7) The top five balances of accounts receivable at the end of the year classified by debtor

Name of entityRelationship with the GroupBook valueAgingProvision for bad debtsProportion of the amount to the total accounts receivable (%)
Client 9Third party289,218,829.81Within 1 year, 1-2 years84,976.9022.55
Client 10Third party54,619,613.76Within 1 year, 1-2 years11,418.804.26
Client 11Third party47,963,363.49Within 1 year23,473.723.74
Client 12Third party34,630,956.90Within 1 year-2.70
Client 13Third party30,613,764.04Within 1 year, 1-2 years7,978.882.39
Total457,046,528.00127,848.3035.64

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 88 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

5. Receivables under financing

(1) Classification of receivables under financing

Item31/12/202431/12/2023
Bank acceptance measured at fair value-2,001,669.46

(2) As at 31 December 2024, the Group has no pledged receivables under financing.

(3) At the end of the year, there is no Company's receivables under financing that have been

endorsed or discounted and have not yet matured at the balance sheet date.

6. Prepayments

(1) Aging analysis of prepayments

Aging31/12/202431/12/2023
Book valueProportion (%)Impairment provisionBook valueProportion (%)Impairment provision
Within 1 year (including 1 year)58,397,947.0198.69-36,798,888.0197.70-
1-2 years (including 2 year)620,707.851.05-615,427.751.63-
2-3 years (including 3 year)8,000.000.01-129,361.040.34-
More than 3 years150,462.360.25-120,875.500.33-
Total59,177,117.22100.00-37,664,552.30100.00-

(2) As at 31 December 2024, the Group has no significant prepayments aged more than one

year.

(3) The top five balances of prepayments at the end of the year classified by entities

Name of entityRelationship with the Company31/12/2024AgingProportion in total prepayments (%)Provision for bad debts
Supplier 1Third party15,347,156.55Within 1 year25.93Unsettled prepayment for premium
Supplier 2Third party5,491,648.66Within 1 year9.28Unsettled prepaid service charges
Supplier 3Third party3,344,997.38Within 1 year5.65Unsettled advance purchase payment
Supplier 4Third party3,025,232.04Within 1 year, more than 3 years5.11Unsettled prepayment for premium
Supplier 5Third party2,031,865.00Within 1 year3.43Unsettled prepayment for premium
Total29,240,899.6349.40

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 89 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

7. Other receivables

7.1 Presentation of other receivables

Item31/12/202431/12/2023
Dividends receivable554,387,723.94343,386,866.06
Other receivables612,111,619.96596,628,127.95
Total1,166,499,343.90940,014,994.01

7.2 Dividends receivable

(1) Presentation of dividends receivable by aging

Name of investee31/12/202431/12/2023Reason for non-recoveryWhether there is impairment and its judgment basis
Dividends receivable with an aging within 1 year436,240,220.68157,850,228.61————
Including:————————
Shanghai International Port (Group) Co., Ltd. (hereinafter referred to as "Shanghai Port Group")326,565,642.25-——No
China Nanshan Development (Group) Incorporation (hereinafter referred to as "Nanshan Group")74,028,000.0074,028,000.00——No
Euro-Asia Oceangate S.a.r.l.23,881,469.17-——No
China Ocean Shipping Agency Shenzhen Co., Ltd.10,575,000.0011,232,000.00——No
Dalian Port Logistics Network Co., Ltd.-30,605,256.76————
Yingkou Gangxin Technology Co., Ltd.-23,881,213.75————
Tin-can Island Container Terminal Ltd.-18,103,758.10————
Others1,190,109.26-——No
Dividends receivable with an aging of more than one year118,702,445.93185,880,368.05————
Including:————————
Nanshan Group74,028,000.00129,549,000.00Relevant procedures are being handled and past dividends are being paid in successionNo
Zhanjiang Merchants Port City Investment Co., Ltd. (hereinafter referred to as "Merchants Port City")38,809,044.7738,809,044.77Lack of fundsNo
COSCO Logistics (Zhanjiang) Co., Ltd.5,649,001.1613,449,001.16Lack of funds, and payment is made in installmentsNo
Tin-can Island Container Terminal Ltd.-3,856,922.12————
Others216,400.00216,400.00Lack of fundsNo
Sub-total554,942,666.61343,730,596.66————
Less: Provision for bad debts554,942.67343,730.60————
Total554,387,723.94343,386,866.06————

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 90 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

7. Other receivables - continued

7.2 Dividends receivable - continued

(2) Changes in provision for credit loss of dividends receivable

ItemStage 1Stage 2Stage 3Total
12-month expected credit lossLifetime expected credit loss (not credit-impaired)Lifetime expected credit loss (credit-impaired)
As at 1 January 2024343,730.60--343,730.60
Balance at 1 January 2024
- Transfer to Stage 2----
- Transfer to Stage 3----
- Reverse to Stage 2----
- Reverse to Stage 1----
Provision for the year211,212.07--211,212,07
Reversal for the year----
As at 31 December 2024554,942.67--554,942.67

(3) Details of provision for bad debts

Category31/12/2023Changes for the year31/12/2024
ProvisionRecovery or reversalCharge-off or write-offOther changes
Provision for bad debts assessed on an individual basis------
Provision for bad debts assessed on a portfolio basis343,730.60211,212,07---554,942.67
Total343,730.60211,212,07---554,942.67

7.3 Other receivables

(1) Aging analysis of other receivables

Aging31/12/202431/12/2023
Book valueProportion (%)Provision for bad debtsBook valueProportion (%)Provision for bad debts
Within 1 year (including 1 year)270,686,270.9223.005,873.33261,380,065.6516.833,386,613.18
1-2 years (including 2 year)34,852,514.762.961,639,836.84268,634,561.1617.29189,669,720.48
2-3 years (including 3 year)254,724,777.7421.64182,279,617.60189,029,374.1812.174,675,136.05
More than 3 years616,886,752.7752.40381,113,368.46834,322,127.2253.71759,006,530.55
Total1,177,150,316.19100.00565,038,696.231,553,366,128.21100.00956,738,000.26

(2) Disclosure of other receivables by nature

Item31/12/202431/12/2023
Operation compensation (Note 1)512,608,434.72857,551,782.45
Advance payment227,885,870.03264,603,548.43
Land compensation (Note 2)197,262,369.0089,630,000.00
Special subsidies collected on behalf19,779,450.0024,800,000.00
Security deposit28,631,566.4024,853,374.42
Others190,982,626.04291,927,422.91
Sub-total1,177,150,316.191,553,366,128.21
Less: Provision for bad debts565,038,696.23956,738,000.26
Total612,111,619.96596,628,127.95

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 91 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

7. Other receivables - continued

7.3 Other receivables - continued

(2) Disclosure of other receivables by nature - continued

Note 1: It is the operating compensation that the subsidiary of the Company shall collect from the

holding company of its non-controlling shareholders according to the agreement. As at 31December 2023, the Group has accumulated the compensation that has not been received,equivalent to RMB 857,551,782.45, and has withdrawn the provision for bad debts in full.For the year ended 31 December 2024, the Group recovers the compensation equivalentto RMB 316,715,160.00, and transfer back the provision for bad debts of RMB316,715,160.00 accordingly. As at 31 December 2024, the Group has accumulated thecompensation that has not been received, which is equivalent to RMB 512,608,434.72.The provision for bad debts have been fully withdrawn.

Note 2: On 9 October 2021, Zhanjiang Port (Group) Co., Ltd. (hereinafter referred to as

"Zhanjiang Port"), a subsidiary of the Company, signed the Agreement on the Recovery ofState owned Land Use Rights with local government agencies, which stipulates thatZhanjiang Port will return 195.68 mu of land located in Zhanjiang Comprehensive BondedZone, east of Shugang Avenue, to local government agencies at a price of RMB89,630,000.00. The above land has been handed over before 31 December 2021. As at 31December 2024, the above land compensation of RMB 89,630,000.00 has not beenrecovered.

On 4 September 2024, Zhanjiang Port signed the Agreement on the Recovery of Stateowned Land Use Rights with local government agencies, which stipulates that ZhanjiangPort will return 146,970.20 square meters of land and assets on the ground located in thenorth of Xiashan Port District of Zhanjiang to local government agencies at a price ofRMB 107,632,369.00. The above land and above ground assets have been transferredbefore 18 September 2024. As at 31 December 2024, the above land compensation ofRMB 107,632,369.00 has not been recovered.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 92 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

7. Other receivables - continued

7.3 Other receivables - continued

(3) Provision for credit loss of other receivables

Credit ratingExpected credit loss rate (%)31/12/202431/12/2023
12-month expected credit lossLifetime expected credit loss (not credit-impaired)Lifetime expected credit loss (credit-impaired)Total12-month expected credit lossLifetime expected credit loss (not credit-impaired)Lifetime expected credit loss (credit-impaired)Total
A0.00-0.10499,361,668.36--499,361,668.36596,631,116.95--596,631,116.95
B0.10-0.30--------
C0.30-50.00--------
D50.00-100.00--677,788,647.83677,788,647.83--956,735,011.26956,735,011.26
Book value499,361,668.36-677,788,647.831,177,150,316.19596,631,116.95-956,735,011.261,553,366,128.21
Provision for bad debts13,957.42-565,024,738.81565,038,696.232,989.00-956,735,011.26956,738,000.26
Carrying amount499,347,710.94-112,763,909.02612,111,619.96596,628,127.95--596,628,127.95

Significant other receivables for which provision for bad debts is assessed on an individual basis (credit rating of D)

Name of entity31/12/2024Provision for bad debtsECL rate (%)Reason for provision
Entity 14512,608,434.72512,608,434.72100.00Expected to be unrecoverable (Note)
Entity 15122,569,018.039,854,263.088.04No specific payment plan
Entity 1614,000,000.0014,000,000.00100.00Expected to be unrecoverable
Total649,177,452.75536,462,697.80— —— —

Note: Refer to Note (VIII) 7.3(2).

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 93 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

7. Other receivables - continued

7.3 Other receivables - continued

(4) Provision for bad debts

ItemStage 1Stage 2Stage 3Total
12-month expected credit lossLifetime expected credit loss (not credit-impaired)Lifetime expected credit loss (credit-impaired)
As at 1 January 20242,989.00-956,735,011.26956,738,000.26
Balance of other receivables at 1 January 2024
- Transfer to Stage 2----
- Transfer to Stage 3----
- Reverse to Stage 2----
- Reverse to Stage 1----
Provision for the year10,914.76-16,417,637.5616,428,552.32
Reversal for the year---379,923,568.34-379,923,568.34
Effect of changes in the scope of consolidation----
Charge-off for the year----
Write-off for the year----
Other changes53.66--28,204,341.67-28,204,288.01
As at 31 December 202413,957.42-565,024,738.81565,038,696.23

(5) The provision for bad debts recovered or reversed for the period that is significant inamount is listed as below:

Name of entityBook value of other receivablesReason and method of recovery or reversalBasis for determining the original provision for bad debtsAccumulated provision for bad debts before recovery or reversalAmount recovered or reversed
Entity 14512,608,434.72According to the reconciliation agreement, the debtor repaid part of the amountDetermined according to the financial status of previous years857,551,782.45316,715,160.00
Entity 171,634,741.75Debtor repays debt after negotiation between both partiesDetermined according to the financial status of previous years64,841,250.0963,206,508.34
Total514,243,176.47————922,393,032.54379,921,668.34

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 94 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

7. Other receivables - continued

7.3 Other receivables - continued

(6) The Group has no other receivables actually written off this year.

(7) The top five balances of other receivables at the end of the year classified by debtor

Name of entityRelationship with the GroupBook valueAgingProportion to total other receivables (%)Provision for credit impairment at the end of the yearNature
Entity 14The third party512,608,434.722-3 years, more than 3 years43.55512,608,434.72Operation compensation
Entity 18The third party197,262,369.00Within 1 year, more than 3 years16.76-Land compensation
Entity 15The third party122,569,018.032-3 years, more than 3 years10.419,854,263.08Advanced payments
Entity 19Associated enterprise37,374,974.401-2 years, more than 3 years3.18-loan
Entity 20The third party33,954,749.14Within 1 year2.88-Advanced payments
Total— —903,769,545.29——76.78522,462,697.80— —

8. Inventories

(1) Inventories by category

Item31/12/202431/12/2023
Book valueProvision for impairment of inventoriesCarrying amountBook valueProvision for impairment of inventoriesCarrying amount
Raw materials261,972,849.281,153,436.72260,819,412.56217,097,512.981,234,628.38215,862,884.60
Finished goods4,683,965.30-4,683,965.302,520,205.91-2,520,205.91
Others4,454,642.48-4,454,642.48515,102.36-515,102.36
Total271,111,457.061,153,436.72269,958,020.34220,132,821.251,234,628.38218,898,192.87

(2) Provision for impairment of inventories

Category1/1/2024IncreaseDecreaseEffect of translation of financial statements denominated in foreign currencies31/12/2024
ProvisionOthersReversal or charge-offOthers
Raw materials1,234,628.38--92,227.23-11,035.571,153,436.72

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 95 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

8. Inventories - continued

(2) Provision for impairment of inventories - continued

Provision for decline in value of inventories is made on an item-by-item basis and no provision fordecline in value of inventories is made on a portfolio basis. The reason for the write off of provisionfor impairment of inventories in this year is requisition and consumption.

(3) As at 31 December 2024, the Group has no capitalized borrowing cost in the balance of

inventories.

9. Non-current assets due within one year

(1) Presentation of non-current assets due within one year

Item31/12/202431/12/2023
Long-term receivables due within one year35,033,025.1117,468,849.83
Less: Provision for bad debts35,033.0317,468.85
Carrying amount34,997,992.0817,451,380.98

10. Other current assets

Item31/12/202431/12/2023
Input VAT to be deducted and certified110,187,182.64115,121,766.13
Prepaid taxes140,440,401.5371,771,659.09
Others1,070,228.602,780,075.65
Sub-total251,697,812.77189,673,500.87
Less: provision for impairment--
Total251,697,812.77189,673,500.87

11. Long-term receivables

(1) Details of long-term receivables

Item31/12/202431/12/2023Range of discount rate at the end of year
Book valueProvision for bad debtsCarrying amountBook valueProvision for bad debtsCarrying amount
Advances to shareholders (Note 1)1,169,988,750.651,169,988.751,168,818,761.901,167,470,819.351,167,470.821,166,303,348.536.15%-8.08%
Guarantees for finance leases1,453,195.681,453.201,451,742.4810,695,876.0110,695.8810,685,180.130-4.72%
Land compensation receivable (Note 2)2,641,932,000.00-2,641,932,000.002,691,932,000.00-2,691,932,000.00
Others169,062.40-169,062.404,996,969.31-4,996,969.31
Total3,813,543,008.731,171,441.953,812,371,566.783,875,095,664.671,178,166.703,873,917,497.97
Less: Long-term receivables due within 1 year35,033,025.1135,033.0334,997,992.0817,468,849.8317,468.8517,451,380.98
Long-term receivables due after 1 year3,778,509,983.621,136,408.923,777,373,574.703,857,626,814.841,160,697.853,856,466,116.99

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 96 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

11. Long-term receivables - continued

Note 1: It mainly represents the aggregate principal and interest receivable from Port of Newcastle

and Terminal Link SAS, equivalent to RMB 920,674,796.27 and RMB 215,013,954.38,respectively.

On 14 June 2018, China Merchants Port Holdings Company (hereinafter referred to as"CM Port"), a subsidiary of the Company, provided a long-term loan to Port of Newcastle,which signed in 2023 and has been extended to 31 December 2034. The loan carriesinterest at a rate of weighted average interest rate on debt as determined by local authorityof Port of Newcastle plus 0.5%.

On 31 May 2023, CM Port, a subsidiary of the Company, provided a long-term loan toTerminal Link SAS for making additional capital injection to Saigang project and chargedinterest to Terminal Link SAS at an interest rate of 6.15%.

Note 2: On 5 November 2019, Shantou CM Port Group Co., Ltd. (hereinafter referred to as

"Shantou Port"), a subsidiary of the Company entered into the Contract for the Acquisitionof State-Owned Land Use Rights in Shantou with Shantou Land Reserve Center. Pursuantto the contract, the land and attached buildings of approximately 370.96 mu located inZhuchi Deepwater Port on the south of Zhongshan East Road of Shantou should bereturned to Shantou Land Reserve Center by Shantou Port, which is amounting toRMB1,558,032,000.00. Among them, 183.63 mu of land and attached buildings have beentransferred in 2019, and the remaining 187.33 mu of land and attached buildings havebeen transferred in 2020. As at 31 December 2024, the land compensation ofRMB1,158,032,000.00 has not yet been recovered.

On 21 August 2020, Shantou Port and Shantou Haojiang District Land Reserve Centersigned the Shantou City State owned Land Use Right Purchase Contract, which stipulatesthat Shantou Port will hand back 152.34 mu of land and attached buildings located inWutian Farm, Yushi, Haojiang District, Shantou City to Shantou Haojiang District LandReserve Center at a price of RMB250,000,000.00. The above land and attached buildingshave been handed over before 31 December 2020. As at 31 December 2024, the landcompensation of RMB200,000,000.00 has not yet been recovered.

On 22 December 2020, Shantou Port entered into the Contract for the Acquisition of State-Owned Land Use Rights in Shantou with Shantou Land Reserve Center. Pursuant to thecontract, the land and attached buildings of approximately 648.78 mu located in ZhuchiDeepwater Port of Shantou should be returned to Shantou Land Reserve Center byShantou Port, which is amounting to RMB2,724,876,000.00. Among them, 320 mu ofland and attached buildings were transferred by 31 December 2020, which is amountingto RMB1,344,000,000.00, and the remaining 328.78 mu of land and attached buildingshave not been transferred. As at 31 December 2024, the land compensation of RMB1,283,900,000.00 has not yet been recovered.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 97 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

11. Long-term receivables - continued

(2) Long-term receivables disclosed by method of provision for bad debts

Category31 December 202431 December 2023
Book valueProvision for bad debtsCarrying amountBook valueProvision for bad debtsCarrying amount
AmountProportion (%)AmountProportion (%)AmountProportion (%)AmountProportion (%)
Provision for bad debts assessed on a portfolio basis3,813,543,008.73100.001,171,441.950.033,812,371,566.783,875,095,664.67100.001,178,166.700.033,873,917,497.97
Total3,813,543,008.73100.001,171,441.953,812,371,566.783,875,095,664.67100.001,178,166.703,873,917,497.97

Provision for bad debts assessed on a portfolio basis

Credit rating31 December 2024
Accounts receivableProvision for bad debtsProportion (%)
A3,813,543,008.731,171,441.950.03
Total3,813,543,008.731,171,441.95

(3) Provision for bad debts of long-term receivables

ItemStage 1Stage 2Stage 3Total
12-month expected credit lossLifetime expected credit loss (not credit-impaired)Lifetime expected credit loss (credit-impaired)
As at 1 January 20241,178,166.70--1,178,166.70
Book value of long-term receivables as at 1 January 2024----
- Transfer to Stage 2----
- Transfer to Stage 3----
- Reverse to Stage 2----
- Reverse to Stage 1----
Provision for the year45,771.75--45,771.75
Reversal for the year-52,496.50---52,496.50
Charge-off for the year----
Write-off for the year----
Other changes----
As at 31 December 20241,171,441.95--1,171,441.95

(4) Details of provision for bad debts

Category31/12/2023Changes for the year31/12/2024
ProvisionRecovery or reversalCharge-off or write-offEffect of changes in the scope of consolidation
Advances to shareholders1,167,470.8245,014.43-42,496.50--1,169,988.75
Guarantees for finance leases10,695.88757.32-10,000.00--1,453.20
Land compensation receivable------
Others------
Total1,178,166.7045,771.75-52,496.50--1,171,441.95

(5) There are no long-term receivables written off during the year.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 98 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

12. Long-term equity investments

(1) Classification of long-term equity investments

Item31/12/2023Effect of changes in the scope of consolidationIncreaseDecreaseOther increase (decrease expressed with "-")Effect of translation of financial statements denominated in foreign currencies31/12/2024
Investment in joint ventures8,957,993,335.22-160,855,675.82-322,006,693.75-124,869,176.859,315,986,527.94
Investment in associates88,070,458,516.81---120,000,000.002,919,591,008.79167,416,104.0491,037,465,629.64
Sub-total97,028,451,852.03-160,855,675.82-120,000,000.003,241,597,702.5442,546,927.19100,353,452,157.58
Less: provision for impairment of long-term equity investments362,334,075.76---8,113,482.64-35,025,295.78335,422,262.62
Total96,666,117,776.27-160,855,675.82-120,000,000.003,233,484,219.9077,572,222.97100,018,029,894.96

(2) Details of long-term equity investments

Investees31/12/2023Changes for the year31/12/2024Provision for impairment at the end of the year
IncreaseDecreaseInvestment income under equity methodOther comprehensive incomeOther equity movementsCash dividends or profits declaredProvision for impairmentEffect of translation of financial statements denominated in foreign currencies
I. Joint ventures
Euro-Asia Oceangate S.à r.l.2,045,841,414.96--129,656,958.63183,258,241.46--115,493,866.93-31,870,075.842,275,132,823.96-
Port of Newcastle2,075,023,699.91--25,792,465.60-8,849,767.13----152,714,223.821,939,252,174.56-
Others4,837,128,220.35160,855,675.82-211,997,573.56-12,678,065.7656,831.00-91,733,676.68-8,113,482.64-4,025,028.875,093,488,046.788,113,482.64
Sub-total8,957,993,335.22160,855,675.82-367,446,997.79161,730,408.5756,831.00-207,227,543.61-8,113,482.64-124,869,176.859,307,873,045.308,113,482.64
II. Associates
Shanghai Port Group37,212,885,138.77--4,181,987,765.0878,387,100.5519,065,221.75-1,449,951,451.59--40,042,373,774.56-
Nanshan Group6,559,245,040.52---378,299,555.51-26,388,437.39-47,008,815.51-74,028,000.00--6,033,520,232.11-
Terminal Link SAS6,453,040,914.20--346,946,611.72-327,831,030.14--395,260,400.37-91,816,798.276,168,712,893.68-
Liaoning Port Co., Ltd. (hereinafter referred to as "Liaoning Port")4,124,157,791.26--129,530,471.963,921,721.819,391,216.02-51,851,456.34-35,076,570.084,250,226,314.79324,913,116.66
Shenzhen China Merchants Qianhai Industrial Development Co., Ltd.7,445,725,318.18--13,195,540.90---49,000,000.00--7,409,920,859.08-
Ningbo Zhoushan Port Company Limited (hereinafter referred to as "Ningbo Zhoushan")18,631,154,114.31--1,133,840,746.9725,589,778.6739,479,895.57-408,578,523.82--19,421,486,011.70-
Others7,281,916,123.81--120,000,000.00646,357,034.34-25,409,646.22-503,725.07-473,991,054.59-75,548,031.477,383,916,763.742,395,663.32
Sub-total87,708,124,441.05--120,000,000.006,073,558,615.46-271,730,512.7220,423,792.76-2,902,660,886.71-202,441,399.8290,710,156,849.66327,308,779.98
Total96,666,117,776.27160,855,675.82-120,000,000.006,441,005,613.25-110,000,104.1520,480,623.76-3,109,888,430.32-8,113,482.6477,572,222.97100,018,029,894.96335,422,262.62

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 99 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

12. Long-term equity investments - continued

(2) Changes in provision for impairment of long-term equity investments are as follows

Item31/12/2023Effect of changes in the scope of consolidationIncreaseDecreaseEffect of translation of financial statements denominated in foreign currencies31/12/2024
DecreaseReasons for reduction
Liaoning Port359,989,686.74-----35,076,570.08324,913,116.66
Silk Road Yishang Information Technology Co., Ltd.--8,113,482.64---8,113,482.64
HOA THUONG CORPORATION2,344,389.02----51,274.302,395,663.32
Total362,334,075.76-8,113,482.64---35,025,295.78335,422,262.62

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 100 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

13. Investments in other equity instruments

(1) Details of investments in other equity instruments4

Item31/12/202431/12/2023Dividend income recognized for the yearOther comprehensive income during the yearOther comprehensive income at the end of the yearReasons for designation at fair value through other comprehensive incomeAmount transferred from other comprehensive income to retained earningsReasons for transferring other comprehensive income to retained earnings
China Ocean Shipping Agency Shenzhen Co., Ltd.129,726,519.67147,689,164.2510,575,000.00-17,962,644.58116,216,519.67It is a non-trading equity instrument investment-——
Others9,725,367.389,772,483.91240,000.00-47,116.53697,867.38It is a non-trading equity instrument investment-——
Total139,451,887.05157,461,648.1610,815,000.00-18,009,761.11116,914,387.05——-

(2) There are no other equity instruments derecognized for the year.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 101 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

14. Other non-current financial assets

Item31/12/202431/12/2023
Financial assets at FVTPL28,524,600.31877,576,442.83
Including: Investments in equity instruments28,524,600.31877,576,442.83
Including: Qingdao Port International Co., Ltd.-850,222,729.23
Others28,524,600.3127,353,713.60
Total28,524,600.31877,576,442.83

15. Investment properties

(1) Investment properties measured at cost

ItemLand use rightsBuildings and structuresTotal
I. Cost
1. As at 1 January 2024136,657,995.756,191,446,084.836,328,104,080.58
2. Effect of changes in the scope of consolidation---
3. Increase for the year-1,137,419.001,137,419.00
(1) Other increase-1,137,419.001,137,419.00
4. Decrease for the year-1,873,167,331.641,873,167,331.64
(1) Transfer from investment properties to fixed assets-1,863,087,962.641,863,087,962.64
(2) Other decreases-10,079,369.0010,079,369.00
5. As at 31 December 2024136,657,995.754,319,416,172.194,456,074,167.94
II. Accumulated depreciation and amortization
1. As at 1 January 202447,569,315.681,322,159,796.111,369,729,111.79
2. Effect of changes in the scope of consolidation---
3. Increase for the year2,566,349.89178,953,157.85181,519,507.74
(1) Provision for the year2,566,349.89178,953,157.85181,519,507.74
4. Decrease for the year-383,864,522.19383,864,522.19
(1) Transfer from investment properties to fixed assets-381,104,046.36381,104,046.36
(2) Other decreases-2,760,475.832,760,475.83
5. As at 31 December 202450,135,665.571,117,248,431.771,167,384,097.34
III. Impairment provision
1. As at 1 January 2024---
2. Increase for the year---
3. Decrease for the year---
4. As at 31 December 2024---
IV. Carrying amount
1. As at 31 December 202486,522,330.183,202,167,740.423,288,690,070.60
2. As at 1 January 202489,088,680.074,869,286,288.724,958,374,968.79

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 102 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

15. Investment properties - continued

(2) Investment properties without ownership certificates

ItemBook valueReasons for not obtaining certificate of titleExpected time of completion
Buildings, structures, and land use rights20,459,485.82Some buildings and structures have not yet obtained certificates of land use rightsThe certificate of title is underway

16. Fixed assets

16.1 Summary of fixed assets

Item31/12/202431/12/2023
Fixed assets30,688,591,344.2528,986,501,937.59
Disposal of fixed assets626,447.2036,388.76
Total30,689,217,791.4528,986,538,326.35

16.2 Fixed assets

(1) Details of fixed assets

ItemPort and terminal facilitiesBuildings and structuresMachinery and equipment, furniture, fixture and other equipmentMotor vehicles and cargo shipsTotal
I. Cost
1. As at 1 January 202431,137,311,072.501,825,694,719.3316,741,310,306.892,283,384,722.0451,987,700,820.76
2. Effect of changes in the scope of consolidation-8,639,804.61337,301,964.4211,601,319.63357,543,088.66
3. Increase for the year1,819,513,356.731,863,192,506.98651,257,110.8831,339,741.714,365,302,716.30
(1) Purchase69,273,432.67-162,300,871.1722,615,228.17254,189,532.01
(2) Transfer from development costs16,350,441.53-9,176,677.03-25,527,118.56
(3) Transfer from construction in progress876,465,768.13104,544.34401,214,617.208,724,513.541,286,509,443.21
(4) Transfer from right-of-use assets851,877,385.80-78,484,945.48-930,362,331.28
(5) Transfer in of investment properties-1,863,087,962.64--1,863,087,962.64
(6) Others5,546,328.60-80,000.00-5,626,328.60
4. Decrease for the year84,446,135.595,002,422.15152,929,989.0849,408,822.15291,787,368.97
(1) Disposal or retirement84,446,135.595,002,422.15152,929,989.0849,408,822.15291,787,368.97
5. Settlement variance adjustments-855,245.8511,201.40-543,798.26--1,387,842.71
6. Reclassification-4,640,077.36-4,738,134.70-98,057.34-
7. Effect of translation of financial statements denominated in foreign currencies-401,109,413.871,599,222.35-195,755,119.8610,393,920.98-584,871,390.40
8. As at 31 December 202432,465,773,556.563,694,135,032.5217,385,378,609.692,287,212,824.8755,832,500,023.64
II. Accumulated depreciation
1. As at 1 January 202410,597,481,043.45625,019,594.4410,412,566,166.661,152,627,595.5422,787,694,400.09
2. Effect of changes in the scope of consolidation-4,951,847.6868,925,007.366,835,917.0780,712,772.11
3. Increase for the year1,085,270,466.66449,608,915.42871,505,149.71109,479,231.382,515,863,763.17
(1) Provision941,913,500.6168,504,869.06833,441,200.38109,479,231.381,953,338,801.43
(2) Transfer from right-of-use assets140,546,194.41-37,998,573.33-178,544,767.74
(3) Transfer in of investment properties-381,104,046.36--381,104,046.36
(4) Others2,810,771.64-65,376.00-2,876,147.64
4. Decrease for the year56,020,787.443,411,645.42137,603,093.4246,975,191.60244,010,717.88
(1) Disposal or retirement56,020,787.443,411,645.42137,603,093.4246,975,191.60244,010,717.88
5. Reclassification3,274,013.70--3,178,033.81-95,979.89-
6. Effect of translation of financial statements denominated in foreign currencies-99,996,965.861,871,516.96-115,014,678.023,498,205.76-209,641,921.16
7. As at 31 December 202411,530,007,770.511,078,040,229.0811,097,200,518.481,225,369,778.2624,930,618,296.33
III. Impairment provision
1. As at 1 January 2024196,464,146.229,414,527.477,625,809.39-213,504,483.08
2. Increase for the year-----
3. Disposal or retirement for the year-----
4. Effect of translation of financial statements denominated in foreign currencies---214,100.02--214,100.02
5. As at 31 December 2024196,464,146.229,414,527.477,411,709.37-213,290,383.06
IV. Carrying amount
1. As at 31 December 202420,739,301,639.832,606,680,275.976,280,766,381.841,061,843,046.6130,688,591,344.25
2. As at 1 January 202420,343,365,882.831,191,260,597.426,321,118,330.841,130,757,126.5028,986,501,937.59
Including: Carrying amount of pledged assets at the end of the year304,310,074.262,003,228.60160,343,193.99875,324.93467,531,821.78

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 103 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

16. Fixed assets - continued

16.2 Fixed assets - continued

(2) The Group has no fixed assets that are temporarily idle as at 31 December 2024.

(3) Fixed assets leased out under operating leases

ItemCarrying amount as at 31/12/2024Carrying amount as at 31/12/2023
Buildings and structures185,465,560.82190,979,949.85
Port and terminal facilities41,979,439.9535,709,105.32
Machinery and equipment, furniture, fixture and other equipment10,203,232.095,012,091.76
Total237,648,232.86231,701,146.93

(4) Details of fixed assets depreciated but still in use and temporarily idle at the end of the year,

and fixed assets disposed and retired in the year:

ItemAmountRemark
I. Cost of fixed assets fully depreciated but still in use at the end of the year5,396,775,614.66
II. Cost of fixed assets temporarily idle at the end of the year-
III. Fixed assets disposed and retired in the year:
Including: Cost of fixed assets disposed and retired in the year291,787,368.97
Net book value of fixed assets disposed and retired in the year47,776,651.09
Loss on disposal or retirement of fixed assets in the year1,482,080.79

(5) Fixed assets without ownership certificates

ItemCarrying amount as at 31/12/2024Carrying amount as at 31/12/2023Remark
Buildings, structures, port and terminal facilities1,357,929,730.131,539,024,375.12This is mainly due to the fact that certain buildings and structures have not yet obtained the land use rights of the corresponding land and the approval procedures have not yet been completed.

(6) The details of the Group's fixed assets with restricted ownership as at 31 December 2024

are set out in Note (VIII) 64.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 104 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

16. Fixed assets - continued

16.3 Disposal of fixed assets

Item31/12/202431/12/2023
Machinery and equipment, furniture, fixture and other equipment626,447.2036,388.76
Total626,447.2036,388.76

17. Construction in progress

(1) Presentation of construction in progress

Item31/12/202431/12/2023
Construction in progress3,296,562,213.142,907,014,186.24
Materials for construction of fixed assets14,547,783.452,803,095.22
Total3,311,109,996.592,909,817,281.46

(2) Details of construction in progress

Item31/12/202431/12/2023
Book valueProvision for impairmentCarrying amountBook valueProvision for impairmentCarrying amount
Port and terminal facilities1,950,072,409.34-1,950,072,409.342,380,800,758.33-2,380,800,758.33
Infrastructure608,560,125.43-608,560,125.43252,638,193.22-252,638,193.22
Berths and yards475,884,349.47-475,884,349.47178,174,354.90-178,174,354.90
Cargo ships under construction21,073,474.73-21,073,474.731,726,548.68-1,726,548.68
Others241,750,332.70778,478.53240,971,854.1793,674,331.11-93,674,331.11
Total3,297,340,691.67778,478.533,296,562,213.142,907,014,186.24-2,907,014,186.24

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 105 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

17. Construction in progress - continued

(3) Changes of significant construction in progress

ItemBudget amount31/12/2023Increase for the yearTransfer to fixed assetsOther decreases for the yearEffect of translation of financial statements denominated in foreign currencies31/12/2024Proportion of accumulated construction investment in budget (%)Construction progress (%)Amount of accumulated capitalized interestIncluding: Capitalized interest for the yearInterest capitalization rate for the current year (%)Capital source
Reconstruction project of HIPG container, oil terminal and tank area2,908,022,151.89831,225,294.0649,353.60--12,405,408.74843,680,056.4049.9749.97---Own funds
Zhanjiang Port Baoman Port Area Container Terminal Phase I Expansion Project2,342,775,800.00228,565,139.35369,216,050.96---597,781,190.3125.5225.524,153,870.603,142,500.002.70Own funds and loans
Zhanjiang Port Donghai Island Port Area Grocery Wharf Project905,348,400.00448,945,219.8431,056,095.20---480,001,315.0453.0253.0244,364,372.49--Own funds and loans
Subsequent construction in progress of HIPG wharf1,148,229,729.0864,518,356.73360,009,390.8280,457,743.98-3,581,852.63347,651,856.2031.6531.65---Own funds
Phase I of the second phase of the wharf project in the local operation area of Goshan Port Area is controlled in sequence746,878,600.00173,229,108.75158,479,740.24---331,708,848.9977.6077.6021,475,814.589,469,073.603.41Own funds and loans

Phase II of the second phase project ofthe wharf in the local operation area ofthe port area of Goshan Port is controlled insequence

512,745,400.002,335,611.25134,392,773.36---136,728,384.6126.6726.67---Own funds
Dachanwan phase II project6,201,904,300.0049,989,488.4444,156,751.3735,618.58--94,110,621.231.521.52---Own funds and loans
Phase II warehouse of Djibouti Free Trade Zone Bonded Logistics Park82,825,980.92-72,431,197.06--678,577.1773,109,774.2387.4587.45---Own funds
Back land reclamation project on Haidagan Bulk Yard and Supporting Facilities and Liquid Bulk Berth82,400,000.0062,250,560.601,674,220.80---63,924,781.4078.0078.00---Own funds
Phase III Expansion Project of Bulk Grain Warehouse at 2 # and 3 # Berths in Xinshanan Operation Area of Machong Port1,070,060,466.80-55,590,989.31---55,590,989.315.205.20495,141.01495,141.012.40Own funds and loans
TCP tyre container crane project167,813,680.92154,353,640.0516,042,118.68155,362,726.60--14,935,279.8297,752.3181.3881.38---Own funds
Total16,169,004,509.612,015,412,419.071,243,098,681.40235,856,089.16-1,730,558.723,024,385,570.03————70,489,198.6813,106,714.61————

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 106 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

17. Construction in progress - continued

(4) Materials for construction of fixed assets

Item31/12/202431/12/2023
Book valueProvision for impairmentCarrying amountBook valueProvision for impairmentCarrying amount
Materials for construction of fixed assets14,547,783.45-14,547,783.452,803,095.22-2,803,095.22

(5) Impairment testing of construction in progress

The recoverable amount is determined at the present value of expected future cash flows.

ItemCarrying amountRecoverable amountAmount of impairmentProjection periodKey parameters for projection periodKey parameters for steady periodBasis to determine the key parameters for steady period
HIPG Asset Group9,252,208,236.3959,264,649,095.70-5 yearsPre-tax discount rate, 7.55%Perpetual growth rate, 7%Refer to the expected growth rate of the industry
Total9,252,208,236.3959,264,649,095.70-

18. Right-of-use assets

(1) Details of right-of-use assets

ItemPort and terminal facilitiesBuildings and structuresMachinery and equipment, furniture, fixture and other equipmentLand use rightsMotor vehicles, cargo ships and othersTotal
I. Cost
1. As at 1 January 20247,562,353,952.80209,373,502.3090,415,354.963,196,799,850.4612,324,371.2711,071,267,031.79
2. Effect of changes in the scope of consolidation---438,590,768.78-438,590,768.78
3. Increase for the year17,134,584.919,058,200.59-24,820,389.02-51,013,174.52
(1) Increase17,134,584.919,058,200.59-24,820,389.02-51,013,174.52
4. Decrease for the year1,178,966,833.3366,417,257.7683,675,896.45-6,146,986.541,335,206,974.08
(1) Termination of lease327,089,447.5366,417,257.765,190,950.97-6,146,986.54404,844,642.80
(2) Transfer to fixed assets851,877,385.80-78,484,945.48--930,362,331.28
5. Effect of translation of financial statements denominated in foreign currencies94,334,911.722,053,416.77-1,330,029.3758,586,942.87-153,645,241.99
6. As at 31 December 20246,494,856,616.10154,067,861.905,409,429.143,718,797,951.136,177,384.7310,379,309,243.00
II. Accumulated depreciation
1. As at 1 January 20241,133,512,711.0369,917,866.4541,288,905.85378,727,399.696,151,837.551,629,598,720.57
2. Effect of changes in the scope of consolidation---4,385,907.55-4,385,907.55
3. Increase for the year250,849,727.0222,059,985.397,269,237.4259,689,890.663,755,059.14343,623,899.63
(1) Provision250,849,727.0222,059,985.397,269,237.4259,689,890.663,755,059.14343,623,899.63
4. Decrease for the year467,635,641.9355,479,245.3043,057,128.13-6,146,986.54572,319,001.90
(1) Termination of lease327,089,447.5255,479,245.305,058,554.80-6,146,986.54393,774,234.16
(2) Transfer to fixed assets140,546,194.41-37,998,573.33--178,544,767.74
5. Effect of translation of financial statements denominated in foreign currencies11,433,680.67545,267.40-1,336,714.466,025,420.00-16,667,653.61
6. As at 31 December 2024928,160,476.7937,043,873.944,164,300.68448,828,617.903,759,910.151,421,957,179.46
III. Impairment provision
1. As at 1 January 2024------
2. Increase for the year------
3. Decrease for the year------
4. As at 31 December 2024------
IV. Carrying amount
1. As at 31 December 20245,566,696,139.31117,023,987.961,245,128.463,269,969,333.232,417,474.588,957,352,063.54
2. As at 1 January 20246,428,841,241.77139,455,635.8549,126,449.112,818,072,450.776,172,533.729,441,668,311.22

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 107 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

19. Intangible assets

(1) Details of intangible assets

ItemLand use rightsTerminal management rightsData resourcesOthersTotal
I. Cost
1. As at 1 January 202413,931,545,206.829,719,144,201.53-1,668,648,110.3825,319,337,518.73
2. Effect of changes in the scope of consolidation3,475,149.95482,033,493.04--485,508,642.99
3. Increase for the year208,609,912.90103,107,263.276,339,622.6255,518,365.92373,575,164.71
(1) Purchase208,609,912.90103,107,263.27-49,014,833.85360,732,010.02
(2) Transfer from development costs--6,339,622.624,082,980.3210,422,602.94
(3) Other increase---2,420,551.752,420,551.75
4. Decrease for the year85,264,264.69--11,500,767.0496,765,031.73
(1) Disposal85,264,264.69--11,500,767.0496,765,031.73
5. Effect of translation of financial statements denominated in foreign currencies5,055,363.79-984,689,931.49--131,175,661.86-1,110,810,229.56
6. As at 31 December 202414,063,421,368.779,319,595,026.356,339,622.621,581,490,047.4024,970,846,065.14
II. Accumulated amortization
1. As at 1 January 20244,298,634,686.002,294,738,077.51-595,892,300.437,189,265,063.94
2. Effect of changes in the scope of consolidation3,203,850.9832,544,723.40--35,748,574.38
3. Increase for the year325,634,621.59283,628,119.6788,502.3579,005,661.70688,356,905.31
(1) Provision325,634,621.59283,628,119.6788,502.3579,005,661.70688,356,905.31
4. Decrease for the year23,972,681.75--9,812,220.8933,784,902.64
(1) Disposal23,972,681.75--9,812,220.8933,784,902.64
5. Effect of translation of financial statements denominated in foreign currencies2,459,217.19-254,480,639.52--48,810,846.43-300,832,268.76
6. As at 31 December 20244,605,959,694.012,356,430,281.0688,502.35616,274,894.817,578,753,372.23
III. Impairment provision
1. As at 1 January 202444,199,381.24--12,810,888.8357,010,270.07
2. Increase for the year-----
3. Decrease for the year-----
4. As at 31 December 202444,199,381.24--12,810,888.8357,010,270.07
IV. Carrying amount
1. As at 31 December 20249,413,262,293.526,963,164,745.296,251,120.27952,404,263.7617,335,082,422.84
2. As at 1 January 20249,588,711,139.587,424,406,124.02-1,059,944,921.1218,073,062,184.72

(2) Land use rights without ownership certificates as at 31 December 2024:

ItemCarrying amount as at 31/12/2024Carrying amount as at 31/12/2023
Land use rights (Note)1,889,916,568.772,374,139,495.63

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 108 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

19. Intangible assets - continued

(2) Land use rights without ownership certificates as at 31 December 2024: - continued

Note: As at 31 December 2024, the land use rights without ownership certificates mainly represent

the land use rights for berth and storage yard within Chiwan Port area obtained by the Groupfrom Nanshan Group, with an area of 690,161.97 m

, and Dachanwan Port area Phase IIland use rights obtained by Ansujie Port Warehousing Services (Shenzhen) Co., Ltd.(hereinafter referred to as "ASJ") , the costs of which are RMB 1,179,259,029.47 and RMB918,521,317.23 respectively.

The land use rights for berth and storage yard within Chiwan Port area obtained by theGroup from Nanshan Group represent the capital contribution from Nanshan Group to theCompany upon restructuring of the Company, while the remaining land use rights areobtained from Nanshan Group by way of long-term lease. Up to date, Nanshan Group hasnot yet obtained the land use rights in respect of the lands within Chiwan watershed,including aforementioned capital contribution and land lease to the Group, therefore, theGroup cannot obtain the ownership certificate for relevant land and buildings on such land.The Company's management understood that Nanshan Group is negotiating with relevantgovernment departments regarding the historical issues, and the date when the Group canobtain the ownership certificate of relevant land and buildings on such land cannot beestimated reliably.

ASJ is negotiating with relevant government departments for handling the ownershipcertificates of Dachanwan Port area Phase II land use rights obtained by it.

20. Goodwill

(1) Details of goodwill

InvesteeSources31/12/2023Increase this yearDecreaseEffect of translation of financial statements denominated in foreign currencies31/12/2024
Business combination (Note)Other increase
TCPAcquisition of equity2,986,472,072.14----616,757,814.902,369,714,257.24
Mega Shekou Container Terminals Limited (hereinafter referred to as "Mega SCT")Acquisition of equity1,815,509,322.42----1,815,509,322.42
CM PortAcquisition of equity993,992,000.00----993,992,000.00
Shantou PortAcquisition of equity552,317,736.65----552,317,736.65
Zhanjiang PortAcquisition of equity418,345,307.68----418,345,307.68
Shenzhen Mawan ProjectAcquisition of equity408,773,001.00----408,773,001.00
OthersAcquisition of equity288,255,850.8855,719,132.86--1,347,364.94345,322,348.68
Sub-total— —7,463,665,290.7755,719,132.86---615,410,449.966,903,973,973.67
Provision for impairment of goodwill— —970,663,044.33----970,663,044.33
Total— —6,493,002,246.4455,719,132.86---615,410,449.965,933,310,929.34

Note: See Note X, 1 (2) for details

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 109 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

20. Goodwill - continued

(2) Provision for impairment of goodwill

Investee31/12/2023Effect of changes in the scope of consolidationProvisionEffect of translation of financial statements denominated in foreign currenciesDecrease31/12/2024
Zhanjiang Port418,345,307.68----418,345,307.68
Shantou Port552,317,736.65----552,317,736.65
Total970,663,044.33----970,663,044.33

(3) Information of asset groups or portfolio of asset groups to which the goodwill belongs

NameComposition of asset groups or portfolio of asset groups to which it is allocated and its basisIs it consistent with that of the prior year?
TCPThe Group identifies asset groups or portfolio of asset groups based on their ability to generate cash inflows independently, the manner in which they manage their production and operating activities, and the unified decision-making on use or disposal of assets.Yes
Mega SCTYes
CM PortYes
Shantou PortYes
Zhanjiang PortYes
Shenzhen Mawan ProjectYes
OthersYes

When testing the goodwill for impairment, the Group compares the carrying amount of related assetgroups and portfolio of asset groups (including goodwill) with the recoverable amount. If therecoverable amount is less than the carrying amount, the difference is included in profit or loss forthe period. The Group determines the recoverable amount of the asset groups and portfolio of assetgroups that generate goodwill at fair value less cost of disposal or at present value of expected futurecash flows. The fair value is determined using market approach. The present value of cash flows isestimated based on the forecast of cash flows for the projection period between 5 years to 25 yearsand steady period. The estimated future cash flows for the projection period are based on thebusiness plan established by the management; the expected future cash flows for the steady periodare determined in conjunction with the level of the final year of the projection period, combinedwith the Group's business plans, industry trends and inflation rates. The growth rate adopted willnot exceed the long-term average growth rate of the country where the asset groups and portfolioof asset groups are located. The key assumptions used by the Group in estimating the present valueof future cash flows include growth rate and discount rate etc. The pre-tax discount rate and thegrowth rate adopted are 9.55%-23.55% and 2.00% respectively. The parameters of key assumptionsdetermined by the Group's management are in line with the Group's historical experience or externalsource of information.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 110 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

20. Goodwill - continued

(4) Specific method for determination of recoverable amount

The recoverable amount is determined at the present value of expected future cash flows

ItemProjection periodKey parameters for projection periodBasis to determine the key parameters for projection periodKey parameters for steady periodBasis to determine the key parameters for steady period
Mega SCT5 years1. Pre-tax discount rate: 10.07% 2. Average revenue growth rate for projection period: 1.57% 3. Average profit margin for projection period: 37.27%1. The discount rate is a pre-tax discount rate that reflects the specific risks of the underlying asset group or combination of asset groups. 2. Average revenue growth rate for projection period and average profit margin for projection period: Taking into account comprehensive factors such as each company's business operations, performance, key financial indicators and market environment1. Pre-tax discount rate: 10.07% 2. Average revenue growth rate for steady period: 2.00% 3. Average profit margin for steady period: 37.34%1. The discount rate is a pre-tax discount rate that reflects the specific risks of the underlying asset group or combination of asset groups 2. Average revenue growth rate for steady period: China's forward inflation rate published by the World Bank 3. Profit margin for steady period: Taking into account comprehensive factors such as each company's business operations, performance, key financial indicators and market environment
TCP24 years (Note)1. Pre-tax discount rate: 23.55% 2. Average revenue growth rate for projection period: 5.00% 3. Average profit margin for projection period: 53.54%1. Pre-tax discount rate: Not applicable 2. Average revenue growth rate for steady period: Not applicable 3. Average profit margin for steady period: Not applicable

Note: The franchise right of TCP, a subsidiary of the Group, to Paranagua Port will expire in October 2048. TCP predicts the future cash flow basedon the remaining years of the franchise right.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 111 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

21. Long-term deferred expenses

Presentation of long-term deferred expenses:

Item31/12/2023Effect of changes in the scope of consolidationIncrease for the yearAmortization in the yearOther decreases31/12/2024Reason for other decreases
Tonggu channel widening project (Note 1)440,997,664.99-52,318.3014,595,534.6695,991.44426,358,457.19Settlement Variance
West public channel widening project at West port area (Note 2)237,979,944.19-43,673.146,603,626.161,742,829.21229,677,161.96Settlement Variance
Dredging project79,289,435.04-11,113,590.3424,529,084.5090,886.9465,783,053.94Settlement Variance
Relocation project of Nanhai Rescue Bureau36,446,743.10--1,107,368.40-35,339,374.70——
Expenditures for the improvement of leased fixed assets22,094,914.45-1,038,592.732,716,709.30-20,416,797.88——
Others176,984,803.52-36,750,598.8350,881,199.7724,568.31162,829,634.27Settlement Variance
Total993,793,505.29-48,998,773.34100,433,522.791,954,275.90940,404,479.94——

Note 1: This represents the Group's actual expenses on Shenzhen Western Port Area Tonggu

Channel 210-270M Widening Project. According to relevant resolutions of ShenzhenMunicipal Government, the enterprise and government shall bear 60% and 40% of theexpenses incurred for the 210-240M widening project, and 50% and 50% of the expensesincurred for the 240-270M widening project respectively. The Company's subsidiary hasincluded the expenses on deepening the channel in the item of " long-term deferredexpenses ", and amortized such expenses over the expected useful lives of the twowidening projects of 35 and 40 years using straight-line method since the completion ofeach project in 2008 and 2019, respectively.

Note 2: This represents the Group's actual expenses on Shenzhen West Port Area Public Channel

Widening Project, of which the widening of 240-270M in the first section was completedon 1 June 2019 and the widening of 240-270M in the second and third sections wascompleted on 5 November 2020. According to relevant resolutions of Shenzhen MunicipalGovernment, the enterprise and government shall bear 50% and 50% of the expensesincurred for the project respectively. The Company's subsidiary has included the expenseson deepening the channel in the item of " long-term deferred expenses ", and amortizedsuch expenses over the expected useful life of 40 years using straight-line method sincethe completion of each section of the channel widening project.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 112 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

22. Deferred income tax

(1) Deferred tax assets before offsetting

Item31/12/202431/12/2023
Deductible temporary differencesDeferred tax assetsDeductible temporary differencesDeferred tax assets
Lease liabilities666,428,741.59163,857,577.86812,240,581.51218,145,932.73
Unrealized profit742,725,529.54181,536,190.45749,254,178.80183,009,204.87
Terminal operating right725,211,723.54217,563,517.06714,547,999.18214,364,399.78
Depreciation of fixed assets180,532,470.2638,716,737.33162,352,087.7940,588,021.95
Provision for bad debts84,382,905.1018,830,890.39151,277,238.5132,071,347.97
Accrued and unpaid wages104,332,100.7721,864,895.76126,623,677.1927,883,418.55
Estimated liabilities72,335,644.4124,250,379.9085,590,059.4129,100,620.20
Deductible losses35,370,822.195,384,926.2843,785,085.0910,946,271.43
Deferred income36,119,190.538,571,871.4039,203,663.569,101,072.49
Amortization of computer software6,236,548.441,226,964.347,345,031.201,836,257.80
Provision for impairment of assets3,477,996.67690,206.296,698,523.931,555,485.91
Organization costs--1,028,867.64257,216.91
Others98,150,808.9422,429,487.8570,987,022.4118,570,226.51
Total2,755,304,481.98704,923,644.912,970,934,016.22787,429,477.10

(2) Deferred tax liabilities before offsetting

Item31/12/202431/12/2023
Taxable temporary differencesDeferred tax liabilitiesTaxable temporary differencesDeferred tax liabilities
Withholding dividend income tax45,628,599,622.343,127,746,150.7841,551,214,196.812,840,377,397.22
Right-of-use assets972,527,705.73257,345,925.131,017,854,192.39282,003,933.26
Terminal operating right273,655,040.0482,096,512.01307,617,857.0192,285,357.10
Fair value adjustment of assets acquired from business combination4,861,662,497.661,254,384,068.524,880,293,882.181,292,552,086.64
Depreciation of fixed assets934,419,445.82257,210,035.67975,166,842.96272,103,476.86
Changes in fair value of other non-current financial assets--408,104,042.7699,604,068.18
Changes in fair value of investments in other equity instruments116,216,519.6429,054,129.91134,179,164.2433,544,791.03
Valuation of financial assets held for trading3,019,863.08754,965.772,161,643.84540,410.96
Others1,026,333,384.24126,835,982.941,045,132,765.59118,992,583.19
Total53,816,434,078.555,135,427,770.7350,321,724,587.785,032,004,104.44

(3) Deferred tax assets or liabilities that are presented at the net amount after offsetting

ItemOffset amount of deferred tax assets and liabilities at the end of the current yearBalance of deferred tax assets or liabilities after offsetting at the end of the current yearOffset amount of deferred tax assets and liabilities at the end of the prior yearBalance of deferred tax assets or liabilities after offsetting at the end of the prior year
Deferred tax assets-339,442,437.14365,481,207.77-372,366,000.07415,063,477.03
Deferred tax liabilities-339,442,437.144,795,985,333.59-372,366,000.074,659,638,104.37

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 113 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

22. Deferred income tax - continued

(4) Deductible temporary differences and deductible losses for which deferred tax assets are

not recognized

Item31/12/202431/12/2023
Deductible temporary differences1,126,951,677.30966,126,806.19
Deductible losses1,637,807,708.042,334,799,700.50
Total2,764,759,385.343,300,926,506.69

The Group recognizes deferred income tax assets to the extent of future taxable income that is likelyto be obtained to offset the deductible temporary differences and deductible losses. For the excessof deductible temporary differences and deductible losses over future taxable income, no deferredtax assets are recognized.

(5) Deductible losses for which deferred tax assets are not recognized will be expired in the

following years:

Year31/12/202431/12/2023
2024-483,200,212.68
2025375,181,018.80375,189,307.19
2026105,089,811.43110,765,532.94
2027332,432,966.78612,819,518.30
2028753,239,633.32752,825,129.39
202971,864,277.71-
Total1,637,807,708.042,334,799,700.50

23. Other non-current assets

Item31/12/202431/12/2023
Advances for the channel project (Note 1)1,037,329,218.891,013,508,448.79
Prepayments for fixed assets117,351,349.97144,896,516.09
Prepayments for terminal operating right28,542,865.3829,807,737.16
Others14,325,919.015,943,287.58
Sub-total1,197,549,353.251,194,155,989.62
Less: provision for impairment (Note 2)88,524,171.44-
total1,109,025,181.811,194,155,989.62

Note 1: This represents that the Company's subsidiary Zhanjiang Port, upon its reorganization into

a joint stock company in 2007, signed the Channel Arrangement Agreement with State-owned Assets Supervision and Administration Commission of Zhanjiang (hereinafterreferred to as "Zhanjiang SASAC") and China Merchants International Terminal (Zhanjiang)Co., Ltd. According to the agreement, the channel belongs to Zhanjiang SASAC, therefore,the Group presented the advances of channel project that should be repaid by ZhanjiangSASAC as other non-current assets.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 114 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

23. Other non-current assets - continued

Note 2: In this year, based on the credit risk rating results, the Group accrued the corresponding

credit impairment of RMB 88,524,171.44 for the advances for the channel project.

24. Short-term borrowings

(1) Classification of short-term borrowings

Item31/12/202431/12/2023
Credit borrowings12,771,225,106.9615,593,937,427.86
Guaranteed borrowings (Note 1)-110,096,708.33
Mortgage borrowings (Note 2)20,017,034.7310,011,152.78
Total12,791,242,141.6915,714,045,288.97

Note 1: The borrowings are guaranteed by Guangdong Zhanjiang Port Logistics Co., Ltd. (hereinafter

referred to as "Zhanjiang Port Logistics"), a subsidiary of the Company, the loan has been repaidwithin this year.

Note 2: It represents the short-term borrowings obtained by China Merchants Port (Zhoushan) Ro/Ro

Terminal Co., Ltd. (hereinafter referred to as "Zhoushan RoRo"), a subsidiary of the Company,with the land use rights and buildings on the land held by it as the collateral.

(2) As at 31 December 2024, the Group has no short-term borrowings that are overdue.

25. Bills payable

Category31/12/202431/12/2023
Bank acceptance1,536,194.0064,280,925.21
Commercial acceptance-9,180,240.61
Total1,536,194.0073,461,165.82

Note: As at 31 December 2024, the Group has no bills payable due and unpaid.

26. Accounts payable

Item31/12/202431/12/2023
Service fee177,881,786.24246,400,717.07
Material purchase fee147,233,743.30117,170,447.10
Construction fee97,723,911.20100,672,753.10
Equipment payments79,246,916.3452,762,565.74
Rental fee19,621,514.1713,591,518.23
Others264,122,661.08161,167,136.01
Total785,830,532.33691,765,137.25

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 115 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

26. Accounts payable - continued

(1) Aging of accounts payable

Aging31/12/202431/12/2023
AmountProportion (%)AmountProportion (%)
Within 1 year (Including 1 year)694,992,359.2788.44617,528,837.7689.27
1-2 years (Including 2 years)46,762,212.215.9526,506,267.623.83
2-3 years (Including 3 years)11,450,482.241.4630,254,034.464.37
More than 3 years32,625,478.614.1517,475,997.412.53
Total785,830,532.33100.00691,765,137.25100.00

(2) Significant accounts payable aged more than 1 year

Name of entity31/12/2024AgingReason for outstanding
Quanzhou Antong Logistics Co., Ltd.17,869,057.611-2 years, more than 3 yearsTo be paid upon confirmation by both parties.
Knor Ambado FZCO14,376,800.001-2 yearsTo be paid after acceptance

27. Advance payments received

Item31/12/202431/12/2023
Rental fee received in advance14,371,546.458,993,727.31
Others204,691.398,393,810.05
Total14,576,237.8417,387,537.36

(1) Aging of advance payments received

Aging31/12/202431/12/2023
AmountProportion (%)AmountProportion (%)
Within 1 year (Including 1 year)13,621,118.4893.4517,387,537.36100.00
1-2 years (Including 2 years)955,119.366.55--
Total14,576,237.84100.0017,387,537.36100.00

(2) As at 31 December 2024, the Group has no significant advance payments received aged

more than one year.

(3) For the year ended 31 December 2024, the Group has no advance payments received with

significant changes in carrying amount.

28 Contract liabilities

(1) Details of contract liabilities

Item31/12/202431/12/2023
Unused sales discounts123,329,461.62-
Port and service fees collected in advance123,282,437.42111,067,746.52
Storage fees collected in advance5,407,746.763,204,091.87
Others15,868,626.8227,808,262.61
Total267,888,272.62142,080,101.00

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 116 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

28 Contract liabilities - continued

(2) Revenue recognized in the current year, including the book value of contract liabilities at

the beginning of the year

At the beginning of this year, the book value of contract liabilities was RMB 104,820,766.77, whichwas recognized as revenue in this year, including contract liabilities arising from settled anduncompleted accounts formed by contracts for advance collection of port and service fees, advancecollection of storage fees and other contracts.

(3) As at 31 December 2024, the Group has no significant contract liabilities aged more than

one year.

(4) Qualitative analysis of contract liabilities

Contract liabilities mainly refer to unused sales discounts and fees collected by the Group forproviding port services to customers. Unused sales discount refers to the sales discount withdrawnby the Group on the date of financial statements for the sales contract that has fulfilled theperformance obligation and is used to deduct future service fees. Advance port and service feesshall be collected according to the payment time agreed in the contract. The Group recognizescontract revenue according to the performance schedule, and contract liabilities will be recognizedas revenue after the Group performs its performance obligations.

(5) For the year ended 31 December 2024, the Group has no contract liabilities with significant

changes in book value.

29. Employee benefits payable

(1) Presentation of employee benefits payable

Item31/12/2023Effect of changes in the scope of consolidationIncrease for the yearDecrease for the year31/12/2024
1. Short-term benefits910,273,177.191,487,945.643,384,161,755.193,136,351,095.991,159,571,782.03
2. Post-employment benefits - defined contribution plan8,354,000.03-356,453,583.76356,287,016.678,520,567.12
3. Termination benefits--7,655,610.847,155,610.84500,000.00
4. Other benefits due within 1 year--3,593,576.493,593,576.49-
5. Others-662,570.57-10,620,384.639,957,814.06-
Total917,964,606.651,487,945.643,762,484,910.913,513,345,114.051,168,592,349.15

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 117 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

29. Employee benefits payable - continued

(2) Presentation of short-term benefits

Item31/12/2023Effect of changes in the scope of consolidationIncrease for the yearDecrease for the year31/12/2024
1. Wages and salaries, bonuses, allowances and subsidies883,913,277.131,487,945.642,782,654,165.622,541,373,012.191,126,682,376.20
2. Staff welfare--155,464,313.47155,464,313.47-
3. Social insurance contributions13,812,824.03-195,154,885.95187,684,047.1721,283,662.81
Including: Medical insurance11,207,480.67-154,437,632.30147,973,246.3117,671,866.66
Work injury insurance--22,615,691.0722,615,691.07-
Others2,605,343.36-18,101,562.5817,095,109.793,611,796.15
4. Housing funds-96,673.85-190,594,356.35190,497,682.490.01
5. Labour union and employee education funds12,735,219.61-46,979,164.1648,108,640.7611,605,743.01
6. Other short-term benefits-91,469.73-13,314,869.6413,223,399.91-
Total910,273,177.191,487,945.643,384,161,755.193,136,351,095.991,159,571,782.03

(3) Presentation of defined benefit plans

Item31/12/2023Effect of changes in the scope of consolidationIncrease for the yearDecrease for the year31/12/2024
1. Basic pension8,238,945.13-260,578,322.21261,357,613.127,459,654.22
2. Unemployment insurance--11,291,732.6611,291,732.66-
3. Enterprise annuity115,054.90-84,583,528.8983,637,670.891,060,912.90
Total8,354,000.03-356,453,583.76356,287,016.678,520,567.12

The Company and its domestic subsidiaries participate in the pension insurance and unemploymentinsurance plan established by government institutions as required. According to such plans, theGroup contributes in proportion to the local government. The Group has established an enterpriseannuity system, and accrues and pays the enterprise annuity according to the enterprise annuitysystem of the Company and its domestic subsidiaries. In addition to above contributions, the Grouphas no further payment obligations. The corresponding expenses are included in profit or loss forthe period or the cost of related assets when incurred.

30. Taxes payable

Item31/12/202431/12/2023
Enterprise income tax576,840,455.26819,694,805.83
VAT33,120,467.8320,221,806.46
Other taxes115,204,803.2383,136,960.21
Total725,165,726.32923,053,572.50

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 118 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

31. Other payables

(1) Presentation of other payables

Item31/12/202431/12/2023
Dividends payable132,334,744.28111,897,214.27
Other payables1,791,645,568.701,542,724,955.75
Total1,923,980,312.981,654,622,170.02

(2) Dividends payable

Item31/12/202431/12/2023
Ordinary share dividends132,334,744.28111,897,214.27
Including: China Merchants Zhangzhou Development Zone Co., Ltd.79,792,513.0477,734,806.46
Zhanjiang Infrastructure Construction Investment Group Co., Ltd.52,542,231.24-
Dalian Port Container Development Co., Ltd. (hereinafter referred to as "Dalian Port Container")-16,160,696.61
Dalian Port Jifa Logistics Co., Ltd.-9,575,104.42
Yingkou Port Group Co., Ltd. (hereinafter referred to as "Jifa Logistics")-5,372,456.78
Yiu Lian Dockyards Limited-2,334,150.00
Qingdao Port (Group) Co., Ltd.-720,000.00

Note: As at 31 December 2024, The Group has a total of RMB 57,734,806.46 of important

dividends payable with an aging of more than one year, all of which are dividends payableto China Merchants Zhangzhou Development Zone Co., Ltd. The reason for the non-disbursement is that the funding plan has not yet been arranged.

(3) Other payables

(a) Disclosure of other payables by nature

Item31/12/202431/12/2023
Amount payable for construction and quality warranty769,762,433.76575,941,472.21
Guarantees and deposits271,312,443.95246,316,308.32
Accrued expenses164,709,813.36139,920,340.25
Customer discount125,850,513.80129,780,042.30
Port construction and security fee26,454,133.4727,939,655.23
Others433,556,230.36422,827,137.44
Total1,791,645,568.701,542,724,955.75

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 119 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

31. Other payables - continued

(3) Other payables - continued

(b) Aging analysis of other payables

Aging31/12/202431/12/2023
AmountProportion(%)AmountProportion(%)
Within 1 year (including 1 year)1,181,359,579.9665.94912,855,441.6459.17
1-2 years (including 2 years)100,163,555.985.59191,337,063.6312.40
2-3 years (including 3 years)144,116,749.008.0492,243,658.725.98
More than 3 years366,005,683.7620.43346,288,791.7622.45
Total1,791,645,568.70100.001,542,724,955.75100.00

(c) Significant other payables aged more than one year or past due

Company nameAmount payableAgingReason for being outstanding
Transport Bureau of Shenzhen Municipality (Ports Administration of Shenzhen Municipality)79,679,187.042-3 years and more than 3 yearsTo be paid upon confirmation by both parties
Lac Assal Investment Holding Company Limited65,270,708.511-2 years and 2-3 yearsTo be paid upon confirmation by both parties
Shanghai Zhenhua Heavy Industries Co., Ltd.37,859,359.191-2 years、2-3 years and more than 3 yearsThe contracted settlement condition has not been reached
Shantou Finance Bureau10,334,278.291-2 years and more than 3 yearsTo be paid upon confirmation by both parties
Guangdong New Guotong Group Co., Ltd. (formerly known as Guangdong Hengtai Guotong Industrial Co., Ltd.)10,000,000.00More than 3 yearsTo be paid upon confirmation by both partie
Total203,143,533.03————

32. Non-current liabilities due within one year

Item31/12/202431/12/2023
Long-term borrowings due within one year (Note VIII, 34)3,271,899,155.701,033,008,184.01
Including: Credit borrowings3,083,776,769.64532,282,391.00
Guaranteed borrowings-410,725,775.58
Mortgage borrowings110,904,933.5330,352,589.61
Guaranteed and mortgage borrowings77,217,452.5359,647,427.82
Bonds payable due within one year (Note VIII, 35)6,866,623,467.035,267,490,749.32
Lease liabilities due within one year (Note VIII, 36)101,402,045.53248,634,286.86
Long-term payables due within one year (Note VIII, 37)206,012,716.21184,534,373.50
Long-term employee benefits payable due within one year (Note VIII, 38)44,885,411.1349,730,825.21
Other non-current liabilities due within one year (Note VIII, 41)15,860,000.0034,005,870.35
Total10,506,682,795.606,817,404,289.25

33. Other current liabilities

(1) Details of other current liabilities

Item31/12/202431/12/2023
Short-term bonds payable4,020,214,246.582,007,190,136.98
Others40,987,514.14136,652,397.55
Total4,061,201,760.722,143,842,534.53

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 120 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

33. Other current liabilities - continued

(2) Changes in short-term bonds payable

Name of bondFace valueCoupon rateDate of issueTerm of the bondAmount of issue31/12/2023Amount issued in the current yearInterest accrued based on par valueAmortization of premiums or discountsRepayment in the current year31/12/2024Is it in breach of contract?
1.95% RMB 2 billion Super & Short-term Commercial Paper2,000,000,000.001.95%2024-07-31270 days2,000,000,000.00-2,000,000,000.0016,347,945.21--2,016,347,945.21No
1.96% RMB 2 billion Super & Short-term Commercial Paper2,000,000,000.001.96%2024-11-25180 days2,000,000,000.00-2,000,000,000.003,866,301.37--2,003,866,301.37No
2.43% RMB 2 billion Super & Short-term Commercial Paper2,000,000,000.002.43%2023-11-0790 days2,000,000,000.002,007,190,136.98-4,760,682.69-2,011,950,819.67-No
1.95% RMB 2 billion Super & Short-term Commercial Paper2,000,000,000.001.95%2024-05-0690 days2,000,000,000.00-2,000,000,000.009,616,438.36-2,009,616,438.36-No
Total8,000,000,000.008,000,000,000.002,007,190,136.986,000,000,000.0034,591,367.63-4,021,567,258.034,020,214,246.58

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 121 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

34. Long-term borrowings

Category31/12/202431/12/2023Range of year-end interest rate
Credit borrowings16,987,277,281.4916,857,281,855.601.20%-3.80%
Guaranteed borrowings (Note 1)-845,725,775.58/
Mortgage borrowings (Note 2)683,224,190.76314,794,387.223.15%-8.50%
Guaranteed and mortgage borrowings (Note 3)1,183,990,939.101,242,750,120.322.95%
Total18,854,492,411.3519,260,552,138.72— —
Less: Long-term borrowings due within one year3,271,899,155.701,033,008,184.01——
Including: Credit borrowings3,083,776,769.64532,282,391.00——
Guaranteed borrowings-410,725,775.58——
Mortgage borrowings110,904,933.5330,352,589.61——
Guaranteed and mortgage borrowings77,217,452.5359,647,427.82——
Long-term borrowings due after one year15,582,593,255.6518,227,543,954.71——

Note 1: The borrowings are guaranteed by Shenzhen Magang Godown & Wharf Co., Ltd., China

Merchants Port (Shenzhen) Co., Ltd. and CM Port.

Note 2: On 31 December 2024, the Group obtained long-term loans of RMB 499,583,188.96 (31

December 2023: RMB 314,794,387.22) with the land and fixed assets held by GuangdongYide Port Co., Ltd. (hereinafter referred to as "Yide Port") and the land held byGuangdong Shunkong Lingang Development and Construction Co., Ltd. (hereinafterreferred to as " Shunkong Port ") as collateral; Zhoushan RoRo, a subsidiary of theCompany, obtained a long-term loan of RMB 124,053,435.96 (31 December 2023: none)with its land use right and mortgage of above ground buildings; PT Nusantara PelabuhanHandal Tbk (hereinafter referred to as "NPH") obtained a long-term loan of RMB59,587,565.84 (31 December 2023: none) with fixed assets as collateral.

Note 3: On 31 December 2024, Shenzhen Haixing Port Development Co., Ltd. (hereinafter

referred to as "Shenzhen Haixing") obtained a long-term loan of RMB 1,183,990,939.10(31 December 2023: RMB 1,242,750,120.32) with the land holding property rights ascollateral and guaranteed by China Merchants Port Holdings and Sinotrans South ChinaCo., Ltd.

Details of mortgage and pledged borrowings are as follows:

Company name31/12/202431/12/2023Collateral and pledge
Bank of China Qianhai Shekou Branch1,183,990,939.101,242,750,120.32Land use rights of Shenzhen Haixing
China Construction Bank Shunde Branch176,172,088.91206,239,867.27Land use rights and fixed assets of Yide Port
Bank of Communications Co., Ltd. Guangdong Branch、 Shenzhen Branch of China Merchants Group Finance Co., Ltd.323,411,100.05108,554,519.95Land use rights (Phase II) of Shunkong Port
China Merchants Group Finance Co., Ltd.124,053,435.96-Zhoushan RoRo Land Use Right and Ground Buildings
PT Bank Mandiri (Persero) Tbk59,587,565.84-NPH fixed assets
Total1,867,215,129.861,557,544,507.54

Note: See Note (VIII) 64 for the above mortgages and pledges.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 122 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

35. Bonds payable

(1) Bonds payable

Item31/12/202431/12/2023
5.000% USD 600 million corporate bond4,374,939,570.064,304,565,371.23
4.750% USD 500 million corporate bond3,661,941,770.153,605,285,143.36
4.000% USD 500 million corporate bond3,599,756,588.813,544,024,689.32
2.690% RMB 3 billion corporate bond3,027,415,890.403,027,415,890.40
2.450% RMB 3 billion corporate bond-3,023,560,273.97
3.520% RMB 2 billion medium term notes-2,050,147,945.19
2.180% RMB 2 billion corporate bond2,015,648,219.17-
2.800% RMB 1500 million medium term notes1,531,413,698.63-
2.300% RMB 1200 million medium term notes1,213,081,643.84-
2.100% RMB 800 million medium term notes807,962,739.75-
2.680% RMB 500 million medium term notes510,022,465.74-
Total20,742,182,586.5519,554,999,313.47
Less: Bonds payable due within one year6,866,623,467.035,267,490,749.32
Bonds payable due after one year13,875,559,119.5214,287,508,564.15

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 123 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

35. Bonds payable - continued

(2) Details of bonds payable

Name of bondsFace valueCoupon rateDate of issueTerm of the bondAmount of issue31/12/2023Amount issued in the current yearInterest accrued based on par valueAmortization of premiums or discountsRepayment in current yearEffect of translation of financial statements denominated in foreign currencies31/12/2024Is it in breach of contract?
5.000% USD 600 million corporate bondUSD 600,000,000.005.0000%2018-08-0610 yearsUSD 600,000,000.004,304,565,371.23-213,665,731.696,074,078.89213,931,257.7564,565,646.004,374,939,570.06No
4.750% USD 500 million corporate bondUSD 500,000,000.004.7500%2015-08-0310 yearsUSD 500,000,000.003,605,285,143.36-169,139,831.432,823,615.22169,139,831.3653,833,011.503,661,941,770.15No
4.000% USD 500 million corporate bondUSD 500,000,000.004.0000%2022-06-015 yearsUSD 500,000,000.003,544,024,689.32-142,462,742.672,813,183.22142,424,049.6052,880,023.203,599,756,588.81No
2.690% RMB 3 billion corporate bond3,000,000,000.002.6900%2022-08-293 years3,000,000,000.003,027,415,890.40-80,700,000.00-80,700,000.00-3,027,415,890.40No
2.450% RMB 3 billion corporate bond3,000,000,000.002.4500%2022-09-052 years3,000,000,000.003,023,560,273.97-49,939,726.03-3,073,500,000.00--No
3.520% RMB 2 billion medium term notes2,000,000,000.003.5200%2021-04-143 years2,000,000,000.002,050,147,945.19-20,252,054.81-2,070,400,000.00--No
2.180% RMB 2 billion corporate bond2,000,000,000.002.1800%2024-08-225 years2,000,000,000.00-2,000,000,000.0015,648,219.17---2,015,648,219.17No
2.800% RMB 1500 million medium term notes1,500,000,000.002.8000%2024-04-0110 years1,500,000,000.00-1,500,000,000.0031,413,698.63---1,531,413,698.63No
2.300% RMB 1200 million medium term notes1,200,000,000.002.3000%2024-07-105 years1,200,000,000.00-1,200,000,000.0013,081,643.84---1,213,081,643.84No
2.100% RMB 800 million medium term notes800,000,000.002.1000%2024-07-103 years800,000,000.00-800,000,000.007,962,739.75---807,962,739.75No
2.680% RMB 500 million medium term notes500,000,000.002.6800%2024-04-015 years500,000,000.00-500,000,000.0010,022,465.74---510,022,465.74No
Total— —— —— —— —— —19,554,999,313.476,000,000,000.00754,288,853.7611,710,877.335,750,095,138.71171,278,680.7020,742,182,586.55— —
Less: Bonds payable due within one year— —— —— —— —— —5,267,490,749.32— —— —— —— —— —6,866,623,467.03— —
Bonds payable due after one year— —— —— —— —— —14,287,508,564.15— —— —— —— —— —13,875,559,119.52— —

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 124 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

36. Lease liabilities

(1) Lease liabilities

Category31/12/202431/12/2023
Lease payment3,388,957,333.562,782,133,802.80
Less: Unrecognized financing cost1,900,348,297.521,532,327,309.02
Total1,488,609,036.041,249,806,493.78
Less: Lease liabilities due within one year101,402,045.53248,634,286.86
Net leases liabilities1,387,206,990.511,001,172,206.92

(2) Maturity of lease liabilities

Item31/12/2024
Minimum lease payments under non-cancellable leases:
1st year subsequent to the balance sheet date181,534,294.23
2nd year subsequent to the balance sheet date159,023,726.17
3rd year subsequent to the balance sheet date121,189,155.66
Subsequent years2,927,210,157.50
Total3,388,957,333.56

The Group is not exposed to any significant liquidity risk associated with lease liabilities.

37. Long-term payables

(1) Presentation of long-term payables

Item31/12/202431/12/2023
Long-term payables3,404,462,444.724,001,789,922.65
Special payables6,132,944.245,606,653.02
Total3,410,595,388.964,007,396,575.67
Less: Long-term payables due within one year206,012,716.21184,534,373.50
Long-term payables due after one year3,204,582,672.753,822,862,202.17

(2) Long-term payables

Item31/12/202431/12/2023
Terminal management rights (Note)3,330,284,743.903,958,393,516.47
Others74,177,700.8243,396,406.18
Total3,404,462,444.724,001,789,922.65
Less: Long-term payables due within one year206,012,716.21184,534,373.50
Long-term payables due after one year3,198,449,728.513,817,255,549.15

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 125 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

37. Long-term payables - continued

(2) Long-term payables - continued

Note: Mainly from CICT and TCP terminal management rights purchased. On 12 August 2011, the

Group reached a 35-year building, operation and transfer agreement through the subsidiary CICTand Sri Lanka Port Authority on the building, operation, management and development ofColombo Port South Container Terminal (hereinafter referred to as "BOT"). The above-mentioned amount payable for the acquisition of terminal management rights is determined bydiscounting the amount to be paid in the future using the prevailing market interest rate accordingto the BOT agreement. As at 31 December 2024, the amount payable for the acquisition ofterminal management rights is RMB 881,495,098.11.

TCP, a subsidiary of the Company, entered into a franchise agreement on the Port ofParanaguá with the Administration of the Ports of Paranaguá and Antonina- APPA(hereinafter referred to as "APPA"). The agreement provides for an initial term of 25 yearsfor the franchising rights. In April 2016, TCP and APPA entered into the SupplementalAgreement, which extends the term to 50 years and will be expired in October 2048.As at31 December 2024, the amount of franchising rights payable was RMB 2,448,789,645.79.

(3) Special payables

Item31/12/2023Effect of changes in the scope of consolidationIncrease for the yearDecrease for the year31/12/2024Reason
Employee housing fund5,606,653.02-526,291.22-6,132,944.24Note
Total5,606,653.02-526,291.22-6,132,944.24

Note: This represents the repairing fund for public areas and public facilities and equipment

established after the Group sells the public-owned house on the collectively allocated landto employees. The fund is contributed by all the employees having ownership of the houseaccording to the rules and is specially managed and used for specific purpose.

(4) Top four long-term payables at the end of the year

Item31/12/202431/12/2023
APPA Port Authority2,448,789,645.793,081,892,948.91
Sri Lanka Ports Authority883,466,471.81878,442,953.70
China Merchants Finance Leasing (Tianjin) Co., Ltd.72,206,327.1241,454,020.04
Staff housing fund6,132,944.245,606,653.02
Total3,410,595,388.964,007,396,575.67

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 126 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

38. Long-term employee benefits payable

(1) Long-term employee benefits payable

Item31/12/2023Effect of changes in the scope of consolidationIncrease for the yearPayment in current yearActuarial adjustmentInterest adjustmentEffect of translation of financial statements denominated in foreign currencies31/12/2024
Post-employment benefits - net liabilities of defined benefit plans509,605,071.2516,435,461.0312,161,218.0423,576,039.7666,185,897.5013,967,104.28-1,016,674.04593,762,038.30
Termination benefits58,098,932.22-1,313,299.9911,214,373.36-1,366,400.00-49,564,258.85
Other long-term benefit (note)85,036,743.65--22,710,599.84--5,108,984.85-57,217,158.96
Total652,740,747.1216,435,461.0313,474,518.0357,501,012.9666,185,897.5010,224,519.43-1,016,674.04700,543,456.11
Less: Long-term employee benefits payable due within one year49,730,825.21————————————44,885,411.13
Long-term employee benefits payable due after one year603,009,921.91————————————655,658,044.98

Note: This represents the employee relocation costs of the Company's subsidiary Shantou Port in connection with land acquisition and reservation.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 127 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

38. Long-term employee benefits payable - continued

(2) Changes in defined benefit plans

Present value of defined benefit plan obligations:

Item20242023
I. Opening balance509,605,071.25516,950,669.03
II. Defined benefit cost included in profit or loss for the period26,128,322.3231,630,084.71
1. Current service cost12,161,218.0414,097,094.50
2. Past service cost-2,420,000.00
3. Interest adjustment13,967,104.2815,112,990.21
III. Defined benefit cost included in other comprehensive income65,169,223.46-22,975,434.75
1. Actuarial gains66,185,897.50-23,856,287.15
2. Effect of exchange rate changes-1,016,674.04880,852.40
IV. Other changes-7,140,578.73-16,000,247.74
1. Benefits paid-23,576,039.76-16,000,247.74
2. Changes in the scope of consolidation16,435,461.03-
V. At the end of the year593,762,038.30509,605,071.25

The Company's subsidiaries provide the registered retirees and in-service staff with supplementarypost-employment benefit plans.

The Group hired a third-party actuary to estimate the present value of the above-mentionedretirement benefit plan obligations in an actuarial manner based on the expected cumulative welfareunit method. The Group recognizes the liabilities based on the actuarial results. The relevantactuarial gains or losses are included in other comprehensive income and cannot be reclassified intoprofit or loss in the future. Past service costs are recognized in profit or loss for the period in whichthe plan is revised. The net interest is determined by multiplying the defined benefit plan net debtor net assets by the appropriate discount rate.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 128 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

39. Provisions

Item31/12/2023Increase for the yearDecrease for the yearEffect of translation of financial statements denominated in foreign currencies31/12/2024Reason
Pending litigation85,590,059.4195,114,382.343,230,773.42-18,037,872.83159,435,795.50Note
Total85,590,059.4195,114,382.343,230,773.42-18,037,872.83159,435,795.50

Note: This represents the estimated compensation amount RMB 70,526,490.72 that the

Company's subsidiary TCP may need to pay due to the pending litigation and the estimatedpossible compensation amount of Zhanjiang Port, a subsidiary of the Company, due topending litigation is RMB 88,909,304.78.

40. Deferred income

Item31/12/2023Effect of changes in the scope of consolidationIncrease for the yearDecrease for the year31/12/2024
Government grants1,024,776,557.73-295,701,250.0051,502,491.121,268,975,316.61
Total1,024,776,557.73-295,701,250.0051,502,491.121,268,975,316.61

(1) Government grants included in deferred income

Category of government grants31/12/2024Amount included in current profit and lossAmount refunded this yearReason for return
Government grants1,268,975,316.6151,502,491.12-Not applicable
Total1,268,975,316.6151,502,491.12-Not applicable

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 129 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

41. Other non-current liabilities

Item31/12/2023Increase due to change of consolidation scopeIncrease for the yearDecrease for the yearEffect of translation of financial statements denominated in foreign currencies31/12/2024
Actuarial cost for the calculation of pension benefit difference for the public security bureau staff (Note 1)198,642,177.67-10,130,000.0013,892,319.00-194,879,858.67
Related party borrowings (Note 2)11,945,870.35-241,786.3512,187,656.70--
Others3,052,086.06-1,088,300.90439,990.79-3,700,396.17
Total213,640,134.08-11,460,087.2526,519,966.49-198,580,254.84
Less: Other non-current liabilities due within one year34,005,870.35-— —— —-15,860,000.00
Including: Actuarial cost for the calculation of pension benefits difference for the public security bureau staff22,060,000.00-— —— —-15,860,000.00
Related party borrowings11,945,870.35-— —— —--
Other non-current liabilities due after one year179,634,263.73-— —— —-182,720,254.84

Note 1: It represents the transfer of Zhanjiang Port Public Security Bureau to the People's Government of Zhanjiang Municipality by Zhanjiang Port, a subsidiary of the Company,

in 2020 in accordance with the Notice on the Issuance of the Program on Deepening the Management System Reform of Ganghang Public Security Organs (Zhong YangBian Ban Fa No. 327 (2017)) and the Notice on the Issuance of the Implementation Plan for Deepening the Management System Reform of Ganghang Public SecurityOrgans in Guangdong Province (Yue Ji Bian Ban Fa No. 221 (2018)). The former in-service police officers of Zhanjiang Port Public Security Bureau were transferred ascivil servants in accordance with state regulations, the retired police officers were included in the scope of pension insurance of the government departments and publicinstitutions in Zhanjiang, and the difference between the pension benefits under the original standard and the retirement benefits of Zhanjiang municipal police officers(hereinafter referred to as the "pension benefit difference") was borne by Zhanjiang Port.

Shantou Port, a subsidiary of the Company, transferred Shantou Municipal Public Security Bureau Ganghang Branch (formerly, the Shantou Port Public Security Bureau)to Shantou Municipal Government, and Shantou Municipal Public Security Bureau Ganghang Branch was fully taken over by Shantou Municipal Public Security Bureau.The in-service police officers were transferred as civil servants in accordance with state regulations, the retired police officers were included in the scope of pensioninsurance of the government departments and public institutions in Shantou, and the pension benefit difference was borne by Shantou Port.

Note 2: It represents the principal and interest on borrowings of the subsidiary of the Company Shunkong Port from its non-controlling shareholder Guangdong Shunkong City

Investment Real Estate Co., Ltd. and its related party Guangdong Shunkong Transportation Investment Co., Ltd., repaid in the current year.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 130 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

42. Share capital

Name of investor31/12/2023Increase for the yearDecrease for the year31/12/2024
Investment amountProportion(%)Investment amountProportion(%)
China Merchants Port Investment Development Company Limited1,148,648,648.0045.96--1,148,648,648.0045.92
Zhejiang Seaport Investment and Operation Group Co., Ltd.576,709,537.0023.08--576,709,537.0023.06
China Merchants Gangtong Development (Shenzhen) Co., Ltd.370,878,000.0014.84--370,878,000.0014.83
Infrastructure Investment Fund Management Co., Ltd. – infrastructure Investment Fund Partnership (Limited Partnership)64,850,182.002.59--64,850,182.002.59
Broadford International Limited55,314,208.002.21--55,314,208.002.21
China Africa Development Fund Co., Ltd.42,190,151.001.69-26,579,783.0015,610,368.000.62
Others240,483,935.009.6328,813,603.00-269,297,538.0010.77
合计2,499,074,661.00100.0028,813,603.0026,579,783.002,501,308,481.00100.00

43. Capital Reserve

ItemAmount at the beginning of the yearIncreaseDecreaseAmount at the end of the year
2024
I. Capital premium36,453,130,588.72256,397,774.72-36,709,528,363.44
Including: Capital contributed by investors17,068,816,277.3439,515,503.24-17,108,331,780.58
Differences arising from business combination involving enterprises under common control13,302,937,205.73--13,302,937,205.73
Differences arising from acquisition non-controlling interests (Note 1)4,407,857,529.27216,882,271.48-4,624,739,800.75
Others1,673,519,576.38--1,673,519,576.38
II. Other capital reserve623,716,214.3436,140,304.896,403,051.00653,453,468.23
Including: Transfer from capital reserve under the previous accounting rules-2,781,133.00---2,781,133.00
Unexercised share-based payment (Note 2)6,644,590.36264,766.446,403,051.00506,305.80
Other changes in owners' equity of the investee under equity method other than changes in net profit or loss, profit distribution and other comprehensive income619,852,756.9835,875,538.45-655,728,295.43
Total37,076,846,803.06292,538,079.616,403,051.0037,362,981,831.67
2023
I. Capital premium34,208,812,963.502,244,317,625.22-36,453,130,588.72
Including: Capital contributed by investors17,068,816,277.34--17,068,816,277.34
Differences arising from business combination involving enterprises under common control13,302,937,205.73--13,302,937,205.73
Differences arising from acquisition non-controlling interests2,165,423,814.022,242,433,715.25-4,407,857,529.27
Others1,671,635,666.411,883,909.97-1,673,519,576.38
II. Other capital reserve542,827,871.75104,628,733.7723,740,391.18623,716,214.34
Including: Transfer from capital reserve under the previous accounting rules-2,781,133.00---2,781,133.00
Unexercised share-based payment5,591,402.001,528,712.73475,524.376,644,590.36
Other changes in owners' equity of the investee under equity method other than changes in net profit or loss, profit distribution and other comprehensive income540,017,602.75103,100,021.0423,264,866.81619,852,756.98
Total34,751,640,835.252,348,946,358.9923,740,391.1837,076,846,803.06

Note 1: The change in this year is mainly because the Company and its subsidiary Port Development (Hong Kong)

Co., Ltd. increased their holding of ordinary shares of China Merchants Group Port Holdings, and the capitalreserve increased by RMB 216,882,271.48 in this period. See Note (XI) 2 for details

Note 2: Refer to Note (XVI) for details.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 131 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

44. Other comprehensive income

ItemAmount at the beginning of the year2024Other changesAmount at the end of the year
Pre-tax amount for the yearLess: Amount included in other comprehensive income in the prior period but transferred to profit or loss in the current periodLess: Amount included in other comprehensive income in the prior period but transferred to retained earnings in the current periodLess: Income tax expensesAttributable to the Company, net of taxAttributable to non-controlling shareholders, net of tax
2024
I. Other comprehensive income that will not be reclassified subsequently to profit or loss-22,859,768.83-221,412,074.80---4,502,591.44-102,848,966.14-114,060,517.22--125,708,734.97
Including: Changes arising from remeasurement of defined benefit plans-2,709,609.54-70,324,586.90---11,930.28-24,453,072.38-45,859,584.24--27,162,681.92
Other comprehensive income that can't be reclassified to profit or loss under equity method-92,749,398.41-133,077,726.79----64,909,867.66-68,167,859.13--157,659,266.07
Changes in fair value of other equity instruments72,599,239.12-18,009,761.11---4,490,661.16-13,486,026.10-33,073.85-59,113,213.02
II. Other comprehensive income that will be reclassified subsequently to profit or loss-880,766,825.52-1,312,433,197.04----551,905,676.96-760,527,520.08--1,432,672,502.48
Including: Other comprehensive income recognised under the equity method-426,790,507.2723,077,622.64---25,113,263.42-2,035,640.78--401,677,243.85
Translation differences of financial statements denominated in foreign currencies-453,976,318.25-1,335,510,819.68----577,018,940.38-758,491,879.30--1,030,995,258.63
Total other comprehensive income-903,626,594.35-1,533,845,271.84---4,502,591.44-654,754,643.10-874,588,037.30--1,558,381,237.45
2023
I. Other comprehensive income that will not be reclassified subsequently to profit or loss51,014,303.0660,755,557.83--846,996.46-73,874,071.89133,782,633.26--22,859,768.83
Including: Changes arising from remeasurement of defined benefit plans-10,189,712.8825,003,573.00---7,480,103.3417,523,469.66--2,709,609.54
Other comprehensive income that can't be reclassified to profit or loss under equity method-8,907,673.3432,473,509.74----83,841,725.07116,315,234.81--92,749,398.41
Changes in fair value of other equity instruments70,111,689.283,278,475.09--846,996.462,487,549.84-56,071.21-72,599,239.12
II. Other comprehensive income that will be reclassified subsequently to profit or loss-740,567,922.92149,948,207.40----140,198,902.60290,147,110.00--880,766,825.52
Including: Other comprehensive income recognised under the equity method-60,762,188.43-767,504,700.07----366,028,318.84-401,476,381.23--426,790,507.27
Translation differences of financial statements denominated in foreign currencies-679,805,734.49917,452,907.47---225,829,416.24691,623,491.23--453,976,318.25
Total other comprehensive income-689,553,619.86210,703,765.23--846,996.46-214,072,974.49423,929,743.26--903,626,594.35

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 132 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

45. Specific reserve

Item31/12/2023IncreaseDecrease31/12/2024
Safety production cost34,003,994.4159,210,779.7153,140,126.8540,074,647.27

46. Surplus reserve

2024

Item31/12/2023IncreaseDecrease31/12/2024
Statutory surplus reserve1,095,980,563.68153,556,766.82-1,249,537,330.50

2023

Item31/12/2022IncreaseDecrease31/12/2023
Statutory surplus reserve1,001,917,449.1594,063,114.53-1,095,980,563.68

Note 1: According to the Company Law of the People's Republic of China and the Articles of theCompany, the Company withdraws the statutory surplus reserve at 10% of the annual net profit.When the accumulated amount of the statutory surplus reserve reaches more than 50% of theregistered capital, it can no longer be withdrawn. The statutory surplus reserve can be used to coverlosses or increase share capital after approval. According to the resolution of the Board of Directors,the Company appropriated the statutory surplus reserve of about RMB 153,556,766.82 for the yearended 31 December 2024, and the cumulative amount reached 50% of the registered capital on 31December 2024 (2023: 10% of net profit, totalling about RMB 94,063,114.53)

47. Retained earnings

ItemAmountProportion of appropriation or allocation
2024
Retained earnings at the beginning of the year before adjustment19,045,313,519.75
Add: Adjustment to Retained earnings at beginning of the year-
Including: Changes in accounting policies-
Retained earnings at the beginning of the year after adjustment19,045,313,519.75
Add: Net profit of the year attributable to shareholders of the Company4,516,301,317.16
Retained earnings carried forward from other comprehensive income-
Less: Transfer to statutory surplus reserve in the current year153,556,766.82
Transfer to discretionary surplus reserve in the current year-
Ordinary shares' dividends payable1,450,279,490.98Note 1
Ordinary shares' dividends converted into share capital-
Pension benefit difference-
Transfer to the National Council for Social Security Fund of the PRC-
Distribution to holders of other equity instruments-
Others-
Retained earnings at the end of the year21,957,778,579.11

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 133 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

47. Retained earnings - continued

ItemAmountProportion of appropriation or allocation
2023
Retained earnings at the beginning of the year before adjustment16,679,688,347.09
Add: Adjustment to Retained earnings at beginning of the year22,299,954.05
Including: Changes in accounting policies22,299,954.05
Retained earnings at the beginning of the year after adjustment16,701,988,301.14
Add: Net profit of the year attributable to shareholders of the Company3,571,800,762.16
Retained earnings carried forward from other comprehensive income-
Less: Transfer to statutory surplus reserve in the current year94,063,114.53
Transfer to discretionary surplus reserve in the current year-
Ordinary shares' dividends payable1,124,583,597.45
Ordinary shares' dividends converted into share capital-
Pension benefit difference7,944,921.60
Transfer to National Council of Social Security Fund-
Distribution to holders of other equity instruments-
Others1,883,909.97
Retained earnings at the end of the year19,045,313,519.75

Note 1: According to the resolution of shareholders' meeting on 31 May 2024, the Company

distributes cash dividends of RMB 5.80 (inclusive of tax) for every 10 shares, totallingRMB 1,450,279,490.98 on the basis of the total shares of 2,500,481,881.

48. Operating income and operating costs

(1) Details of operating income and operating costs

Item20242023
IncomeCostsIncomeCosts
Principal operation15,943,748,346.438,972,147,936.1915,568,944,030.709,085,897,544.06
Other operations187,029,681.81223,868,756.16181,531,749.52232,289,163.69
Total16,130,778,028.249,196,016,692.3515,750,475,780.229,318,186,707.75

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 134 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

48. Operating income and operating costs - continued

(2) Breakdown information of operating income and operating costs

Category of contractsPorts operationBonded logistics operationOther operationsTotal
Operating incomeOperating costsOperating incomeOperating costsOperating incomeOperating costsOperating incomeOperating costs
Mainland China, Hong Kong and Taiwan area9,912,051,601.276,223,113,881.90522,133,599.68278,539,419.65187,029,681.81223,868,756.1610,621,214,882.766,725,522,057.71
- Pearl River Delta6,431,616,103.243,643,704,953.94370,565,003.19204,025,842.87187,029,681.81223,868,756.166,989,210,788.244,071,599,552.97
- Yangtze River Delta1,244,488.007,879,940.23----1,244,488.007,879,940.23
- Bohai Rim35,429,691.4821,554,240.31151,568,596.4974,513,576.78--186,998,287.9796,067,817.09
- Other areas3,443,761,318.552,549,974,747.42----3,443,761,318.552,549,974,747.42
Other countries5,450,560,759.222,427,214,953.4459,002,386.2643,279,681.20--5,509,563,145.482,470,494,634.64
Total15,362,612,360.498,650,328,835.34581,135,985.94321,819,100.85187,029,681.81223,868,756.1616,130,778,028.249,196,016,692.35

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 135 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

48. Operating income and operating costs - continued

(3) Description of performance obligations

The Group provides port service, bonded logistics service and other services. These services areobligations performed over a period of time. For bonded logistics service and other services, thecustomers evenly obtain and consume the economic benefits from the Group's performance ofcontract, meanwhile the charging rules as agreed in the contract terms usually adoptdaily/month/yearly basis. During the process of rendering services, the Group recognizes revenueusing straight-line method. At the same time, the Group is primarily responsible for the aboveservices and generally does not have any commitment to the amount of money expected to bereturned to the customer.

Part of the Group's handling contracts are established with discount terms, i.e., the customers whosebusiness volume reaches agreed level, are granted with preferential charge rate or discount. At theend of the year, as the business volume finally realized within the contract period is uncertain, thecontract consideration is subject to variable factors. The management includes this part of discountin other payables and provisions. At the end of the year, the variable considerations arising fromsales discount are set out in Note (VIII) 28、Note (VIII) 33 and Note (VIII) 39.

(4) Descriptions on allocation to remaining performance obligations

At the end of the year, the amount of revenue corresponding to the performance obligations whichthe Group has entered into a contract for but has not fulfilled or completely fulfilled mainly includedthe contract liabilities of RMB 267,888,272.62, of which RMB 186,851,357.51 is expected to berecognized as revenue in 2025; and RMB 81,036,915.11 is expected to be recognized as revenue in2026 and subsequent years.

49. Taxes and surcharges

Item20242023
Property tax79,101,136.6775,912,651.85
Land use tax36,984,937.5837,809,190.33
City construction and maintenance tax10,881,226.127,891,945.97
Education surcharges and local education surcharges8,081,655.865,953,401.79
Stamp duty3,673,318.125,057,465.35
Others (Note)193,611,488.80180,373,370.90
Total332,333,763.15312,998,026.19

Note: Others mainly represent the social contribution tax and tax on services borne by TCP, a

subsidiary of the Company, totalled BRL 137,112,284.14 (equivalent to RMB181,212,315.70) for the year.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 136 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

50. General and administrative expenses

Item20242023
Employee benefits1,352,143,332.571,297,690,387.03
Depreciation expenses69,734,482.9775,710,865.79
Fees paid to agencies76,667,277.5863,693,285.42
Amortization of intangible assets57,062,967.7456,233,463.25
Others265,936,221.32283,313,153.89
Total1,821,544,282.181,776,641,155.38

51. Research and development expenses

Item20242023
Employee benefits127,706,303.07163,593,250.77
Direct materials and outsourced R&D67,418,187.5841,115,107.10
Depreciation and amortization4,454,711.9211,500,358.17
Others2,175,863.797,530,356.03
Total201,755,066.36223,739,072.07

52. Financial expenses

Item20242023
Interest expenses2,255,372,593.382,283,293,756.05
Including: Bank and other borrowings1,084,714,767.25894,778,564.54
Bond interest and bill discount800,626,160.051,027,690,554.55
Interest expenses of terminal management right(Note)203,047,018.99206,277,567.64
Interest expenses of lease liabilities70,660,449.6960,834,329.16
Other interest expenses56,170,722.5448,571,780.77
Less: Capitalized interest expenses40,153,474.8645,140,959.39
Less: Interest income477,430,320.41497,593,921.36
Net exchange loss109,256,513.0885,519,920.28
Others10,320,325.6813,034,532.56
Total1,857,365,636.871,839,113,328.14

Note: Details are set out in Note (VIII) 37.

53. Other income

Item20242023Whether it is government subsidy
Business development subsidy75,662,052.93113,983,657.91Yes
Transfer from deferred income (Note VIII 40)51,502,491.1247,704,466.26Yes
Subsidy for general and administrative expenses of bonded port area45,939,617.40-Yes
Others12,306,141.8462,701,136.60——
Total185,410,303.29224,389,260.77——
Including: Government grants183,382,851.80196,942,969.60——

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 137 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

54. Investment income

(1) Details of investment income:

Item20242023
Income from long-term equity investments under equity method6,441,005,613.255,979,007,585.96
Including: Income from long-term equity investments of associates under equity method6,073,558,615.465,582,402,904.90
Income from long-term equity investments of joint ventures under equity method367,446,997.79396,604,681.06
Investment income from disposal of subsidiaries-216,949,902.47
Income from disposal of long-term equity investments-77,647.56
Investment income from financial assets held for trading59,078,998.1291,219,728.19
Investment income from other non-current financial assets36,181,898.6641,365,576.62
Dividend income from investments in other equity instruments10,815,000.0020,056,500.00
Others-84,978.53-
Total6,546,996,531.506,348,676,940.80

55. Gains from changes in fair value

Item20242023
Financial assets held for trading40,176,493.9049,197,662.35
Other non-current financial assets350,055,871.2524,155,138.17
Including: Financial assets at fair value through profit or loss350,055,871.2524,155,138.17
Total390,232,365.1573,352,800.52

56. Reversal of credit impairment

Item20242023
I. Credit impairment of accounts receivable-1,772,048.18-9,285,389.19
II. Reversal of impairment of other receivables363,283,803.9543,872,200.88
III. Reversal of impairment of long-term receivables6,724.752,697,229.49
IV. Credit impairment of other non-current assets-88,524,171.44-
Total272,994,309.0837,284,041.18

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 138 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

57. Impairment losses

Item20242023
Impairment losses of fixed assets--149,923,619.44
Impairment losses of intangible assets--41,473,147.97
Reversal of impairment losses of inventories-99,456.13
Impairment losses of long-term equity investments-8,113,482.64-
Impairment losses of construction in progress-767,306.24-
Total-8,880,788.88-191,297,311.28

58. Gains from asset disposals

Item20242023Amount included in non-recurring profit or loss for the current year
Gains from disposal of non-current assets34,062,395.7536,759,532.6134,062,395.75
Including: Gains from disposal of intangible assets18,456,558.0635,051,791.8018,456,558.06
Gains from disposal of fixed assets15,323,446.421,713,921.0415,323,446.42
Others (“-” for losses)282,391.27-6,180.23282,391.27
Total34,062,395.7536,759,532.6134,062,395.75

59. Non-operating income

Item20242023Amount included in non-recurring profit or loss for the current year
Compensation received for violation of contracts25,233,458.0655,396,338.3225,233,458.06
Income from relocation compensation9,072,904.375,558,730.179,072,904.37
Gains from retirement or damage of non-current assets4,433,441.491,966,904.664,433,441.49
Including: Gains from retirement or damage of fixed assets4,433,441.491,765,984.404,433,441.49
Exempted current accounts2,087,824.66197,118.092,087,824.66
Others18,191,026.7424,182,932.8818,191,026.74
Total59,018,655.3287,302,024.1259,018,655.32

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 139 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

60. Non-operating expenses

Item20242023Amount included in non-recurring profit or loss for the current year
Litigation loss8,725,469.8742,689,603.938,725,469.87
Losses on retirement of non-current assets18,274,807.1224,548,001.4518,274,807.12
Including: Losses on retirement or damage of fixed assets18,274,807.1222,356,701.0418,274,807.12
Expenditure on public welfare donations11,881,883.0511,153,329.5111,881,883.05
Compensation and liquidated damages689,548.541,819,985.90689,548.54
Others30,680,393.1516,861,919.9330,680,393.15
Total70,252,101.7397,072,840.7270,252,101.73

61. Borrowing costs

ItemCapitalization rateAmount capitalized
Construction in progress— —— —
Phase I of the second phase of the wharf project in the local operation area of Goshan Port Area is controlled in sequence3.41%9,469,073.60
Phase I project for the stuffing and destuffing service area of Baoman Port Area, Zhanjiang Port3.50%3,225,990.15
Zhanjiang Port Baoman Port Area Container Terminal Phase I Expansion Project2.70%3,142,500.00
Dongguan Machong Port Area Berth 2 # and 3 # Project Bulk Grain Warehouse Phase III Expansion Project2.40%495,141.01
Other non-current assets— —— —
Advances for channels4.35%23,820,770.10
Sub-total— —40,153,474.86
Interest expenses included in profit or loss for the period (Excludes interest expense on terminal operating rights and lease liabilities)— —1,941,511,649.84
Total— —1,981,665,124.70

Note: The capitalization rate is calculated and determined according to the weighted averageinterest rate of general borrowings

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 140 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

62. Translation of foreign currencies

Item2024
Exchange differences included in profit or loss for the period109,256,513.08
Total109,256,513.08

63. Income tax expenses

Item20242023
Current income tax expenses1,056,743,121.951,129,424,872.77
Deferred income tax expenses196,094,824.95174,154,980.16
Total1,252,837,946.901,303,579,852.93

Reconciliation between income tax expense and accounting profit is as follows:

Item2024
Total profit10,131,344,256.81
Income tax expenses calculated at 25%2,532,836,064.20
Effect of non-deductible costs, expenses and losses288,893,402.02
Accrued income tax421,257,432.43
Effect of deductible temporary differences and deductible losses for which deferred tax assets are not recognized in the year67,370,194.91
Effect of tax-free income (Note)-1,055,413,260.46
Effect of tax incentives and changes in tax rate-602,787,139.81
Effect of different tax rates of subsidiaries operating in other jurisdictions-224,973,706.80
Effect of utilizing deductible losses for which deferred tax assets were not recognized in prior period-84,152,877.73
Effect of adjustments to income tax of prior year-110,274,785.32
Others20,082,623.46
Income tax expenses1,252,837,946.90

Note: This mainly represents the tax effect of income from investments in joint ventures and

associates.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 141 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

64. Assets with restricted ownership and use right

Item31/12/202431/12/2023
Book valueCarrying amountType of restrictionStatus of restrictionBook valueCarrying amountType of restrictionStatus of restriction
Cash and bank balances (Note 1)115,331,146.22115,331,146.22Restricted margin, interest receivable not actually receivedInterest receivable, performance bond, frozen funds, etc61,032,547.1461,032,547.14Restricted guaranteesPerformance bond, frozen funds, etc
Fixed assets (Note 2)551,053,503.71467,531,821.78MortgageMortgage borrowings330,222,332.58291,001,239.59MortgageMortgage borrowings
Intangible assets (Note 3)624,297,693.92624,297,693.92MortgageMortgage borrowings457,654,685.65457,654,685.65MortgageMortgage borrowings
Total1,290,682,343.851,207,160,661.92— —— —848,909,565.37809,688,472.38— —— —

Note 1: Details of restricted cash and bank balances are set out in Note (VIII) 1.

Note 2: Details of mortgage borrowings are set out in Note (VIII) 24 and Note (VIII) 34.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 142 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

65. Provision for impairment of assets and provision for bad debts

Item31/12/2023Effect of changes in the scope of consolidationProvision for the yearReversal for the yearWrite-off and charge-off for the yearTransfer-out due to sale in the current yearOther increases for the yearOther decreases for the yearEffect of translation of financial statements denominated in foreign currencies31/12/2024
Provision for bad debts of accounts receivable91,022,363.09788,447.748,974,855.96-7,202,807.78-57,892.46----4,561,521.4688,963,445.09
Provision for bad debts of other receivables957,081,730.86-16,639,764.39-379,923,568.34-----28,204,288.01565,593,638.90
Provision for decline in value of inventories1,234,628.38----92,227.23---11,035.571,153,436.72
Provision for bad debts of long-term receivables1,178,166.70-45,771.75-52,496.50-----1,171,441.95
Provision for impairment of long-term equity investments362,334,075.76-8,113,482.64------35,025,295.78335,422,262.62
Provision for impairment of fixed assets213,504,483.08--------214,100.02213,290,383.06
Provision for impairment of construction in progress--767,306.24-----11,172.29778,478.53
Provision for impairment of intangible assets57,010,270.07--------57,010,270.07
Provision for impairment of goodwill970,663,044.33--------970,663,044.33
Other non-current assets--88,524,171.44------88,524,171.44
Total2,654,028,762.27788,447.74123,065,352.42-387,178,872.62-150,119.69----67,982,997.412,322,570,572.71

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 143 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

66. Items in cash flow statement

(1) Cash relating to operating activities

Proceeds from other operating activities

Item20242023
Interest income307,426,299.38316,807,536.02
Government grants420,033,639.31163,169,407.30
Guarantees and deposits49,702,895.7659,967,562.07
Insurance indemnities5,913,248.1611,868,450.00
Rentals35,992,263.9011,677,109.86
Operation compensation received337,185,774.00-
Others256,914,973.60364,073,953.84
Total1,413,169,094.11927,564,019.09

Payment for other operating activities

Item20242023
Advance payment123,589,342.34191,928,420.03
Payment of operating costs and management expenses and other daily operating related expenditures129,352,215.13167,200,604.70
Guarantees and deposits34,887,031.2659,616,680.63
Others488,214,418.74434,481,353.85
Total776,043,007.47853,227,059.21

(2) Cash relating to investing activities

Cash receipts relating to significant investing activities

Item20242023
Recovered structured deposits26,450,000,000.0028,397,000,000.00
Proceeds from lending16,260,626.102,965,681,743.10
Dividends received2,843,360,904.432,186,696,975.69
Proceeds from disposal of investments (Note 1)1,113,331,868.18-
Proceeds from disposal of subsidiaries (Note 2)-1,683,385,533.43
Total30,422,953,398.7135,232,764,252.22

Note 1: The proceeds form disposal of investments are mainly the proceeds from disposal of the

shares of Qingdao Port International Co.,Ltd.

Note 2: The proceeds received from disposal of subsidiaries last year represent the amount

received for disposal of Ningbo Daxie Container Terminal Co., Ltd.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 144 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

66. Items in cash flow statement - continued

(2) Cash relating to investing activities - continued

Cash payments relating to significant investing activities

Item20242023
Purchase of structured deposits27,450,000,000.0029,967,000,000.00
Total27,450,000,000.0029,967,000,000.00

Proceeds from other investing activities

Item20242023
Proceeds from lending by Assal Lake Investment Holding Co.,Ltd.16,260,626.10-
Proceeds from lending by Terminal Link SAS-2,965,681,743.10
Proceeds from interest on advances for projects-177,940,904.60
Others-21,332,655.57
Total16,260,626.103,164,955,303.27

Payment for other investing activities

Item20242023
Payment of taxes on land acquisition259,533,828.27-
Payments for performance guarantees-39,087,797.69
Proceeds from disposal of subsidiaries-35,267,442.35
Others1,606,719.078,308,063.29
Total261,140,547.3482,663,303.33

(3) Cash relating to financing activities

Proceeds from other financing activities

Item20242023
Sale and leaseback proceeds40,000,000.00328,026,212.50
Others15,862,550.056,728,017.13
Total55,862,550.05334,754,229.63

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 145 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

66. Items in cash flow statement - continued

(3) Cash relating to financing activities - continued

Payment for other financing activities

Item20242023
Repayment of perpetual bonds-4,222,148,460.84
Payment for the Company's acquisition of non-controlling interests of CM Port148,276,411.09872,848,916.41
Payment for lease316,100,576.04829,455,300.35
Repurchase shares of China Merchants Harbor Group Co., Ltd.50,559,789.14-
Payment for the Company's acquisition of non-controlling interests of Oasis King International Limited-818,659,106.04
Payment for the Company's acquisition of non-controlling interests of China Merchants International Technology Co., Ltd. (hereinafter referred to as " CM International Tech ")-109,901,500.00
Others24,987,752.0814,080,546.68
Total539,924,528.356,867,093,830.32

Changes in liabilities arising from financing activities

Item31/12/2023Increase for the yearDecrease for the year31/12/2024
Cash changesNon-cash changesCash changesNon-cash changes
Short-term borrowings15,714,045,288.979,797,576,997.55944,766,153.0012,943,190,318.63721,955,979.2012,791,242,141.69
Long-term borrowings18,227,543,954.714,967,267,977.29439,339,278.385,135,247,147.852,916,310,806.8815,582,593,255.65
Non-current liabilities due within one year6,817,404,289.25-11,411,848,839.197,474,762,370.57247,807,962.2710,506,682,795.60
Bonds payable14,287,508,564.156,000,000,000.00180,279,787.37-6,592,229,232.0013,875,559,119.52
Lease liabilities1,001,172,206.92-609,931,951.60-223,897,168.011,387,206,990.51
Dividends payable111,897,214.27-4,971,101,800.374,950,664,270.36-132,334,744.28
Other current liabilities2,007,190,136.986,000,000,000.0034,591,367.634,021,567,258.03-4,020,214,246.58
Total58,166,761,655.2526,764,844,974.8418,591,859,177.5434,525,431,365.4410,702,201,148.3658,295,833,293.83

(4) The Group has no significant cash flows presented on a net basis.

(5) The Group has no significant activities that do not involve cash receipts and payment for

the current period but have an impact on the enterprise's financial position or may affect theenterprise's cash flows in the future and their financial effects.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 146 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

67. Supplementary information to the cash flow statement

(1) Supplementary information to the cash flow statement

Supplementary information20242023
1. Reconciliation of net profit to cash flows from operating activities:
Net profit8,878,506,309.917,495,612,085.76
Add: Impairment losses8,880,788.88191,297,311.28
Reversal of credit impairment-272,994,309.08-37,284,041.18
Depreciation of fixed assets1,953,338,801.431,983,548,731.36
Depreciation of investment properties181,519,507.74182,833,076.22
Depreciation of right-of-use assets343,623,899.63357,502,960.45
Amortization of intangible assets688,356,905.31686,879,674.72
Amortization of long-term deferred expenses100,433,522.7992,971,461.67
Gains from disposal of fixed assets, intangible assets and other long-term assets-34,062,395.75-36,759,532.61
Losses on retirement of fixed assets, intangible assets and other long-term assets13,841,365.6322,581,096.79
Losses rising from changes in fair value ("-" for gains)-390,232,365.15-73,352,800.52
Financial expenses2,311,915,401.982,185,350,735.70
Investment loss (income) ("-" for income)-6,546,996,531.50-6,348,676,940.80
Decrease in deferred tax assets49,582,269.2619,435,343.92
Increase in deferred tax liabilities146,512,555.69154,719,636.24
Decrease (Increase) in inventories ("-" for increase)-50,978,635.816,316,130.87
Decrease (Increase) in operating receivables ("-" for increase)146,070,761.75-132,511,582.62
Increase (Decrease) in operating payables ("-" for decrease)485,894,971.69-170,856,712.08
Net cash inflow from operating activities8,013,212,824.406,579,606,635.17
2. Significant investing and financing activities that do not involve cash receipts and payments:
Conversion of debt into capital--
Convertible bonds due within one year--
3. Net changes in cash and cash equivalents:
Cash at the end of the year16,515,069,554.9116,018,613,631.10
Less: Opening balance of cash16,018,613,631.1013,567,309,471.62
Add: Cash equivalents at the end of the year--
Less: Opening balance of cash equivalents--
Net increase in cash and cash equivalents496,455,923.812,451,304,159.48

(2) Cash and cash equivalents at the end of the year

Item31/12/202431/12/2023
I. Cash16,515,069,554.9116,018,613,631.10
Including: Cash on hand457,486.90974,692.93
Bank deposits available for payment at any time16,444,638,576.6716,009,954,475.85
Other monetary funds available for payment at any time69,973,491.347,684,462.32
II. Cash equivalents--
III. Balance of cash and cash equivalents at the end of the year16,515,069,554.9116,018,613,631.10

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 147 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

67. Supplementary information to the cash flow statement - continued

(3) Net payment for acquisition of subsidiaries

ItemAmount
Cash or cash equivalents received in the current year from acquisition of subsidiaries in the current year428,196,206.32
Less: Cash and cash equivalents held by subsidiaries on the purchase date120,511,752.33
Less: Payable equity purchase funds14,325,890.39
Add: Cash or cash equivalents received in the current year for business combinations in previous periods-
Net cash paid to acquire subsidiaries293,358,563.60
Net assets obtained from subsidiaries372,477,073.46

(4) Payment for dividends, profit distributions or interest

Item20242023
Dividends and profits paid to non-controlling shareholders of subsidiaries3,553,580,816.501,955,677,172.68
Cash paid for interest repayment1,955,539,593.932,085,251,461.30
Profit distributions1,452,793,553.861,126,766,912.03
Total6,961,913,964.295,167,695,546.01

(5) The Group has no limited scope of use but is still listed as cash and cash equivalents.

(6) See Note VIII, 1 (3) for details of cash at bank and on hand not belonging to cash and cash

equivalents.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 148 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

68. Foreign currency monetary items

ItemForeign currency at the end of the yearExchange rateRMB at the end of the year
Cash and bank balances2,912,640,425.51
Including: HKD22,599,852.410.926020,927,463.33
USD210,719,518.347.18841,514,736,185.64
RMB1,124,472,916.401.00001,124,472,916.40
EUR30,807,502.807.5257231,848,023.82
AUD4,583,056.654.507020,655,836.32
Accounts receivable202,376,754.52
Including: HKD89,996.310.926083,336.58
USD1,395,811.637.188410,033,652.32
EUR25,547,094.047.5257192,259,765.62
Other receivables761,290,697.14
Including: HKD1,005,827.690.9260931,396.44
USD74,817,750.037.1884537,819,914.32
EUR5,479,143.737.525741,234,391.97
RMB181,256,685.001.0000181,256,685.00
AUD10,718.754.507048,309.41
Long-term receivables1,097,372,535.36
Including: EUR25,995,028.127.5257195,630,783.12
AUD200,075,826.994.5070901,741,752.24
Short-term borrowings2,480,000,000.00
Including: RMB2,480,000,000.001.00002,480,000,000.00
Accounts payable37,715,519.96
Including: HKD1,343,915.750.92601,244,465.98
USD340,726.287.18842,449,276.79
EUR4,520,745.877.525734,021,777.19
Other payables833,584,685.87
Including: HKD38,048,963.190.926035,233,339.91
USD59,229,016.407.1884425,761,861.49
EUR45,596,922.207.5257343,148,757.40
RMB29,440,727.071.000029,440,727.07
Non-current liabilities due within one year5,759,766,301.11
Including: USD523,215,014.397.18843,761,078,809.42
RMB1,998,687,491.691.00001,998,687,491.69
Long-term borrowings2,350,000,000.00
Including: RMB2,350,000,000.001.00002,350,000,000.00
Bonds payable7,875,559,119.55
Including: USD1,095,592,777.197.18847,875,559,119.55

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 149 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

69. Leases

(1) Lessor under operating lease

ItemAmount
I. Operating income— —
Lease income317,717,398.85
Including: Income related to variable lease payments that are not included in lease receipts-
II. Undiscounted lease receipts received after the balance sheet date623,166,122.47
1st year200,957,788.17
2nd year123,484,871.98
3rd year101,760,390.99
4th year68,366,980.15
5th year42,448,803.16
Over 5 years86,147,288.02

Note: The operating leases where the Group acts as the lessor are related to port and terminal

facilities, machinery and equipment, vehicles, land and buildings, with lease terms rangingfrom 0.6 years to 50 years and option to renew the lease of port and terminal facilities,machinery and equipment, land and buildings. The Group considers that the unguaranteedbalance of leased assets does not constitute significant risk of the Group, as the assets areproperly used.

(2) Lessee

ItemAmount
Interest expenses on lease liabilities70,660,449.69
Short-term lease expenses that are accounted for using simplified approach and included in cost of related assets or profit or loss for the period63,996,021.37
Expenses on leases of low-value assets (exclusive of expenses on short-term leases of low-value assets) that are accounted for using simplified approach and included in cost of related assets or profit or loss for the period-
Variable lease payments that are included in cost of related assets or profit or loss but not included in measurement of lease liabilities-
Including: The portion arising from sale and leaseback transactions-
Income from sub-lease of right-of-use assets14,578,101.47
Total cash outflows relating to leases380,096,597.41
Losses from sale and leaseback transactions3,337,879.11
Cash inflows from sale and leaseback transactions40,000,000.00
Cash outflows from sale and leaseback transactions98,454,482.39
Others-

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 150 -

(VIII) NOTES TO ITEMS IN THE CONSOLIDATED FINANCIAL STATEMENTS - continued

69. Leases - continued

(2) Lessee - continued

Sale and leaseback transactions and basis for determination:

For the purpose of raising funds and leasing back for use, the Company carries out sale andleaseback transaction with the legally owned terminal assets as the subject of the transfer and theleased assets, for a term of three years. As the Company is entitled to repurchase at the expiry ofthe lease term and the repurchase price is not lower than the original selling price, it is consideredas a financing transaction and is recognized as a long-term payable when the amount is receivedfrom the lessor, and the difference between the original selling price and the repurchase price isrecognized as interest expenses.

(IX) R&D EXPENDITURE

1. Disclosure by nature of expenses

Item20242023
Employee benefits130,912,466.55166,273,348.83
Direct materials and outsourced R&D82,743,846.1578,769,899.84
Depreciation and amortisation4,568,822.8511,654,856.90
Others31,884,552.8215,963,664.54
Total250,109,688.37272,661,770.11
Including: R&D expenditure recorded as expenses201,755,066.36223,739,072.07
R&D expenditure capitalised48,354,622.0148,922,698.04

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 151 -

(IX) R&D EXPENDITURE - continued

2. Expenditures on R&D projects which are eligible for capitalisation

Item31/12/2023IncreaseDecrease31/12/2024
Internal development costsRecognised as fixed assetsRecognised as intangible assetsTransferred to profit or loss for the period
ePort comprehensive service platform30,150,532.7113,655,121.15---43,805,653.86
Other R&D projects20,839,620.4739,717,905.1725,527,118.5610,422,602.945,018,404.3119,589,399.83
Total50,990,153.1853,373,026.3225,527,118.5610,422,602.945,018,404.3163,395,053.69

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 152 -

(X) CHANGES IN SCOPE OF CONSOLIDATION

1. Business combination not involving enterprises under common control

(1) Business combination involving entities not under common control in the current period

NoName of the purchased partyDate of acquisitionDetermination basis of purchase dateProportion of equity held by the acquiree before the purchase date (%)Equity acquisition ratio(Excluding the increase or decrease of equity after merger(%)Total book net assets of the acquiree on the purchase dateTotal fair value of identifiable net assets of the acquiree on the acquisition dateTransaction considerationGoodwillRevenue of the acquiree from the purchase date to the end of the yearNet profit of the acquiree from the purchase date to the end of the yearCash flow of the acquiree from the purchase date to the end of the year
AmountMethod
1NPH28 June 2024Transfer of actual control-51.00416,919,421.83730,347,202.86Multi-term Excess Surplus Method428,196,206.3255,719,132.86207,359,466.7528,980,451.83142,293,175.74

NPH is a company incorporated on 29 December 2003 and headquartered in Jakarta, Indonesia, and its principal activities are engaged in the provisionof container, multi-purpose and general terminal services and the provision of port equipment engineering services in Indonesia. Prior to the Merger,the parent company of NPH was PT Episenta Utama Invest asi. On 20 November 2023, China Merchants Port Holdings, a subsidiary of the Company ,entered into a share purchase agreement with the former controlling shareholder of NPH. Pursuant to the agreement, the Group plans to acquire 51%of the shares of NPH. The aforesaid transaction was completed on 28 June 2024 and since then, the Group has the right to appoint most of the membersof the NPH Board, and the Board is the authority leading the NPH related business, the mechanism of the Board of Directors is approved by more thanhalf of the votes. As a result, the Group is able to control NPH and include it in the scope of the Group's consolidated financial statements.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 153 -

(X) CHANGES IN SCOPE OF CONSOLIDATION - continued

1. Business combination not involving enterprises under common control - continued

(2)Consolidated cost and goodwill

Consolidation costsNPH
Consolidation costs428,196,206.32
——Cash413,870,315.93
——Payable equity purchase funds14,325,890.39
Total consolidated costs428,196,206.32
Less: Share of fair value of identifiable net assets acquired372,477,073.46
Goodwill55,719,132.86

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 154 -

(X) CHANGES IN SCOPE OF CONSOLIDATION - continued

1. Business combination not involving enterprises under common control - continued

(3) Identifiable assets and liabilities of the acquiree on the acquisition date

Consolidation costsFair value on the purchase dateBook value on the purchase date
Assets:
Current assets228,095,320.00228,095,320.00
Fixed assets276,830,316.55233,575,346.96
Right-of-use assets434,204,861.23434,204,861.23
Intangible assets449,760,068.6144,255,725.09
Goodwill-12,641,544.20
Deferred tax assets6,496,130.006,496,130.00
Other non-current assets12,645,464.3512,645,464.35
Liabilities:
Current liabilities98,088,290.0098,088,290.00
Long term borrowings40,488,900.0040,488,900.00
Lease liabilities399,000,160.00399,000,160.00
Deferred tax liabilities100,345,568.881,618,520.00
Other non-current liabilities15,799,100.0015,799,100.00
Net assets754,310,141.86416,919,421.83
Less: non-controlling shareholders' equity23,962,939.0023,962,939.00
Net assets attributable to the parent company730,347,202.86392,956,482.83
Less: Goodwill-12,641,544.20
Identifiable net assets attributable to the parent company730,347,202.86380,314,938.63
Net assets acquired372,477,073.46193,960,618.70

If there is an active market for the above identifiable assets, their fair values shall be determinedaccording to the quoted prices in the active market; if there is no active market, but there is an activemarket for the same or similar assets, the fair value shall be determined by referring to the marketprice of the same or similar assets; if there is no active market for the same or similar assets,valuation techniques shall be used to determine their fair values.

The fair value of the above identifiable liabilities shall be the amount payable or the present valueof the amount payable.

2. Business combination under the same control

There is no business combination under the same control of the Group this year.

3. Reverse purchase

The Group has no reverse purchase this year.

4. Disposal of subsidiaries

The Group did not lose control over the disposal of investment in subsidiaries this year.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 155 -

(X) CHANGES IN SCOPE OF CONSOLIDATION - continued

5. Change in consolidation scope for other reasons

The Group has not changed the consolidation scope for other reasons this year.

(XI) EQUITY IN OTHER ENTITIES

1. Interests in subsidiaries

(1) Composition of the Group - Major subsidiaries

Name of the subsidiaryPrincipal place of businessPlace of incorporationNature of businessRegistered capital (RMB'0000, unless otherwise specified)Shareholding ratio of the Company (%)Acquisition method
DirectIndirect
Shenzhen Chiwan International Freight Agency Co., Ltd.Shenzhen ChinaShenzhen ChinaLogistics support services550.00100.00-Established through investment
Chiwan Port and Shipping (Hong Kong) Co., Ltd. (hereinafter referred to as "Wharf Holdings Hong Kong ")HK ChinaHK ChinaInvestment holdingHKD 1,000,000100.00-Established through investment
Dongguan Shenchiwan Port Affairs Co., Ltd.Dongguan ChinaDongguan ChinaLogistics support services45,000.0085.00-Established through investment
Dongguan Shenchiwan Wharf Co., Ltd.Dongguan ChinaDongguan ChinaLogistics support services40,000.00100.00-Established through investment
Shenzhen Chiwan Harbor Container Co. Ltd.Shenzhen ChinaShenzhen ChinaLogistics support services28,820.00100.00-Business combination involving enterprises under common control
Shenzhen Chiwan Port Development Co., Ltd.Shenzhen ChinaShenzhen ChinaLogistics support services10,000.00100.00-Business combination involving enterprises under common control
Chiwan Container Terminal Co., Ltd.Shenzhen ChinaShenzhen ChinaLogistics support servicesUSD 95,300,00055.0020.00Business combination involving enterprises under common control
Shenzhen Chiwan Tugboat Co., Ltd.Shenzhen ChinaShenzhen ChinaLogistics support services2,400.00100.00-Business combination involving enterprises under common control
Chiwan Shipping (Hong Kong) LimitedHK ChinaHK ChinaLogistics support servicesHKD 800,000100.00-Business combination involving enterprises under common control
CM Port (Note 1)HK ChinaHK ChinaInvestment holdingHKD 48,730,938,8000.3849.67Business combination involving enterprises under common control
China Merchants Bonded Logistics Co., Ltd.Shenzhen ChinaShenzhen ChinaLogistics support services70,000.0040.0060.00Business combination involving enterprises under common control
CM International TechShenzhen ChinaShenzhen ChinaIT service8,784.8256.2643.74Business combination involving enterprises under common control
China Merchants International (China) Investment Co., Ltd.Shenzhen ChinaShenzhen ChinaInvestment holdingUSD67,400,000-100.00Business combination involving enterprises under common control
China Merchants International Container Terminal (Qingdao) Co., Ltd.Qingdao ChinaQingdao ChinaLogistics support servicesUSD 206,300,000-100.00Business combination involving enterprises under common control
China Merchants Container Services LimitedHK ChinaHK ChinaLogistics support servicesHKD 500,000-100.00Business combination involving enterprises under common control
China Merchants Port (Shenzhen) Co., Ltd.Shenzhen ChinaShenzhen ChinaLogistics support services55,000.00-100.00Business combination involving enterprises under common control
Shenzhen Haiqin Project Management Co., Ltd.Shenzhen ChinaShenzhen ChinaEngineering supervision service1,000.00-100.00Business combination involving enterprises under common control
Antonje Wharf Storage Service (Shenzhen) Co., Ltd.Shenzhen ChinaShenzhen ChinaPreparation for the warehousing projectHKD 100,000,000-100.00Business combination involving enterprises under common control
ASJShenzhen ChinaShenzhen ChinaPreparation for the warehousing projectHKD 100,000,000-100.00Business combination involving enterprises under common control
China Merchants International Terminal (Qingdao) Co., Ltd.Qingdao ChinaQingdao ChinaLogistics support servicesUSD 44,000,000-90.10Business combination involving enterprises under common control
CICTSri LankaSri LankaLogistics support servicesUSD 150,000,100-85.00Business combination involving enterprises under common control
Magang Godown & WharfShenzhen ChinaShenzhen ChinaLogistics support services33,500.00-100.00Business combination involving enterprises under common control
Zhangzhou China Merchants Tugboat Co., Ltd.Zhangzhou ChinaZhangzhou ChinaLogistics support services1,500.00-100.00Business combination involving enterprises under common control
Zhangzhou China Merchants Port Co., Ltd.Zhangzhou ChinaZhangzhou ChinaLogistics support services116,700.00-60.00Business combination involving enterprises under common control
Zhangzhou Investment Promotion Bureau Xiamenwan Port Affairs Co., Ltd. (hereinafter referred to as "Xiamenwan Port Affairs") (Note 2)Zhangzhou ChinaZhangzhou ChinaLogistics support services44,450.00-31.00Business combination involving enterprises under common control
Shekou Container Terminals Ltd.Shenzhen ChinaShenzhen ChinaLogistics support servicesHKD 618,201,200-100.00Business combination involving enterprises under common control
Shenzhen Lianyunjie Container Terminals Co., Ltd.Shenzhen ChinaShenzhen ChinaLogistics support services60,854.90-100.00Business combination involving enterprises under common control
Anxunjie Container Terminals (Shenzhen) Co., Ltd.Shenzhen ChinaShenzhen ChinaLogistics support services127,600.00-100.00Business combination involving enterprises under common control
Anyunjie Port Warehousing Service (Shenzhen) Co., Ltd.Shenzhen ChinaShenzhen ChinaPreparation for the warehousing project6,060.00-100.00Business combination involving enterprises under common control

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 156 -

(XI) EQUITY IN OTHER ENTITIES - continued

1. Interests in subsidiaries - continued

(1) Composition of the Group - Major subsidiaries - continued

Name of the subsidiaryPrincipal place of businessPlace of incorporationNature of businessRegistered capital (RMB'0000, unless otherwise specified)Shareholding ratio of the Company (%)Acquisition method
DirectIndirect
Shenzhen HaixingShenzhen ChinaShenzhen ChinaLogistics support services53,072.92-100.00Business combination involving enterprises under common control
Shenzhen Lianyongtong Terminal Co., Ltd.Shenzhen ChinaShenzhen ChinaLogistics support servicesUSD 7,000,000-100.00Business combination involving enterprises under common control
Yide PortFoshan ChinaFoshan ChinaLogistics support services21,600.0051.00-Business combination involving enterprises under common control
Mega SCTBVIBVIInvestment holdingUSD 120.00-80.00Business combination involving enterprises under common control
Oasis King International LimitedBVIBVIInvestment holdingUSD 100.00-100.00Business combination involving enterprises under common control
Lome Container Terminal S.A. (Note 3)Republic of TogoRepublic of TogoLogistics support servicesXOF 200,000,000-100.00Business combination involving enterprises under common control
Gainpro Resources LimitedBVIBVIInvestment holdingUSD 1.00-76.47Business combination involving enterprises under common control
Hambantota International Port Group (Private) LimitedSri LankaSri LankaLogistics support servicesUSD 1,145,480,000-85.00Business combination involving enterprises under common control
Shantou portShantou ChinaShantou ChinaLogistics support services12,500.00-60.00Business combination involving enterprises under common control
Shenzhen Jinyu Rongtai Investment Development Co., Ltd.Shenzhen ChinaShenzhen ChinaProperty lease, etc.80,000.00-100.00Asset acquisition
Shenzhen Merchants Qianhaiwan Real Estate Co., Ltd.Shenzhen ChinaShenzhen ChinaProperty lease, etc.20,000.00-100.00Asset acquisition
Juzhongzhi Investment (Shenzhen) Co., Ltd.Shenzhen ChinaShenzhen ChinaInvestment consulting4,000.00-75.00Business combination involving enterprises under common control
Shenzhen Lianda Tugboat Co., Ltd.Shenzhen ChinaShenzhen ChinaLogistics support services200.00-60.29Business combination involving enterprises under common control
China Ocean Shipping Tally Zhangzhou Co., Ltd.Zhangzhou ChinaZhangzhou ChinaLogistics support services200.00-84.00Business combination involving enterprises under common control
China Merchants Holdings (Djibouti) FZEDjiboutiDjiboutiLogistics support servicesUSD 38,140,000-100.00Business combination involving enterprises under common control
Xinda Resources LimitedBVIBVIInvestment holdingUSD 107,620,000-77.45Business combination involving enterprises under common control
Kong Rise Development LimitedHK ChinaHK ChinaInvestment holdingUSD 107,620,000-100.00Business combination involving enterprises under common control
TCPBrazilBrazilLogistics support servicesBRL 68,851,600-100.00Business combination not involving enterprises under common control
Direcet Achieve Investments LimitedHK ChinaHK ChinaInvestment holdingUSD 814,781,300-100.00Business combination involving enterprises under common control
Zhoushan RoRoZhoushan ChinaZhoushan ChinaLogistics support services17,307.8651.00-Asset acquisition
Shenzhen Haixing Logistics Development Co., Ltd.Shenzhen ChinaShenzhen ChinaLogistics support services7,066.79-100.00Asset acquisition
Zhanjiang PortZhanjiang ChinaZhanjiang ChinaLogistics support services587,420.9130.7827.58Business combination not involving enterprises under common control
Zhanjiang Port International Container Terminal Co., Ltd.Zhanjiang ChinaZhanjiang ChinaLogistics support services60,000.00-80.00Business combination not involving enterprises under common control
Zhanjiang Port Petrochemical Terminal Co., Ltd. (Note 4)Zhanjiang ChinaZhanjiang ChinaLogistics support services18,000.00-50.00Business combination not involving enterprises under common control
China Ocean Shipping Tally Co., Ltd., ZhanjiangZhanjiang ChinaZhanjiang ChinaLogistics support services300.00-84.00Business combination not involving enterprises under common control
Zhanjiang Port Donghaidao Bulk Cargo Terminal Co., Ltd.Zhanjiang ChinaZhanjiang ChinaLogistics support services5,000.00-100.00Business combination not involving enterprises under common control
Zhanjiang Port LogisticsZhanjiang ChinaZhanjiang ChinaLogistics support services10,000.00-100.00Business combination not involving enterprises under common control
Guangdong Zhanjiang Port Longteng Shipping Co., Ltd.Zhanjiang ChinaZhanjiang ChinaLogistics support services9,000.00-51.00Business combination not involving enterprises under common control
Shantou Harbor Towage Service Co., Ltd.Shantou ChinaShantou ChinaLogistics support services1,000.00-100.00Established through investment
Sanya Merchants Port Development Co., Ltd.Sanya ChinaSanya ChinaLogistics support services1,000.0051.00-Established through investment
China Merchants Harbor Modern Logistics Technology (Shenzhen) Co., Ltd. (Original name: China Division of Malai Warehousing (Shenzhen) Co., Ltd.)Shenzhen ChinaShenzhen ChinaOwning China Qianhai propertyHKD 1,600,000,000-100.00Business combination involving enterprises under common control
Ports Development (Hong Kong) LimitedHong Kong ChinaHong Kong ChinaInvestment holding2,768,291.56100.00-Established through investment
Shunkong PortFoshan ChinaFoshan ChinaProperty development and management27,997.5951.00-Asset acquisition
South Asia Trade and Logistics Center Co., Ltd.Sri LankaSri LankaLogistics support servicesUSD 37,140,000-70.00Established through investment
NPH (Note 5)IndonesiaIndonesiaLogistics support servicesIDR 281,394,199,00051.00-Business combination not involving enterprises under common control

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 157 -

(XI) EQUITY IN OTHER ENTITIES - continued

1. Interests in subsidiaries - continued

(1) Composition of the Group - Major subsidiaries - continued

Note 1: For the year ended 31 December 2024, Port Development (Hong Kong) Co., Ltd.

purchased 16,364,000.00 ordinary shares of China Merchants Port Holdings through thesecondary market. After the completion of the aforementioned purchase transaction, theproportion of the ordinary shares held by the Group in the total issued ordinary shares ofChina Merchants Port Holdings has changed from 49.28% to 49.67%.

China Merchants Group (Hong Kong) Co., Ltd. (hereinafter referred to as "CMHK")accounts for 21.85% of the total issued ordinary shares of China Merchants Port Holdings.On 19 June 2018, the Company signed the Agreement on Concerted Action of ChinaMerchants Port Holdings Limited with CMHK. According to the agreement, CMHK hasthe voting right of China Merchants Port Holdings entrusted to exercise, when voting onthe matters to be considered at the General Meeting of Port Holding Shareholders of ChinaMerchants Group, they are unconditionally consistent with the Company, and the opinionsof the Company shall prevail. In March 2022, the Company transferred 43.00% of theshares held by China Merchants Group Port Holdings to its Hong Kong wholly-ownedsubsidiary Port Development (Hong Kong) Co., Ltd. Therefore, the Group holds 71.52%of the voting rights of China Merchants Group Port Holdings in total, and can controlthem.

Note 2: The Group signed the Equity Custody Agreement with China Merchants Zhangzhou

Development Zone Co., Ltd., which agreed that China Merchants ZhangzhouDevelopment Zone Co., Ltd. entrusted its 29% equity of Xiamenwan Port Affairs to theGroup for operation and management. Therefore, the Group has 60% of the voting rightsin Xiamenwan Port Affairs, which can be controlled and included in the consolidationscope of the Group's consolidated financial statements.

Note 3: The Group has the right to control Lome Container Terminal S.A. by appointing most

members of the Executive Committee, so the Group includes the company into theconsolidation scope of the consolidated financial statements.

Note 4: The Group holds 50% equity interest in Zhanjiang Port Petrochemical Terminal Co., Ltd.

According to the agreement, the Group has control over Zhanjiang Port PetrochemicalTerminal Co., Ltd., and therefore includes it in the scope of consolidation of theconsolidated financial statements.

Note 5: The Group completed the acquisition of 51% shares of NPH on 28 June 2024. See Note

(X) for details.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 158 -

(XI) EQUITY IN OTHER ENTITIES - continued

1. Interests in subsidiaries - continued

(2) Significant non-wholly-owned subsidiaries

Year 2024

Name of the subsidiaryProportion of ownership interest held by the non-controlling shareholders (%)Profit or loss attributable to non-controlling shareholders in the current yearDividends distributed to non-controlling shareholders in the current yearBalance of non-controlling interests at the end of the year
CM Port50.334,277,480,912.411,774,966,740.9261,825,440,800.08

Year 2023

Name of the subsidiaryProportion of ownership interest held by the non-controlling shareholders (%)Profit or loss attributable to non-controlling shareholders in the current yearDividends distributed to non-controlling shareholders in the current yearBalance of non-controlling interests at the end of the year
CM Port50.723,790,168,766.291,716,130,041.1461,593,070,426.41

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 159 -

(XI) EQUITY IN OTHER ENTITIES - continued

1. Interests in subsidiaries - continued

(3) Major financial information of significant non-wholly-owned subsidiaries

Name of the subsidiary31/12/202431/12/2023
Current assetsNon-current assetsTotal assetsCurrent liabilitiesNon-current liabilitiesTotal liabilitiesCurrent assetsNon-current assetsTotal assetsCurrent liabilitiesNon-current liabilitiesTotal liabilities
CM Port15,225,606,631.78135,382,012,965.53150,607,619,597.3122,281,042,457.0721,803,874,037.9644,084,916,495.0315,917,026,132.04135,313,877,243.36151,230,903,375.4018,457,977,486.5327,802,818,508.4546,260,795,994.98
Name of the subsidiary20242023
Operating incomeNet profitTotal comprehensive incomeCash flows from operating activitiesOperating incomeNet profitTotal comprehensive incomeCash flows from operating activities
CM Port10,990,023,251.607,477,357,716.486,371,332,629.595,708,869,820.5510,503,277,811.446,466,697,575.117,608,794,449.884,852,710,141.52

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 160 -

(XI) EQUITY IN OTHER ENTITIES - continued

2. Transactions resulting from changes in ownership interests in subsidiaries without

losing control over the subsidiaries

(1) Description of changes in ownership interests in subsidiaries

During the year, the Group's ownership interests in CM Port is changed from 49.28% to 49.67%.Details are set out in Note (XI) 1 (1).

(2) Effect of the transactions on non-controlling interests and equity attributable to owners of

the Company

CM Port
Acquisition cost
- Cash147,607,116.30
- Fair value of non-cash assets-
Total acquisition cost147,607,116.30
Less: Share of net assets of subsidiaries calculated based on the proportion of equity acquired364,489,387.78
Difference-216,882,271.48
Including: Adjustment to capital reserve216,882,271.48
Adjustment to surplus reserve-
Adjustment to Retained earnings-

3. Interests in joint ventures and associates

(1) Significant joint ventures or associates

InvesteePrincipal place of businessPlace of registrationNature of businessProportion of ownership interests held by the Group (%)Proportion of voting rights (%)Accounting treatment of investments in associates
DirectIndirect
Associate
SIPGShanghai, PRCShanghai, PRCPort and container terminal business-28.0528.05Equity method
Ningbo ZhoushanNingbo, PRCNingbo, PRCPort and container terminal business20.982.1023.08Equity method

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 161 -

(XI) EQUITY IN OTHER ENTITIES - continued

4. Key financial information of significant associate

ItemSIPG
31/12/2024 / 202431/12/2023/ 2023
Current assets48,744,038,847.4553,049,570,240.87
Including: Cash and cash equivalents32,830,782,585.5535,721,676,040.14
Non-current assets163,311,502,225.58150,525,944,932.10
Total assets212,055,541,073.03203,575,515,172.97
Current liabilities23,068,287,468.5222,835,359,505.98
Non-current liabilities41,578,448,514.9144,553,743,360.00
Total liabilities64,646,735,983.4367,389,102,865.98
Net assets147,408,805,089.60136,186,412,306.99
Non-controlling interests14,101,913,028.5913,010,972,126.11
Net assets attributable to owners of the Company133,306,892,061.01123,175,440,180.88
Share of net assets calculated based on the proportion of ownership interests37,392,583,223.1134,550,710,970.74
Adjustments
- Goodwill2,427,508,397.272,427,508,397.27
- Others222,282,154.18234,665,770.76
Carrying amount of equity investments in associates40,042,373,774.5637,212,885,138.77
Fair value of publicly quoted equity investments in associates39,971,634,611.4032,003,432,940.50
Operating income38,116,972,285.8237,551,570,005.56
Net profit16,063,786,892.1314,007,787,452.35
Net profit attributable to the owner of the parent company of the investee in the current year14,954,353,821.2513,203,137,528.87
Other comprehensive income281,406,740.21-58,126,233.99
Total comprehensive income16,345,193,632.3413,949,661,218.36
Dividends received from associates in the current year1,449,951,451.59914,383,798.30

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 162 -

(XI) EQUITY IN OTHER ENTITIES - continued

4. Key financial information of significant associate - continued

ItemNingbo Zhoushan
31/12/2024 / 202431/12/2023/ 2023
Current assets15,453,223,000.0019,223,549,000.00
Including: Cash and cash equivalents4,586,107,000.009,635,337,000.00
Non-current assets97,445,761,000.0093,105,852,000.00
Total assets112,898,984,000.00112,329,401,000.00
Current liabilities17,449,594,000.0022,201,633,000.00
Non-current liabilities9,899,823,000.009,429,720,000.00
Total liabilities27,349,417,000.0031,631,353,000.00
Net assets85,549,567,000.0080,698,048,000.00
non-controlling interests7,256,126,000.005,828,457,000.00
Net assets attributable to owners of the Company78,293,441,000.0074,869,591,000.00
Share of net assets calculated based on the proportion of ownership interests18,070,126,182.8017,279,901,602.80
Adjustments
- Goodwill1,231,115,756.871,231,115,756.87
- Others120,244,072.03120,136,754.64
Carrying amount of equity investments in associates19,421,486,011.7018,631,154,114.31
Fair value of publicly quoted equity investments in associates17,284,475,843.2515,982,528,312.20
Operating income28,702,311,000.0025,993,200,000.00
Net profit5,408,738,000.005,156,174,000.00
Net profit attributable to the owner of the parent company of the investee in the current year4,897,513,000.004,653,615,000.00
Other comprehensive income110,866,000.0076,072,000.00
Total comprehensive income5,519,604,000.005,232,246,000.00
Dividends received from associates in the current year408,578,523.82390,875,794.33

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 163 -

(XI) EQUITY IN OTHER ENTITIES - continued

4. Key financial information of significant associate - continued

Note: Ningbo Zhoushan's financial data are accurate to the nearest RMB 1,000.00.

5. Summarized financial information of insignificant associates and joint ventures

Item31/12/2024 /202431/12/2023 / 2023
Joint ventures:
Total carrying amount of investments9,307,873,045.308,957,993,335.22
Aggregate of following items calculated based on the proportion of ownership interest
- Net profit367,446,997.79396,604,681.06
- Other comprehensive income161,730,408.57-879,272,391.47
- Total comprehensive income529,177,406.36-482,667,710.41
Associates:
Total carrying amount of investments31,246,297,063.4031,864,085,187.97
Aggregate of following items calculated based on the proportion of ownership interest
- Net profit757,730,103.41831,571,993.78
- Other comprehensive losses (Income) ("-" for losses)-375,707,391.94138,977,006.59
- Total comprehensive income382,022,711.47970,549,000.37

6. The investees where the Group holds long-term equity investments are not restricted

to transfer funds to the Group.

(XII) GOVERNMENT GRANTS

1. Government grants recognised as receivables at the end of current year

Balance of receivables at the end of current year-

2. Liabilities involving government grants

Item31/12/2023New government grantsAmount included in non-operating incomeAmount included in other incomeOther changes31/12/2024Related to assets/income
Deferred income1,024,776,557.73295,701,250.00-51,502,491.12-1,268,975,316.61Related to assets
Total1,024,776,557.73295,701,250.00-51,502,491.12-1,268,975,316.61— —

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 164 -

(XII) GOVERNMENT GRANTS - continued

3. Government grants included in profit or loss

Item20242023
Business development subsidy75,662,052.93113,983,657.91
Subsidy fund for Qianhai Comprehensive Bonded Zone45,939,617.40-
Special operation subsidy3,184,128.0018,439,586.22
Others7,094,562.3516,815,259.21
Total131,880,360.68149,238,503.34

(XIII) RISKS ASSOCIATED WITH FINANCIAL INSTRUMENTS

The Group's major financial instruments include cash and bank balances, financial assets held fortrading, bills receivable, accounts receivable, receivables under financing, other receivables, long-term receivables, other non-current financial assets, borrowings, bills payable, accounts payable,other payables, other current liabilities, non-current liabilities due within one year, bonds payable,long-term payables, other non-current liabilities, etc. Details of these financial instruments aredisclosed in Note (VIII). The risks associated with these financial instruments and the policies onhow to mitigate these risks are set out below. Management of the Group manages and monitorsthese exposures to ensure the risks are monitored at a certain level.

The Group adopts sensitivity analysis technique to analyse how the profit and loss for the periodand shareholders' equity would have been affected by reasonably possible changes in the relevantrisk variables. As it is unlikely that risk variables will change in an isolated manner, and theinterdependence among risk variables will have significant effect on the amount ultimatelyinfluenced by the changes in a single risk variable, the following are based on the assumption thatthe change in each risk variable is on a stand-alone basis.

1. Risk management objectives, policies and procedures, and changes for the period

The Group's risk management objectives are to achieve a proper balance between risks and yield,minimise the adverse impacts of risks on the Group's operation performance, and maximise thebenefits of the shareholders and other stakeholders. Based on these risk management objectives, theGroup's basic risk management strategy is to identify and analyse the Group's exposure to variousrisks, establish an appropriate maximum tolerance to risk, implement risk management, andmonitors regularly and effectively these exposures to ensure the risks are monitored at a certainlevel.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 165 -

(XIII) RISKS ASSOCIATED WITH FINANCIAL INSTRUMENTS - continued

1. Risk management objectives, policies and procedures, and changes for the period- continued

1.1 Market risk

1.1.1 Currency risk

Currency risk is the risk that losses will occur because of changes in foreign exchange rates. TheGroup's exposure to the currency risk is primarily associated with HKD, USD, EUR and AUS.Except for part of the purchases and sales, the Group's other principal activities are denominatedand settled in RMB. As at 31 December 2024, the balances of the Group's assets and liabilities areboth denominated in functional currency, except that the assets and liabilities set out below arerecorded using foreign currencies. Currency risk arising from the foreign currency balance of assetsand liabilities may have impact on the Group's performance.

Item31/12/202431/12/2023
Cash and bank balances1,234,472,138.05523,517,515.06
Accounts receivable10,116,992.5010,544,159.14
Other receivables697,525,377.19339,133,935.79
Long-term receivables1,097,372,535.361,109,592,094.82
Short-term borrowings2,480,000,000.002,990,000,000.00
Accounts payable3,693,796.531,379,762.77
Other payables282,056,319.78300,187,007.82
Non-current liabilities due within one year1,998,687,491.699,339,586.11
Long-term borrowings2,350,000,000.004,656,000,000.00
Long-term payables-9,391,615.50

The Group closely monitors the effects of changes in the foreign exchange rates on the Group'scurrency risk exposures. According to the current risk exposure and judgment on the exchange ratemovements, the management considers it is unlikely that the exchange rate changes in the next yearwill result in significant loss to the Group.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 166 -

(XIII) RISKS ASSOCIATED WITH FINANCIAL INSTRUMENTS - continued

1. Risk management objectives, policies and procedures, and changes for the period- continued

1.1 Market risk - continued

1.1.1 Currency risk - continued

Sensitivity analysis on currency risk

The assumption for the sensitivity analysis on currency risk is that all the cash flow hedges andhedges of a net investment in a foreign operation are highly effective. On the basis of the aboveassumption, where all other variables are held constant, the reasonably possible changes in theforeign exchange rate may have the following pre-tax effect on the profit or loss for the period andshareholders' equity:

ItemChanges in exchange rate20242023
Effect on profitEffect on shareholders' equityEffect on profitEffect on shareholders' equity
All foreign currencies5% increase against RMB-277,619,930.87-277,619,930.87-362,713,439.88-362,713,439.88
All foreign currencies5% decrease against RMB277,619,930.87277,619,930.87362,713,439.88362,713,439.88
All foreign currencies5% increase against USD-7,224,341.41-7,224,341.41-18,083,083.38-18,083,083.38
All foreign currencies5% decrease against USD7,224,341.417,224,341.4118,083,083.3818,083,083.38
All foreign currencies5% increase against HKD23,518,592.0223,518,592.0223,046,933.5823,046,933.58
All foreign currencies5% decrease against HKD-23,518,592.02-23,518,592.02-23,046,933.58-23,046,933.58
All foreign currencies5% increase against EUR (including FCFA)11,455,857.1211,455,857.1211,592,634.5311,592,634.53
All foreign currencies5% decrease against EUR (including FCFA)-11,455,857.12-11,455,857.12-11,592,634.53-11,592,634.53
All foreign currencies5% increase against AUD46,122,294.9046,122,294.9047,096,082.9847,096,082.98
All foreign currencies5% decrease against AUD-46,122,294.90-46,122,294.90-47,096,082.98-47,096,082.98

1.1.2 Interest rate risk - changes in cash flows

Risk of changes in cash flows of financial instruments arising from interest rate changes is mainlyrelated to bank loans with floating interest rate. (See Note (VIII) 24 and Note (VIII) 34). The Groupcontinuously and closely monitors the impact of interest rate changes on the Group's interest raterisk. The Group's policy is to maintain these borrowings at floating rates. Presently, the Group hasno arrangement such as interest rate swaps.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 167 -

(XIII) RISKS ASSOCIATED WITH FINANCIAL INSTRUMENTS - continued

1. Risk management objectives, policies and procedures, and changes for the period- continued

1.1 Market risk - continued

1.1.2 Interest rate risk - changes in cash flows - continued

Sensitivity analysis on interest rate risk

Sensitivity analysis on interest rate risk is based on the following assumptions:

? Fluctuations of market interest rate can affect the interest income or expense of a financialinstrument with floating interest rate;? For a financial instrument at fair value with fixed interest rate, the fluctuations of market interest ratecan only affect its interest income or expense;? For a derivative financial instrument designated as hedging instrument, the fluctuations of marketinterest rate affect its fair value, and all interest rate hedges are expected to be highly effective;? The changes in fair value of derivative financial instruments and other financial assets and liabilitiesare calculated using cash flow discounting method by applying the market interest rate at balancesheet date.

On the basis of above assumptions, where the other variables held constant, the pre-tax effect ofpossible and reasonable changes in interest rate on the profit or loss for the period and shareholders'equity are as follows:

ItemChanges in interest rate20242023
Effect on profitEffect on shareholders' equityEffect on profitEffect on shareholders' equity
Short-term borrowings and long-term borrowings1% increase-286,274,021.36-286,274,021.36-342,406,182.88-342,406,182.88
Short-term borrowings and long-term borrowings1% decrease286,274,021.36286,274,021.36342,406,182.88342,406,182.88

1.2 Credit risk

As at 31 December 2024, the Group's maximum exposure to credit risk which may cause a financialloss to the Group due to failure to discharge an obligation by the counterparties and financialguarantees issued by the Group (without considering the available collateral or other creditenhancements) is arising from cash and bank balances (Note (VIII), 1), bills receivable (Note (VIII),

3), accounts receivable (Note (VIII), 4), other receivables (Note (VIII), 7), long-term receivables(Note (VIII), 11), etc. At the balance sheet date, the carrying amounts of the Group's financial assetsrepresent its maximum exposure to credit risk. In addition, the Group's maximum credit riskexposure to credit losses includes the amount of financial guarantee contract as disclosed in Note(XVII), 2 "Contingencies". For financial instruments measured at fair value, the book value reflectsits risk exposure, but not the maximum risk exposure, and its maximum risk exposure will changewith the change of future fair value.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 168 -

(XIII) RISKS ASSOCIATED WITH FINANCIAL INSTRUMENTS - continued

1. Risk management objectives, policies and procedures, and changes for the period- continued

1.2 Credit risk - continued

In order to minimise the credit risk, the Group has delegated a department responsible fordetermination of credit limits, credit approvals and other monitoring procedures to ensure thatfollow-up action is taken to recover overdue debts. In addition, the Group reviews the recoverableamount of financial assets at each balance sheet date to ensure that adequate provision for bad debtsis made for relevant financial assets. In this regard, the management of the Group considers that theGroup's credit risk is significantly reduced.

The credit risk on cash and bank balances is limited because they are deposited with financialinstitutions with high credit ratings.

The Group has no significant concentration of credit risk, with exposure spread over a number ofcounterparties and customers.

The Group has adopted a policy to ensure that all sales customers have good credit records.

1.3 Liquidity risk

In the management of the liquidity risk, the Group monitors and maintains a level of cash and cashequivalents deemed adequate by the management to finance the Group's operations and mitigatethe effects of fluctuations in cash flows. The management monitors the utilisation of bankborrowings and ensures compliance with loan covenants.

As at 31 December 2024, the Group had total current liabilities in excess of total current assets ofRMB 6,685,293,596.39. As at 31 December 2024, the Group had available and unused line of creditand bonds amounting to RMB 40,616,331,020.58, which is greater than the balance of the netcurrent liabilities. The Group can obtain financial support from the available line of credit and bondswhen needed. Therefore, the Group's management believes that the Group has no significantliquidity risk.

The following is the maturity analysis for financial assets and financial liabilities held by the Groupwhich is based on undiscounted remaining contractual obligations:

ItemCarrying amountWithin 1 year1 to 5 yearsOver 5 yearsTotal
Short-term borrowings12,791,242,141.6913,278,299,013.64--13,278,299,013.64
Bills payable1,536,194.001,536,194.00--1,536,194.00
Accounts payable785,830,532.33785,830,532.33--785,830,532.33
Other payables1,923,980,312.981,923,980,312.98--1,923,980,312.98
Non-current liabilities due within one year10,445,937,384.4711,641,752,954.44--11,641,752,954.44
Other current liabilities4,061,201,760.724,089,382,582.64--4,089,382,582.64
Long-term borrowings15,582,593,255.65-14,250,559,751.052,039,917,590.7616,290,477,341.81
Bonds payable13,875,559,119.52-13,227,779,162.741,678,701,369.8614,906,480,532.60
Lease liabilities1,387,206,990.51-580,490,205.452,626,932,833.883,207,423,039.33
Long-term payables3,198,449,728.51-672,259,427.794,652,872,609.475,325,132,037.26

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 169 -

(XIV) DISCLOSURE OF FAIR VALUE

1. Assets and liabilities measured at fair value at the end of the year

ItemFair value as at 31/12/2024
Level 1Level 2Level 3Total
Fair value measurementFair value measurementFair value measurement
Continuously measured at fair value
Financial assets held for trading-5,685,135,472.01-5,685,135,472.01
Investments in other equity instruments--139,451,887.05139,451,887.05
Other non-current financial assets--28,524,600.3128,524,600.31
Total assets continuously measured at fair value-5,685,135,472.01167,976,487.365,853,111,959.37

2. Qualitative and quantitative information of valuation techniques and key parameters

adopted for items continuously measured at level 2 fair value

ItemFair value as at 31/12/2024Valuation techniquesInputs
Financial assets held for trading5,685,135,472.01Cash flow discountingExpected rate of return

The fair value of debt instruments at fair value through profit or loss is determined using the cashflow discounting approach. During the valuation, the Group adopts the expected return as the input.

3. Qualitative and quantitative information of valuation techniques and key parameters

adopted for items continuously measured at level 3 fair value

ItemFair value as at 31/12/2024Valuation techniquesInputs
Investments in other equity instruments139,451,887.05Net Asset MethodCarrying amount
Other non-current financial assets28,524,600.31Net Asset MethodCarrying amount

The fair value of non-listed equity instruments included in equity instruments at fair value throughprofit or loss or other comprehensive income is determined using the net asset method.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 170 -

(XIV) DISCLOSURE OF FAIR VALUE - continued

4. Fair value of financial assets and financial liabilities not measured at fair value

The financial assets and liabilities not measured at fair value mainly include bills receivable,accounts receivable, other receivables, long-term receivables, short-term borrowings, bills payable,accounts payable, other payables, long-term borrowings, bonds payable and long-term payables etc.

The Group's management believes that the carrying amounts of financial assets and financialliabilities at amortized cost in the financial statements approximate their fair values.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 171 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS

1. Parent of the Company

Name of the CompanyRelated party relationshipType of the entityPlace of registrationNature of businessIssued share capitalProportion of ownership interests held by the Company (%)Proportion of voting power held by the Company (%)
Broadford Global LimitedParentPrivate limited company (share limited)Hong KongInvestment holdingHKD 21,120,986,2622.2162.96 (Note)

Note: Broadford International Co., Ltd. directly holds 2.21% of the Company's equity, and holds 14.83% of the Company's equity through its

subsidiary China Merchants Gangtong Development (Shenzhen) Co., Ltd. For the year ended 31 December 2024, the controlling shareholderBroadford International Co., Ltd. transferred its 74.66% shares of Honghui (Hong Kong) Co., Ltd. to CMHK, and China Merchants GroupHong Kong entrusted the 74.66% shares of Honghui (Hong Kong) Co., Ltd. obtained from the above transfer to Broadford International Co.,Ltd. for management. After the completion of this share transfer and share custody, the controlling shareholder of the company will still beBroadford International Co., Ltd., The ultimate controlling shareholder of the Company is China Merchants Group Co., Ltd..

2. Subsidiaries of the Company

Details of the subsidiaries of the Company are set out in Note (X) 1, Note (XI) 1.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 172 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

3. Associates and joint ventures of the Company

Details of the Company's significant joint ventures and associates are set out in Note (XI) 3.

Other joint ventures or associates that have related party transactions with the Group in the currentyear, or formed balances of related party transactions with the Group in the prior year are as follows:

Name of joint venture or associateRelationship with the Company
Port of Newcastle and its subsidiariesJoint venture
Qingdao Qianwan West Port United Wharf Co., Ltd.Joint venture
Qingdao Qianwan New United Container Terminal Co., Ltd.Joint venture
COSCO Logistics (Zhanjiang) Co., Ltd.Joint venture
China Ocean Shipping Agency (Zhanjiang) Co., Ltd.Joint venture
Yantai Port Group Laizhou Port Co., Ltd.Joint venture
Qingdao Wutong Century Supply Chain Co., Ltd.Joint venture
Euro-Asia Oceangate S.a.r.l.Joint venture
Great Horn Development Company FZCoAssociate
International Djibouti Industrial Parks Operation FZCoAssociate
Port de Djibouti S.A.Associate
Terminal Link SASAssociate
Tin-Can Island Container Terminal Ltd.Associate
Guizhou Qiandongnan Continental Land Port Operation Co., Ltd.Associate
Nanshan Group and its subsidiariesAssociate
Shanggang Group and its subsidiariesAssociate
Ningbo Zhoushan and its subsidiariesAssociate
Shenzhen Baohong Technology Co., Ltd.Associate
Tianjin Haitian Bonded Logistics Co., Ltd.Associate
Chu Kong River Trade Terminal Co., Ltd.Associate
Shantou Zhonglian Tally Co., Ltd.Associate
Shantou International Container Terminals LimitedAssociate
Shenzhen Bay Electricity Industry Co., Ltd.Associate
Lac Assal Investment Holding Company LimitedAssociate
CM Port Chuangrong (Shenzhen) Technology Co., Ltd.Associate
Liaoning Port and its subsidiariesAssociate, controlled by the same ultimate controlling shareholder
New Land-Sea Corridor Operation (Zhanjiang) Co., Ltd.Associate
Antong Holdings Co., Ltd. (hereinafter referred to as "Antong Holdings") and its subsidiariesAssociate
RED SEA WORLD S.A.Associate

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 173 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

4. Other related parties of the Company

Name of other related partiesRelationship with the Company
Dalian Port Logistics Technology Co., Ltd.Controlled by the same ultimate controlling shareholder
Dalian Port Logistics Network Co., Ltd.Controlled by the same ultimate controlling shareholder
Dalian Port Communications Engineering Co., Ltd.Controlled by the same ultimate controlling shareholder
China Marine Shipping Agency Guangdong Co., Ltd.Controlled by the same ultimate controlling shareholder
Hoi Tung (Shanghai) Company LimitedControlled by the same ultimate controlling shareholder
South China Sinotrans Supply Chain Management Co., Ltd.Controlled by the same ultimate controlling shareholder
EuroAsia Dockyard Enterprise and Development LimitedControlled by the same ultimate controlling shareholder
Qingdao Bonded Logistics Park Sinotrans Warehousing Logistics Co., Ltd.Controlled by the same ultimate controlling shareholder
Qingdao Sinotrans Supply Chain Management Co., Ltd.Controlled by the same ultimate controlling shareholder
Penavico Shenzhen Warehousing Co., Ltd.Controlled by the same ultimate controlling shareholder
Shenzhen Foreign Forwarding International Freight Co., Ltd.Controlled by the same ultimate controlling shareholder
Shenzhen Nanyou (Holdings) Ltd.Controlled by the same ultimate controlling shareholder
Sinotrans Shenzhen Qianhai Supply Chain Management Ltd.Controlled by the same ultimate controlling shareholder
Shenzhen Qianhai Shekou Free Trade Investment Development Co. Ltd.Controlled by the same ultimate controlling shareholder
China Merchants International Shipping Agency (Shenzhen) Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Real Estate (Shenzhen) Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Real Estate Co., Ltd.Controlled by the same ultimate controlling shareholder
Shenzhen Merchants to Home Technology Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Shenzhen Ro-Ro Shipping Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Commercial Property Investment (Shenzhen) Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Property Management (Shenzhen) Co., Ltd.Controlled by the same ultimate controlling shareholder
China Marine Shipping Agency Shenzhen Co., Ltd.Controlled by the same ultimate controlling shareholder
Yiu Lian Dockyards (Shekou) LimitedControlled by the same ultimate controlling shareholder
Yiu Lian Dockyards LimitedControlled by the same ultimate controlling shareholder
China Merchants International Cold Chain (Shenzhen) Company LimitedControlled by the same ultimate controlling shareholder
China Merchants Group Finance Company LimitedControlled by the same ultimate controlling shareholder
China Merchants Investment Development Company LimitedControlled by the same ultimate controlling shareholder
China Merchants Finance Lease (Shanghai) Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Finance Lease (Tianjin) Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Shekou Industrial Zone Holdings Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchant Food (China) Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Tongshang Finance Lease Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Zhangzhou Development Zone Power Supply Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Securities Co., Ltd.Controlled by the same ultimate controlling shareholder
China Traffic Import and Export Co., Ltd.Controlled by the same ultimate controlling shareholder
Sinotrans Changhang Group LimitedControlled by the same ultimate controlling shareholder
Shenzhen Dehan Investment Development Co., Ltd.Controlled by the same ultimate controlling shareholder
China Marine Shipping Agency Guangdong Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Healthcare (Qichun) Co., Ltd.Controlled by the same ultimate controlling shareholder
China Ocean Shipping Tally Shenzhen Co., Ltd.Controlled by the same ultimate controlling shareholder
Sinotrans Central China Co., Ltd.Controlled by the same ultimate controlling shareholder
Sinotrans (HK) Shipping LimitedControlled by the same ultimate controlling shareholder
China Merchants Port Investment Development Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Group (Hong Kong) Co., Ltd.Controlled by the same ultimate controlling shareholder

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 174 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

4. Other related parties of the Company - continued

Name of other related partiesRelationship with the Company
Sinoway Shipping Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Heavy Industry (Jiangsu) Co., Ltd.Controlled by the same ultimate controlling shareholder
Sinotrans Shantou Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants-Logistics Shenzhen Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Zhangzhou Development Zone Co., Ltd.Controlled by the same ultimate controlling shareholder
China Ocean Shipping Agency Shenzhen Co. Ltd.Controlled by the same ultimate controlling shareholder
China Marine Shipping Agency Ningbo Co., Ltd.Controlled by the same ultimate controlling shareholder
Sinotrans Container Lines (Hong Kong) Company LimitedControlled by the same ultimate controlling shareholder
Sinotrans Container Lines Co., Ltd.Controlled by the same ultimate controlling shareholder
Yingkou Port Group Co., Ltd. and its subsidiariesControlled by the same ultimate controlling shareholder
Liaoning Port Group Co., Ltd.Controlled by the same ultimate controlling shareholder
Liaoning Electronic Port Co., Ltd.Controlled by the same ultimate controlling shareholder
China Yangtze River Shipping Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Gangrong Big Data Co., Ltd.Controlled by the same ultimate controlling shareholder
Dalian Port Construction Supervision Consulting Co., Ltd.Controlled by the same ultimate controlling shareholder
Dalian Port Group Corporation LimitedControlled by the same ultimate controlling shareholder
Dalian Container Terminal Co., Ltd.Controlled by the same ultimate controlling shareholder
Shenzhen West Port Security Service Co., Ltd.Controlled by the same ultimate controlling shareholder
Dalian Port ContainerControlled by the same ultimate controlling shareholder
China Merchants Apartment Development (Shenzhen) Co., Ltd.Controlled by the same ultimate controlling shareholder
Dalian Bonded Zone Yongdexin Real Estate Development & Construction Co., Ltd.Controlled by the same ultimate controlling shareholder
Jifa LogisticsControlled by the same ultimate controlling shareholder
Dalian Jifa South Coast International Logistics Co., Ltd.Controlled by the same ultimate controlling shareholder
Dalian Jifa Port Logistics Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Shipping and Enterprises Company LimitedControlled by the same ultimate controlling shareholder
Ningbo Transocean International Forwarding Agency Co., Ltd.Controlled by the same ultimate controlling shareholder
Qingdao Sinotrans Mining Technology Co., Ltd.Controlled by the same ultimate controlling shareholder
Yingkou Xingang Kuangshi Terminals Co., Ltd.Controlled by the same ultimate controlling shareholder
Dandong Port Group Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Port and Shipping Digital Technology (Liaoning) Co., Ltd.Controlled by the same ultimate controlling shareholder
Ocean Driller III LimitedControlled by the same ultimate controlling shareholder
Dalian Ganglong Technology Co., Ltd.Controlled by the same ultimate controlling shareholder
Qingdao Sinotrans Logistics Co., Ltd.Controlled by the same ultimate controlling shareholder
Sinotrans Container Transportation Overseas Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Haida Insurance Brokerage Co., Ltd.Controlled by the same ultimate controlling shareholder
Sinotrans Guangxi Co., Ltd.Controlled by the same ultimate controlling shareholder
Zhejiang Youlian Shipbuilding Repair Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Xinzhi Technology Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Surplus Property Management Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Jinling Dingheng Ship (Yangzhou) Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Industrial Intelligence Technology (Jiangsu) Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Innovation Technology (Group) Co., Ltd.Controlled by the same ultimate controlling shareholder
Hong Kong Haitong Co., Ltd.Controlled by the same ultimate controlling shareholder
Sinotrans South China Co., Ltd.Controlled by the same ultimate controlling shareholder
Dalian Jingang United Auto International Trade Co., Ltd.Controlled by the same ultimate controlling shareholder
Sinotrans Container Transportation (Hainan) Co., Ltd.Controlled by the same ultimate controlling shareholder
China Merchants Logistics Group (Tianjin) Co., Ltd.Controlled by the same ultimate controlling shareholder
Haitong (Shenzhen) Trade Co., Ltd.Controlled by the same ultimate controlling shareholder
CIAO International LimitedControlled by the same ultimate controlling shareholder
Shenzhen Wanhai Building Management Co., Ltd.Significantly influenced by the ultimate controlling shareholder
China Merchants Union (BVI) limitedSignificantly influenced by the ultimate controlling shareholder
Datong Securities Co., Ltd.Significantly influenced by the ultimate controlling shareholder

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 175 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

4. Other related parties of the Company - continued

Name of other related partiesRelationship with the Company
Dalian Automobile Terminal Co., Ltd.Significantly influenced by the ultimate controlling shareholder
Dalian Port Design Research Institute Co., Ltd.Significantly influenced by the ultimate controlling shareholder
Khor Ambado FZCoSignificantly influenced by the ultimate controlling shareholder
China Merchants Bank Co., Ltd.Significantly influenced by the ultimate controlling shareholder
China Merchants (Shenzhen) Power Supply Co., Ltd.Significantly influenced by the ultimate controlling shareholder
Merchants Port CitySignificantly influenced by the ultimate controlling shareholder

5. Related party transactions

(1) Rendering and receipt of services

Related partyContent of transactionPricing method and decision procedures of related transactions20242023
Rendering of services:
COSCO Logistics (Zhanjiang) Co., Ltd.Service incomeNegotiation225,947,824.45243,101,038.82
Anton Holdings and its subordinate companiesService incomeNegotiation176,859,159.34108,978,140.94
China Ocean Shipping Agency (Zhanjiang) Co., Ltd.Service incomeNegotiation79,233,370.1875,114,485.59
China Marine Shipping Agency Guangdong Co., Ltd.Service incomeNegotiation35,584,126.7036,263,254.23
Qingdao Qianwan New United Container Terminal Co., Ltd.Service incomeNegotiation24,252,170.7369,319,211.87
China Merchants International Shipping Agency (Shenzhen) Co., Ltd.Service incomeNegotiation21,010,835.2326,223,978.84
Sinotrans Container Lines Co., Ltd.Service incomeNegotiation17,893,748.1711,703,055.83
Yiu Lian Dockyards (Shekou) LimitedService incomeNegotiation11,901,121.1112,403,540.05
China Ocean Shipping Agency Shenzhen Co., Ltd.Service incomeNegotiation11,097,445.636,779,104.47
Sinotrans Shenzhen Qianhai Supply Chain Management Ltd.Service incomeNegotiation10,909,073.3810,684,159.25
CM Port Chuangrong (Shenzhen) Technology Co., Ltd.Service incomeNegotiation8,885,773.908,632,714.51
CIAO International LimitedService incomeNegotiation8,880,824.63-
China Merchants International Cold Chain (Shenzhen) Co., Ltd.Service incomeNegotiation7,292,368.687,196,978.46
China Merchants Investment Development Co., Ltd.Service incomeNegotiation6,943,066.056,905,698.13
Sinotrans Container Transportation (Hainan) Co., Ltd.Service incomeNegotiation6,131,576.11-
China Merchants Logistics Group (Tianjin) Co., Ltd.Service incomeNegotiation5,648,853.04-
Shenzhen Baohong Technology Co., Ltd.Service incomeNegotiation5,383,991.918,201,361.90
Liaoning Port and its subsidiariesService incomeNegotiation5,172,690.6780,155,659.35
New Land-Sea Corridor Operation (Zhanjiang) Co., Ltd.Service incomeNegotiation4,288,394.239,724,814.72
China Marine Shipping Agency Shenzhen Co., Ltd.Service incomeNegotiation4,232,109.184,957,791.03
Other related partiesService incomeNegotiation48,711,457.81136,002,178.51
Terminal Link SASInterest incomeNegotiation12,543,736.17138,262,807.50
Port of Newcastle and its subsidiariesInterest incomeNegotiation74,581,122.6855,424,394.92
China Merchants Bank Co., Ltd.Interest incomeNegotiation42,250,797.7051,248,973.95
China Merchants Group Finance Company LimitedInterest incomeNegotiation50,639,773.0733,052,458.75
Tianjin Haitian Bonded Logistics Co., Ltd.Interest incomeNegotiation1,137,311.051,210,342.38
China Merchants Real Estate (Shenzhen) Co., Ltd.Relocation compensation revenueNegotiation7,000,000.00-
Total————914,412,721.801,141,546,144.00

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 176 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

5. Related party transactions - continued

(1) Rendering and receipt of services - continued

Related partyContent of transactionPricing method and decision procedures of related transactions20242023
Receipt of services:
Shenzhen Bay Electricity Industry Co., Ltd.Service expenditureNegotiation60,383,382.8756,553,895.23
Shenzhen Nanyou (Holdings) Ltd.Service expenditureNegotiation36,049,247.1137,373,052.06
Qingdao Qianwan West Port United Wharf Co., Ltd.Service expenditureNegotiation20,836,557.3318,954,315.25
Hong Kong Haitong Co., Ltd.Service expenditureNegotiation15,893,828.70-
Shenzhen West Port Security Service Co., Ltd.Service expenditureNegotiation12,075,631.8811,300,450.18
Liaoning Port and its subsidiariesService expenditureNegotiation11,984,893.16-
International Djibouti Industrial Parks Operation FZCoService expenditureNegotiation10,914,744.176,264,666.66
Sinotrans South China Co., Ltd.Service expenditureNegotiation9,245,283.03-
China Merchants (Shenzhen) Power Supply Co., Ltd.Service expenditureNegotiation8,934,659.7319,085,551.42
Yiu Lian Dockyards LimitedService expenditureNegotiation7,591,973.828,104,140.51
Dalian Jingang United Auto International Trade Co., Ltd.Service expenditureNegotiation6,081,398.25-
China Merchants Commercial Property Investment (Shenzhen) Co., Ltd.Service expenditureNegotiation5,703,597.815,000,000.00
Nanshan Group and its subsidiariesService expenditureNegotiation5,572,556.9112,922,553.88
China Merchants Investment Development Company LimitedService expenditureNegotiation5,407,766.542,675,141.65
China Merchants Zhangzhou Development Zone Power Supply Co., Ltd.Service expenditureNegotiation5,339,186.666,449,368.77
Shenzhen Foreign Forwarding International Freight Co., Ltd.Service expenditureNegotiation4,471,086.56-
Hoi Tung (Shanghai) Company LimitedService expenditureNegotiation4,127,174.675,014,184.85
Other related partiesService expenditureNegotiation42,819,598.2169,625,465.22
China Merchants Bank Co., Ltd.Purchase of structured depositsNegotiation7,260,000,000.003,180,000,000.00
China Merchants Group Finance Company LimitedInterest expenseNegotiation36,451,832.9326,303,900.66
China Merchants Bank Co., Ltd.Interest expenseNegotiation72,154,609.2417,596,634.76
China Merchants Finance Lease (Tianjin) Co., Ltd.Interest expenseNegotiation3,483,279.422,117,332.10
China Merchants Finance Lease (Shanghai) Co., Ltd.Interest expenseNegotiation2,356,009.46-
Total7,647,878,298.463,485,340,653.20

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 177 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

5. Related party transactions - continued

(2) Leases with related parties

The Group as the lessor:

Name of the lesseeType of leased assetsPricing method and decision procedures of related transactionsLease income recognized in the current yearLease income recognized in the prior year
Qingdao Qianwan West Port United Wharf Co., Ltd.Port and terminal facilitiesNegotiation14,351,518.1914,311,677.72
Qingdao Bonded Logistics Park Sinotrans Warehousing Logistics Co., Ltd.Port and terminal facilitiesNegotiation5,375,787.116,680,118.90
China Traffic Import and Export Co., Ltd.Buildings and structuresNegotiation5,179,670.765,473,072.56
Qingdao Sinotrans Supply Chain Management Co., Ltd.Port and terminal facilitiesNegotiation4,811,101.793,438,231.48
Qingdao Sinotrans Mining Technology Co., Ltd.Port and terminal facilitiesNegotiation4,750,557.124,750,557.12
Qingdao Qianwan United Container Terminal Co., Ltd.Buildings and structuresNegotiation3,332,269.563,323,938.08
Haitong (Shenzhen) Trade Co., Ltd.Buildings and structuresNegotiation2,811,192.84-
Qingdao Wutong Century Supply Chain Co., Ltd.Port and terminal facilitiesNegotiation2,713,039.192,705,626.50
CM Port Chuangrong (Shenzhen) Technology Co., Ltd.Port and terminal facilitiesNegotiation2,577,426.362,719,625.46
Qingdao Sinotrans Logistics Co., Ltd.Buildings and structuresNegotiation2,477,668.562,064,723.80
China Merchants Securities Co., Ltd.Buildings and structuresNegotiation2,460,986.372,697,967.83
Yiu Lian Dockyards (Shekou) LimitedBuildings and structuresNegotiation2,149,478.112,268,270.47
Nanshan Group and its subsidiariesBuildings and structuresNegotiation1,816,393.882,283,922.57
China Merchants Food (China) Co., Ltd.Buildings and structuresNegotiation1,806,760.025,964,675.96
Other related partiesBuildings and structures, Port and terminal facilitiesNegotiation6,659,722.395,928,324.10
Total————63,273,572.2564,610,732.55

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 178 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

5. Related party transactions - continued

(2) Leases with related parties - continued

The Group as the lessee:

Name of the lessorType of leased assetsShort-term lease expenses or expenses on leases of low-value assets that are accounted for using simplified approachVariable lease payments that are not included in the measurement of lease liabilitiesRental paidInterest expenses on lease liabilitiesAddition to right-of-use assets
2024202320242023202420232024202320242023
China Merchants Finance Lease (Shanghai) Co., Ltd.Machinery and equipment, Port and terminal facilities----72,617,183.15110,343,653.602,356,009.467,734,573.29--
Nanshan Group and its subsidiariesBuildings and structures, Port and terminal facilities, Land use right, Others458,524.8234,242.32--72,495,152.9469,881,796.931,549,113.494,454,094.13--
China Merchants Shekou Industrial Zone Holdings Co., Ltd.Port and terminal facilities, Land use right----33,671,185.0236,699,122.622,627,207.771,209,619.986,841,334.0991,911,426.83
China Merchants Finance Lease (Tianjin) Co., Ltd.Port and terminal facilities----25,037,299.2441,997,224.423,627,216.644,035,780.92--
EuroAsia Dockyard Enterprise and Development LimitedPort and terminal facilities----16,267,717.8014,908,924.82452,003.87446,855.68-14,462,069.14
OthersBuildings and structures, Port and terminal facilities, Land use right, Others9,931,864.479,885,580.01--25,353,081.0267,503,750.43351,374.201,855,436.705,583,342.9812,628,928.22
Total10,390,389.299,919,822.33--245,441,619.17341,334,472.8210,962,925.4319,736,360.7012,424,677.07119,002,424.19

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 179 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

5. Related party transactions - continued

(3) Related party guarantees

The Group as the guarantor:

Secured partyCredit lineGuaranteed amountCommencement dateMaturityThe guarantee has been completed or not
2024
Terminal Link SAS (Note 1)58,245,642.5958,245,642.5911 June 20132033No
Khor Ambado FZCo (Note 3)207,025,920.00167,923,750.9224 May 20192032No
Terminal Link SAS (Note 2)237,217,200.00116,236,428.0025 Jan 20232030No
Total502,488,762.59342,405,821.51——————
2023
Terminal Link SAS (Note 1)76,655,687.3276,655,687.3211 June 20132033No
Khor Ambado FZCo (Note 3)203,981,760.00156,254,811.8624 May 20192032No
Terminal Link SAS (Note 2)114,527,259.00114,527,259.0025 Jan 20232030No
Total395,164,706.32347,437,758.18——————

Note 1: In previous years, CMA CGM S.A., another shareholder of Terminal Link SAS, an

associate of the Group, provided 100% guarantee for the bank loan financing and otherliabilities of Terminal Link SAS. The Group makes a commitment to CMA CGM S.A. toprovide guarantee for the bank loan financing and other liabilities to Terminal Link SASin accordance with the 49% equity ratio of Terminal Link SAS held by the Group. Theactual guaranteed amount is RMB 58,245,642.59 as at 31 December 2024. If anyguarantee liability occurs, the Group will compensate CMA CGM S.A..

Note 2: The Group and CMA CGM S.A. provide guarantee for bank loan financing and other

liabilities of the associated company Terminal Link SAS according to their shareholdingratio. The actual guarantee amount on 31 December 2024 is RMB 116,236,428.00.

Note 3: Khor Ambado FZCo is a related party of the Group's ultimate controlling shareholder. The

Group and other shareholders of Khor Ambado FZCo provide guarantee for its bank loansand other liabilities, the actual amount of which as at 31 December 2024 is RMB167,923,750.92.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 180 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

5. Related party transactions - continued

(4) Borrowings and loans with related parties

Related partyAmountCommencement dateMaturity dateDescription
2024
Borrowings
China Merchants Bank Co., Ltd.1,298,369,781.25Actual borrowing dateAgreed repayment dateShort-term borrowings
China Merchants Bank Co., Ltd.1,336,953,012.50Actual borrowing dateAgreed repayment dateLong-term borrowings
China Merchants Group Finance Company Limited268,456,381.95Actual borrowing dateAgreed repayment dateShort-term borrowings
China Merchants Group Finance Company Limited59,158,045.05Actual borrowing dateAgreed repayment dateLong-term borrowings
Total2,962,937,220.75— —— —— —
2023
Borrowings
China Merchants Bank Co., Ltd.1,150,941,725.01Actual borrowing dateAgreed repayment dateShort-term borrowings
China Merchants Group Finance Company Limited576,421,628.29Actual borrowing dateAgreed repayment dateLong-term borrowings
Ocean Driller III Limited332,846,013.33Actual borrowing dateAgreed repayment dateOther current liabilities
China Merchants Group Finance Company Limited207,179,377.43Actual borrowing dateAgreed repayment dateShort-term borrowings
China Merchants Bank Co., Ltd.68,062,333.33Actual borrowing dateAgreed repayment dateLong-term borrowings
Total2,335,451,077.39— —— —— —

Note 1: As at 31 December 2024, the total credit lines of the Group from the related parties China

Merchants Bank Co., Ltd. and China Merchants Group Finance Co., Ltd. are RMB4,463,300,000.00 and RMB10,000,000,000.00 respectively.

(5) Asset transfer from related parties

Related partyContent of transactionPricing method and decision procedures of related transactions20242023
Shantou International Container Terminals LimitedReduce of registered capitalRegistered capital120,000,000.00-
RED SEA WORLD S.A.Equity investmentFair value160,855,674.82-
Dalian Port ContainerEquity investmentFair value-57,083,400.00
Jifa LogisticsEquity investmentFair value-33,815,300.00
Yingkou Port GroupEquity investmentFair value-19,002,800.00
Hoi Tung (Shanghai) Company LimitedFixed assetsNegotiation2,876,106.19-
Dalian Jingang United Auto International Trade Co., Ltd.Fixed assetsNegotiation2,454,981.76-
Hong Kong Haitong Co., Ltd.Construction in progressNegotiation15,893,828.70-
Other related partiesConstruction in progressNegotiation5,170,708.51-
Ningbo ZhoushanTransfer of equity investmentValuation-1,845,000,000.00
Liaoning PortTransfer of equity investmentValuation-83,027,500.00
Total— —— —307,251,299.982,037,929,000.00

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 181 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

5. Related party transactions - continued

(6) Compensation for key management personnel

Item20242023
Compensation for key management personnel17,310,521.4018,932,731.03

6. Amounts due from/to related parties that have not settled

(1) Amounts due from related parties

ItemRelated party31/12/202431/12/2023
Cash and bank balancesChina Merchants Bank Co., Ltd.3,404,002,420.983,778,553,414.06
China Merchants Group Finance Company Limited4,745,991,554.352,090,078,155.93
Total8,149,993,975.335,868,631,569.99
Accounts receivableCOSCO Logistics (Zhanjiang) Co., Ltd.12,222,891.711,505,114.97
Antong Holdings and its subordinate companies9,901,450.778,919,131.23
Sinotrans Container Lines Co., Ltd.4,496,476.262,763,240.00
China Ocean Shipping Agency Shenzhen Co., Ltd.3,778,789.252,035,495.50
China Merchants Investment Development Company Limited3,439,600.00-
China Merchants Logistics Group (Tianjin) Co., Ltd.3,109,502.50-
Sinotrans Container Transportation (Hainan) Co., Ltd.2,350,603.78-
Great Horn Development Company FZCo2,201,806.922,162,941.76
Dalian Container Terminal Co., Ltd.2,157,150.001,725,150.00
China Merchants International Shipping Agency (Shenzhen) Co., Ltd.1,860,650.901,750,277.36
China Marine Shipping Agency Guangdong Co., Ltd.1,641,276.392,765,338.38
Merchants Port City1,404,084.82-
New Land-Sea Corridor Operation (Zhanjiang) Co., Ltd.1,328,516.60-
Sinotrans (HK) Shipping Limited1,188,868.03682,942.44
China Marine Shipping Agency Shenzhen Co., Ltd.1,124,282.95-
Other related parties7,451,938.5511,177,808.69
Total59,657,889.4335,487,440.33

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 182 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

6. Amounts due from/to related parties - continued

(1) Amounts due from related parties - continued

ItemRelated party31/12/202431/12/2023
Dividends receivableShanghai Port Group326,565,642.25-
Nanshan Group and its subsidiaries148,056,000.00203,577,000.00
Merchants Port City38,809,044.7738,809,044.77
Euro-Asia Oceangate S.a.r.l.23,881,469.17-
China Ocean Shipping Agency Shenzhen Co., Ltd.10,575,000.0011,232,000.00
COSCO Logistics (Zhanjiang) Co., Ltd.5,649,001.1613,449,001.16
Qingdao Wutong Century Supply Chain Co., Ltd.1,190,109.26-
Tin-Can Island Container Terminal Ltd.-21,960,680.22
Yingkou Gangxin Technology Co., Ltd.-23,881,213.75
Dalian Port Logistics Network Co., Ltd.-30,605,256.76
Total554,726,266.61343,514,196.66
Other receivablesChu Kong River Trade Terminal Co., Ltd.37,374,974.4036,575,039.20
Shenzhen Nanyou (Holdings) Ltd.30,639,652.9230,639,652.92
Shenzhen Qianhai Shekou Free Trade Investment Development Co., Ltd.6,310,000.006,310,000.00
China Merchants Investment Development Company Limited3,837,775.522,830,188.69
China Merchants Group (Hong Kong) Co., Ltd.2,300,860.48-
CM Port Chuangrong (Shenzhen) Technology Co., Ltd.1,929,055.32-
EuroAsia Dockyard Enterprise and Development Limited1,565,400.241,531,896.04
China Merchants Commercial Property Investment (Shenzhen) Co., Ltd.1,166,408.401,166,408.40
Tin-Can Island Container Terminal Ltd.1,056,415.051,320,562.03
PORT DE DJIBOUTI S.A.-24,966,517.50
Other related parties1,922,371.333,332,541.61
Total88,102,913.66108,672,806.39
PrepaymentsOther related parties306,332.45250,084.22
Non-current assets due within one yearTianjin Haitian Bonded Logistics Co., Ltd.34,300,000.00-
China Merchants Finance Lease (Tianjin) Co., Ltd.733,025.113,800,000.00
Terminal Link SAS-7,468,849.83
China Merchants Finance Lease (Shanghai) Co., Ltd.-6,200,000.00
Total35,033,025.1117,468,849.83
Long-term receivablesPort of Newcastle and its subsidiaries920,674,796.27921,402,438.00
Terminal Link SAS215,013,954.38204,299,511.52
China Merchants Finance Lease (Tianjin) Co., Ltd.720,170.57695,876.01
Zhoushan Blue Ocean Investment Co., Ltd.338,124.804,996,989.39
Tianjin Haitian Bonded Logistics Co., Ltd.-34,300,000.00
Total1,136,747,046.021,165,694,814.92

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 183 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

6. Amounts due from/to related parties - continued

(2) Amounts due to related parties

ItemRelated party31/12/202431/12/2023
Short-term borrowingsChina Merchants Bank Co., Ltd.1,298,369,781.251,150,880,891.67
China Merchants Group Finance Company Limited180,132,916.65200,176,534.70
Total1,478,502,697.901,351,057,426.37
Accounts payableAntong Holdings and its subordinate companies17,869,057.6120,360,897.30
Khor Ambado FZCo14,376,800.0022,639,585.37
Nanshan Group and its subsidiaries7,757,550.495,968,662.37
Sinotrans South China Co., Ltd.7,731,300.00-
China Merchants (Shenzhen) Power Supply Co., Ltd.7,491,614.83-
Shenzhen Bay Electricity Industry Co., Ltd.5,886,136.825,394,353.74
China Merchants Port and Shipping Digital Technology (Liaoning) Co., Ltd.4,785,479.042,905,000.00
China Merchants Xinzhi Technology Co., Ltd.2,695,000.00-
Qingdao Qianwan West Port United Wharf Co., Ltd.2,302,401.724,066,438.84
China Merchants Port Investment Development Company Limited1,916,766.441,649,069.28
Yiu Lian Dockyards Limited1,831,651.561,135,115.31
EuroAsia Dockyard Enterprise and Development Limited1,562,589.152,413,589.56
Dalian Port Logistics Technology Co., Ltd.166,521.3217,607,121.00
Dalian Port Logistics Network Co., Ltd.-8,355,644.80
Dalian Ganglong Technology Co., Ltd.-2,739,450.00
Other related parties3,535,354.944,803,051.61
Total79,908,223.92100,037,979.18
Advance payments receivedOther related parties1,020,627.96196,301.30
China Merchants Investment Development Company Limited-5,358,074.44
Total1,020,627.965,554,375.74
Contract liabilitiesOther related parties990,669.323,214,834.92
COSCO Logistics (Zhanjiang) Co., Ltd.-4,552,313.24
Qingdao Sinotrans Supply Chain Management Co., Ltd.1,464,429.12
Total990,669.329,231,577.28
Dividends payableChina Merchants Zhangzhou Development Zone Co., Ltd.79,792,513.0477,734,806.46
Zhanjiang Infrastructure Construction Investment Group Co., Ltd.52,542,231.24-
Dalian Port Container-16,160,696.61
Jifa Logistics-9,575,104.42
Yingkou Port Group-5,372,456.78
Yiu Lian Dockyards Limited-2,334,150.00
Total132,334,744.28111,177,214.27
Other payablesLac Assal Investment Holding Company Limited81,768,095.7464,310,900.95
China Merchants Shekou Industrial Zone Holdings Co., Ltd.6,930,409.58-
Antong Holdings and its subordinate companies4,743,266.374,743,266.37
China Merchants Port Investment Development Company Limited3,559,625.15-
Bayesian Computing (Tianjin) Information Technology Co., Ltd.3,458,400.00-
CIAO International Limited2,999,920.00-

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 184 -

(XV) RELATED PARTY RELATIONSHIPS AND TRANSACTIONS - continued

6. Amounts due from/to related parties - continued

(2) Amounts due to related parties - continued

ItemRelated party31/12/202431/12/2023
Other payablesChina Merchants Commercial Property Investment (Shenzhen) Co., Ltd.2,975,713.655,000,000.03
Sinotrans Shenzhen Qianhai Supply Chain Management Ltd.1,744,765.301,690,130.78
Nanshan Group and its subsidiaries1,487,524.53-
Other related parties12,615,452.639,420,961.74
Terminal Link SAS-10,423,425.44
China Merchants Real Estate (Shenzhen) Co., Ltd.-10,079,369.00
China Merchant Food (China) Co., Ltd.-1,069,017.00
China Traffic Import and Export Co., Ltd.-1,055,975.76
Total122,283,172.95107,793,047.07
Non-current liabilities due within one yearChina Merchants Group Finance Company Limited153,940,240.06288,071,994.22
China Merchants Bank Co., Ltd.115,025,994.45199,326,195.84
China Merchants Finance Lease (Tianjin ) Co., Ltd.40,241,960.677,548,329.72
China Merchants Shekou Industrial Zone Holdings Co., Ltd.37,080,955.4535,719,107.95
EuroAsia Dockyard Enterprise and Development Limited14,776,413.72-
Baosteel Zhanjiang Iron&Steel Co.,Ltd.1,741,135.31-
Other related parties843,949.71375,528.56
Nanshan Group and its subsidiaries-63,331,699.85
China Merchants Commercial Property Investment (Shenzhen) Co., Ltd.-6,396,788.04
China Merchants Finance Lease (Shanghai) Co., Ltd.-76,461,173.65
Total363,650,649.37677,230,817.83
Long-term borrowingsChina Merchants Bank Co., Ltd.1,316,000,000.00158,000,000.00
China Merchants Group Finance Company Limited658,012,389.53721,624,592.13
Total1,974,012,389.53879,624,592.13
Lease liabilitiesChina Merchants Shekou Industrial Zone Holdings Co., Ltd.32,067,795.2462,185,360.58
China Merchants International Cold Chain (Shenzhen) Company Limited1,182,801.92-
Other related parties-1,070,904.61
Total33,250,597.1663,256,265.19
Long-term payablesChina Merchants Finance Lease (Tianjin) Co., Ltd.31,964,366.4533,905,690.32

(XVI) SHARE-BASED PAYMENTS

1. Equity instruments

Type of targets grantedGranted in the current yearExercised in the current yearUnlocked in the current yearLapsed in the current year
Qty.AmountQty.AmountQty.AmountQty.Amount
Management--2,233,820.007,276,001.003,797,080.0012,401,407.0049,200.00159,900.00

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 185 -

(XVI) SHARE-BASED PAYMENTS - continued

1. Equity instruments - continued

Outstanding stock option or other equity instruments at the end of current year

Type of targets grantedOutstanding stock option at the end of current year
Range of exercise pricesRemaining term of contract
ManagementRMB 13.25 to RMB 15.5025 months

2. Equity-settled share-based payments

The method used to determine the fair value of equity instruments at the grant dateThe cost of granted stock options was estimated using the Black Scholes Model.
The basis for determining the number of exercisable equity instrumentsAt each balance sheet date in the vesting period, the best estimate was made and the estimated number of exercisable equity instruments was modified according to the latest changes in the number of employees who can exercise the rights and other subsequent information.
Reasons for the significant difference between the estimates of the current year and the estimates of prior yearNothing
The aggregate amount of equity-settled share-based payments that is included in capital reserve506,305.80

Pursuant to the Official Reply on the Implementation of the Stock Option Incentive Plan of ChinaMerchants Port Group Co., Ltd. by State-owned Assets Supervision and AdministrationCommission of the State Council (No. 748 [2019], SASAC), which was deliberated and approvedby the 1

st

Extraordinary General Meeting of the Company in 2020 on 3 February 2020, the Companyimplemented a stock option plan with effect from 3 February 2020 to grant 238 incentive recipients17,198,000 stock options with an exercise price of RMB17.80 per share. With a lockup period of24 months from the grant date, the stock options are exercisable upon expiry of the 24-month lockupperiod in the premise that the vesting conditions are satisfied. The stock options are exercisable inthree batches, specifically, 40% for the first batch (after 24 months but within 36 months subsequentto the grant date), 30% for the second batch (after 36 months but within 48 months subsequent tothe grant date) and the remaining 30% for the third batch (after 48 months but within 84 monthssubsequent to the grant date). Each stock option entitles the holder to subscribe for one ordinaryshare of the Company.

On 5 March 2021, the granting of stock option (reserved portion) under stock option inventive plan(phase I) was completed. The reserved portion of stock option targets to total 3 persons, granting530,000 shares of stock option with exercise price of RMB15.09 per share. The grant date is 29January 2021. With a lockup period of 24 months from the grant date, the stock options areexercisable upon expiry of the 24-month lockup period in the premise that the vesting conditionsare satisfied. The stock options are exercisable in two batches, specifically, 50% for the first batch(after 24 months but within 36 months subsequent to the grant date), and the remaining 50% for thesecond batch (after 36 months but within 72 months subsequent to the grant date). Each stock optionentitles the holder to subscribe for one ordinary share of the Company.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 186 -

(XVI) SHARE-BASED PAYMENTS - continued

2. Equity-settled share-based payments - continued

According to Article 32 of Stock Option Incentive Plan, since the grant date of the stock option, ifthe Company distributes dividends prior to the exercise of the option, the exercise price shall beadjusted accordingly. Therefore, the Company uniformly adjusted the exercise price fromRMB17.80 per share to 17.34 per share in respect of the first batch of stock option granted underthe stock option incentive plan (phase I) on 30 January 2021; the Company uniformly adjusted theexercise price from RMB 17.34 per share to 16.96 per share in respect of the first batch of stockoption granted under the stock option incentive plan (phase I), and the exercise price of the reservedportion of stock option from RMB 15.09 per share to 14.71 per share on 29 January 2022; theCompany uniformly adjusted the exercise price from RMB 16.96 per share to 16.53 per share inrespect of the first batch of stock option granted under the stock option incentive plan (phase I), andthe exercise price of the reserved portion of stock option from RMB 14.71 per share to 14.28 pershare on 20 January 2023. Company uniformly adjusted the exercise price from RMB 16.53 pershare to 16.08 per share in respect of the first batch of stock option granted under the stock optionincentive plan (phase I), and the exercise price of the reserved portion of stock option from RMB

14.28 per share to 13.83 per share on 16 January 2024. Company uniformly adjusted the exerciseprice from RMB 16.08 per share to 15.50 per share in respect of the first batch of stock optiongranted under the stock option incentive plan (phase I), and the exercise price of the reserved portionof stock option from RMB 13.83 per share to 13.25 per share on 31 August 2024.

As at the date on which the financial statements are issued, as 2 of the incentive targets for the firstbatch of stock option granted under the stock option incentive plan (phase I) have lost thequalification to participate in the company's incentive plan, the board of directors of the Companydecided to cancel in total of 49,200 shares of stock option granted but not yet exercised by suchpersons.

As at the date on which the financial statements are issued, 193 incentive targets who can exercisethe rights for the third vesting period of the stock option (1

st

batch) under the stock option incentiveplan (phase I) included: (1) 188 incentive targets who met the designated grades in the performanceassessment, holding 100% of the stock option (totalling 3,422,400 shares) for the third vestingperiod of the stock option (1

stbatch) under the stock option incentive plan (phase I) of the Companyand satisfying the criteria of exercise; and (2) 5 incentive targets who met the designated grades inthe performance assessment, holding 80% of the stock option (totalling 60,480 shares) for the thirdvesting period of the stock option (1

stbatch) under the stock option incentive plan (phase I) of theCompany and satisfying the criteria of exercise. The second vesting period of the stock option(reserved portion) under the stock option incentive plan (phase I) targets to total 3 persons who canexercise the rights. The 3 incentive targets have met the designated grades in the performanceassessment, and 100% of stock option for the second vesting period of the stock option (reservedportion) under the stock option incentive plan (phase I) of the Company held by them have satisfiedthe criteria of exercise, granting 265,000 shares of exercisable stock option for the second vestingperiod of the stock option (reserved portion) under the stock option incentive plan (phase I).

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 187 -

(XVI) SHARE-BASED PAYMENTS - continued

3. Share-based payment expenses in the current year

Type of targets grantedEquity-settled share-based payment expenses
Management264,766.44

(XVII) COMMITMENTS AND CONTINGENCIES

1. Significant commitments

Item31/12/202431/12/2023
Commitments that have been entered into but have not been recognized in the financial statements
- Commitment to make contributions to the investees68,882,165.47467,604,906.76
- Commitment to acquire and construct long-term assets2,891,660,439.172,407,538,867.35
Total2,960,542,604.642,875,143,774.11

2. Contingencies

Item31/12/202431/12/2023
Contingent liabilities brought by external litigations (Note 1)804,570,710.82946,218,359.48
Guarantee for borrowings of related parties (Note 2)342,405,821.51347,437,758.18
Total1,146,976,532.331,293,656,117.66

Note 1: This mainly represents the significant contingent liabilities arising from the litigations

between TCP and its subsidiaries and local tax authority, employee or former employeeof TCP and its subsidiaries in Brazil at as the year end. The amount involved in the pendinglitigation is RMB 804,570,710.82. At the same time, for the pending litigation existingbefore the Group's acquisition of TCP, the counter compensation agreement in favour ofthe Group will be executed by the original TCP shareholders who sell shares. Accordingto the counter compensation agreement, the original TCP shareholders need to compensatethe Group for contingent liabilities, and the amount of compensation should not exceedthe predetermined amount and the specified period. According to the latest estimates ofthe management of the Company, the above pending litigation is unlikely to lead to theoutflow of economic benefits from the enterprise. Therefore, the Group has not recognizedthe estimated liabilities for the contingent liabilities caused by the above pending litigation.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 188 -

(XVII) COMMITMENTS AND CONTINGENCIES - continued

2. Contingencies - continued

Note 2: As at 31 December 2024, the guarantees provided by the Group for related parties are

detailed in Note (XV) 5.

As at 31 December 2024, the directors of the Company evaluated the default risks ofrelated companies on the above-mentioned loan financing and other liabilities, andbelieved that the risks were not significant and the possibility of guaranteed payments wasvery low.

Except for the above-mentioned contingencies, as at 31 December 2024, the Group had no othermajor guarantees and other contingencies that need to be explained.

(XVIII) EVENTS AFTER THE BALANCE SHEET

According to the profit distribution plan for 2024 and as approved by the 4th meeting of the 11thboard of directors on 1 April 2025, the Company, based on the total share capital after deductingthe number of shares held in the special repurchase account of 2,490,229,307 as at 24 March 2025,distributes cash dividends at RMB 7.40 (inclusive of tax) for every 10 shares, totalling RMB1,842,769,687.18. The above profit distribution plan has not yet been approved by shareholders'meeting.

(XIX) OTHER SIGNIFICANT EVENTS

1. Segment reporting

(1) Basis for determining reporting segments and accounting policies

The key management team of the Company is regarded as the CODM, who reviews the Group'sinternal reports in order to assess performance, allocate resources and determine the operatingsegments. The CODM considers the operation of the Group in terms of business and locations.

Individual operating segments for which discrete financial information is available are identifiedby the CODM and are operated by their respective management teams. These individual operatingsegments are aggregated in arriving at the reporting segments of the Group.

From business and location perspectives, the management assesses the performance of the Group'sbusiness operations including ports operation, bonded logistics operation and other operations.

Ports operation

Ports operation includes container terminal operation, bulk and general cargo terminal operationoperated by the Group and its associates and joint ventures.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 189 -

(XIX) OTHER SIGNIFICANT EVENTS - continued

1. Segment reporting - continued

(1) Basis for determining reporting segments and accounting policies - continued

Ports operation - continued

The Group's ports operation is presented as follows:

(a) Mainland China, Hong Kong and Taiwan

? Pearl River Delta? Yangtze River Delta? Bohai Rim? Others

(b) Other locations outside of Mainland China, Hong Kong and Taiwan

Bonded logistics operation

Bonded logistics operation includes logistics park operation, ports transportation and airport cargohandling operated by the Group and its associates and joint ventures.

Other operations

Other operations mainly include property development and investment and logistics businessoperated by the Group's associates, property investment operated by the Group and corporatefunction.

Each of the segments under ports operation includes the operations of a number of ports in variouslocations within one geographic location. For the purpose of segment reporting, these individualoperating segments have been aggregated into reportable segments on geographic basis in order topresent a more systematic and structured segment information. To give details of each of theoperating segments, in the opinion of the directors of the Company, would result in particulars ofexcessive length.

Bonded logistics operation and other operations include a number of different operations, each ofwhich is considered as a separate but insignificant operating segment by the CODM. For segmentreporting, these individual operating segments have been aggregated according to the nature of theiroperations to give rise to more meaningful presentation.

There are no material sales or other transactions between the segments.

The revenue from a major customer of ports operation amounts to RMB 2,298,041,181.02,representing 14.25% (2023: 12.74%) of the Group's operating income for 2024.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 190 -

(XIX) OTHER SIGNIFICANT EVENTS - continued

1. Segment reporting - continued

(2) Financial information of reporting segments

Segment financial information for 2024 is as follows:

ItemPorts operationBonded logistics operationOthersUnallocated amountTotal
Mainland China, Hong Kong and TaiwanOther locationsSub-total
Pearl River DeltaYangtze River DeltaBohai RimOthers
Operating income6,431,616,103.241,244,488.0035,429,691.483,443,761,318.555,450,560,759.2215,362,612,360.49581,135,985.94187,029,681.81-16,130,778,028.24
Operating costs3,643,704,953.947,879,940.2321,554,240.312,549,974,747.422,427,214,953.448,650,328,835.34321,819,100.85223,868,756.16-9,196,016,692.35
Segment operating profit (“-” for losses)2,787,911,149.30-6,635,452.2313,875,451.17893,786,571.133,023,345,805.786,712,283,525.15259,316,885.09-36,839,074.35-6,934,761,335.89
Taxes and surcharges36,099,143.561,108,732.051,142,301.8953,246,818.52188,035,503.59279,632,499.6126,824,541.0024,354,678.991,522,043.55332,333,763.15
Administrative expense441,642,697.273,306,900.1413,422,831.03528,149,064.56300,139,650.631,286,661,143.6375,409,818.291,125,717.14458,347,603.121,821,544,282.18
R&D expenses175,109,423.61--26,645,642.75-201,755,066.36---201,755,066.36
Financial expenses37,387,836.757,762,806.23-299,175.5188,123,829.70254,737,267.23387,712,564.40-4,790,361.0114,653,358.031,459,790,075.451,857,365,636.87
Other income143,256,859.081,225,442.5326,641.9429,233,233.29-173,742,176.8411,444,551.72223,574.73-185,410,303.29
Investment income (“-” for losses)132,466,129.595,278,531,361.17344,928,827.95449,467,610.73592,968,393.406,798,362,322.8499,910,880.05-374,726,770.2323,450,098.846,546,996,531.50
Including: Investment income from associates and joint ventures54,377,294.475,315,828,512.05308,915,198.02443,732,105.49592,968,393.406,715,821,503.4399,910,880.05-374,726,770.23-6,441,005,613.25
Gains from changes in fair value (“-” for losses)36,202,805.35-348,884,984.491,166,382.24-386,254,172.08-2,172,987.581,805,205.49390,232,365.15
Reversal of/(Losses on) credit impairment-2,173,136.38---96,866,918.68309,219,962.77210,179,907.7163,614,401.37-800,000.00-272,994,309.08
Impairment losses (“-” for losses)-767,306.24-----767,306.24--8,113,482.64--8,880,788.88
Gains from asset disposals (“-” for losses)2,100,085.81--108,483.2735,115,963.87-3,054,695.6534,052,870.7653,074.13--43,549.1434,062,395.75
Operating profit (“-” for losses)2,408,757,485.325,260,942,913.05693,341,464.87615,737,487.053,179,567,044.8512,158,346,395.14336,895,794.08-458,216,519.07-1,894,447,966.9310,142,577,703.22

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 191 -

(XIX) OTHER SIGNIFICANT EVENTS - continued

1. Segment reporting - continued

(2) Financial information of reporting segments - continued

Segment financial information for 2024 is as follows: - continued

ItemPorts operationBonded logistics operationOthersUnallocated amountTotal
Mainland China, Hong Kong and TaiwanOther locationsSub-total
Pearl River DeltaYangtze River DeltaBohai RimOthers
Non-operating income14,854,852.8656,603.78494,224.0112,062,080.4325,247,186.9452,714,948.02123,746.37958,639.585,221,321.3559,018,655.32
Non-operating expenses7,303,147.158,273.40-11,096,299.3241,686,171.9760,093,891.8418,742.9112,929.4010,126,537.5870,252,101.73
Total profit (“-” for losses)2,416,309,191.035,260,991,243.43693,835,688.88616,703,268.163,163,128,059.8212,150,967,451.32337,000,797.54-457,270,808.89-1,899,353,183.1610,131,344,256.81
Income tax expenses365,999,294.40201,089,604.0493,283,248.3558,529,808.00498,880,170.411,217,782,125.2040,781,729.30-5,407,160.82-318,746.781,252,837,946.90
Net profit (“-” for losses)2,050,309,896.635,059,901,639.39600,552,440.53558,173,460.162,664,247,889.4110,933,185,326.12296,219,068.24-451,863,648.07-1,899,034,436.388,878,506,309.91
Segment assets26,481,857,320.7061,773,227,599.249,089,898,859.4027,215,990,680.7541,379,476,385.11165,940,450,845.204,728,601,803.3817,454,804,395.3613,393,994,837.51201,517,851,881.45
Total assets in the financial statements201,517,851,881.45
Segment liabilities7,005,450,645.631,432,965,514.91155,616,589.066,879,752,045.976,573,177,512.4822,046,962,308.05520,327,840.86478,408,300.9250,313,714,657.3773,359,413,107.20
Total liabilities in the financial statements73,359,413,107.20
Supplementary information:
Depreciation and amortization1,101,974,370.365,227,042.20909,172.37880,034,559.48953,267,886.642,941,413,031.0594,938,612.00194,188,349.7336,732,644.123,267,272,636.90
Interest income44,376,828.93528,801.58435,955.9515,351,650.68191,275,463.28251,968,700.424,716,104.321,208,189.24219,537,326.43477,430,320.41
Interest expense84,380,450.908,265,931.82-103,358,149.34292,588,128.85488,592,660.917,626,009.1412,338,219.711,706,662,228.762,215,219,118.52
Investment income from long-term equity investments under equity method54,377,294.475,315,828,512.05308,915,198.02443,732,105.49592,968,393.406,715,821,503.4399,910,880.05-374,726,770.23-6,441,005,613.25
Long-term equity investments under equity method1,800,864,231.4759,463,859,786.269,035,598,922.911,625,511,203.4612,422,348,899.5484,348,183,043.641,783,293,756.6713,886,553,094.65-100,018,029,894.96
Non-current assets other than long-term equity investments19,044,348,224.36393,057,726.7014,332,679.8020,423,093,188.6625,146,123,941.5665,020,955,761.082,664,151,796.283,292,646,256.39649,834,176.0571,627,587,989.80

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 192 -

(XIX) OTHER SIGNIFICANT EVENTS - continued

1. Segment reporting - continued

(2) Financial information of reporting segments - continued

Segment financial information for 2023 is as follows:

ItemPorts operationBonded logistics operationOthersUnallocated amountTotal
Mainland China, Hong Kong and TaiwanOther locationsSub-total
Pearl River DeltaYangtze River DeltaBohai RimOthers
Operating income6,075,691,801.01557,788,311.9376,760,801.963,574,402,653.204,751,630,018.5615,036,273,586.66532,670,444.04181,531,749.52-15,750,475,780.22
Operating costs3,640,281,453.34361,926,675.7563,825,074.562,648,882,080.972,081,165,945.518,796,081,230.13289,816,313.93232,289,163.69-9,318,186,707.75
Segment operating profit (“-” for losses)2,435,410,347.67195,861,636.1812,935,727.40925,520,572.232,670,464,073.056,240,192,356.53242,854,130.11-50,757,414.17-6,432,289,072.47
Taxes and surcharges36,973,822.232,937,337.051,126,391.1345,970,219.08174,670,480.72261,678,250.2126,757,765.4224,332,840.83229,169.73312,998,026.19
Administrative expense437,814,344.0126,162,000.709,644,685.03529,927,581.34289,653,304.361,293,201,915.4449,569,679.551,111,358.13432,758,202.261,776,641,155.38
R&D expenses176,892,569.7323,890,344.38-22,956,157.96-223,739,072.07---223,739,072.07
Financial expenses57,700,690.4420,953,099.981,883,921.8985,621,075.6655,969,633.29222,128,421.263,129,354.5720,854,412.741,593,001,139.571,839,113,328.14
Other income148,491,604.9610,227,298.67203,918.2650,512,014.48-209,434,836.3714,668,272.54286,151.86-224,389,260.77
Investment income (“-” for losses)130,131,600.034,956,167,513.13416,731,511.2450,706,320.64454,900,989.676,008,637,934.7159,521,957.15245,264,989.0535,252,059.896,348,676,940.80
Including: Investment income from associates and joint ventures44,963,451.524,750,830,911.12375,529,615.8247,995,671.63454,900,989.675,674,220,639.7659,521,957.15245,264,989.05-5,979,007,585.96
Gains from changes in fair value (“-” for losses)102,777,832.55-58,125,015.2480,543,109.95-6,584,009.33-118,611,917.93-57,875,873.699,644,865.102,971,891.1873,352,800.52
Reversal of/(Losses on) credit impairment7,327,814.78-36,129.03-3,468,262.80-7,171,766.683,588,181.8733,695,859.31--37,284,041.18
Impairment losses (“-” for losses)-1,091,994.67-189,030,229.12---1,175,087.49-191,297,311.28----191,297,311.28
Gains from asset disposals (“-” for losses)6,196,256.45--7,362.2234,965,994.86507,804.3141,662,693.40-602,074.20-4,253,879.72-47,206.8736,759,532.61
Operating profit (“-” for losses)2,119,862,035.364,841,122,292.48497,751,906.58374,114,121.642,597,232,594.4910,430,082,950.55212,805,471.68153,886,100.42-1,987,811,767.368,808,962,755.29

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 193 -

(XIX) OTHER SIGNIFICANT EVENTS - continued

1. Segment reporting - continued

(2) Financial information of reporting segments - continued

Segment financial information for 2023 is as follows: - continued

ItemPorts operationBonded logistics operationOthersUnallocated amountTotal
Mainland China, Hong Kong and TaiwanOther locationsSub-total
Pearl River DeltaYangtze River DeltaBohai RimOthers
Non-operating income30,640,040.33206,852.93541,008.018,475,666.3041,553,418.1381,416,985.70151,072.00397,901.935,336,064.4987,302,024.12
Non-operating expenses7,067,285.26269,926.2889,933.4520,553,447.0859,763,043.5987,743,635.66323,424.06-9,005,781.0097,072,840.72
Total profit (“-” for losses)2,143,434,790.434,841,059,219.13498,202,981.14362,036,340.862,579,022,969.0310,423,756,300.59212,633,119.62154,284,002.35-1,991,481,483.878,799,191,938.69
Income tax expenses496,377,795.59258,020,898.9444,218,770.1858,080,621.40383,193,406.851,239,891,492.9635,421,490.7027,848,029.46418,839.811,303,579,852.93
Net profit (“-” for losses)1,647,056,994.844,583,038,320.19453,984,210.96303,955,719.462,195,829,562.189,183,864,807.63177,211,628.92126,435,972.89-1,991,900,323.687,495,612,085.76
Segment assets23,724,145,365.0957,709,896,939.079,703,687,046.0227,727,348,979.5242,500,927,378.99161,366,005,708.694,712,961,257.3119,403,999,499.2713,074,330,201.99198,557,296,667.26
Total assets in the financial statements198,557,296,667.26
Segment liabilities7,029,170,965.331,275,695,327.99158,452,621.026,498,242,286.207,189,272,994.1822,150,834,194.72540,614,061.66617,809,748.8949,678,104,233.1872,987,362,238.45
Total liabilities in the financial statements72,987,362,238.45
Supplementary information:
Depreciation and amortization1,126,510,216.09113,947,562.11882,064.68875,850,774.90866,605,229.042,983,795,846.82102,034,394.34194,738,423.5323,167,239.733,303,735,904.42
Interest income42,679,230.742,243,451.14714,733.0722,543,238.68256,085,052.61324,265,706.247,210,199.571,678,151.13164,439,864.42497,593,921.36
Interest expense90,781,497.8910,849,293.26-107,297,773.92314,310,921.43523,239,486.508,495,591.2719,075,433.271,687,342,285.622,238,152,796.66
Investment income from long-term equity investments under equity method44,963,451.524,750,830,911.12375,529,615.8247,995,671.63454,900,989.675,674,220,639.7659,521,957.15245,264,989.05-5,979,007,585.96
Long-term equity investments under equity method1,764,751,439.0355,844,039,253.088,777,428,828.421,715,660,813.0812,507,306,667.4880,609,187,001.091,756,185,613.1714,300,745,162.01-96,666,117,776.27
Non-current assets other than long-term equity investments18,193,324,391.19398,488,128.1614,938,012.9320,908,386,344.6026,031,938,950.6365,547,075,827.512,381,793,244.494,753,153,217.29419,380,677.7873,101,402,967.07

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 194 -

(XIX) OTHER SIGNIFICANT EVENTS - continued

1. Segment reporting - continued

(2) Financial information of reporting segments - continued

The Group's total revenue from external transactions in Mainland China and other countries andregions, and total non-current assets other than financial assets and deferred tax assets located inMainland China and other countries and regions are presented as follows:

Revenue from external transactions20242023
Mainland China, Hong Kong and Taiwan10,621,214,882.7610,958,608,605.93
Pearl River Delta6,989,210,788.246,600,817,552.32
Yangtze River Delta1,244,488.00557,788,311.93
Bohai Rim186,998,287.97225,600,088.48
Others3,443,761,318.553,574,402,653.20
Other locations5,509,563,145.484,791,867,174.29
Total16,130,778,028.2415,750,475,780.22
Total non-current assets31/12/202431/12/2023
Mainland China, Hong Kong and Taiwan131,164,149,562.93128,859,143,257.19
Pearl River Delta38,760,830,551.2440,390,524,565.51
Yangtze River Delta59,856,917,512.9656,242,527,381.24
Bohai Rim9,537,186,598.859,297,697,381.31
Others23,009,214,899.8822,928,393,929.13
Other locations40,481,468,321.8340,908,377,486.15
Total171,645,617,884.76169,767,520,743.34

(3) Degree of reliance on major customers

The total operating income derived from the top five customers of the Group is RMB4,945,574,524.17, accounting for 30.66% of the Group's operating income.

(XX)NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS

1. Other receivables

1.1 Summary of other receivables

Item31/12/202431/12/2023
Dividends receivable965,690,879.89167,092,526.14
Other receivables1,447,751,781.791,575,369,144.18
Total2,413,442,661.681,742,461,670.32

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 195 -

(XX)NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS- continued

1. Other receivables - continued

1.2 Dividends receivable

(1) Dividends receivable listed by aging

Investee31/12/202431/12/2023Reason for outstandingImpaired or not and the determination basis
Dividend receivable aged less than 1 year816,439,596.1619,195,762.26————
Including: Port Development (Hong Kong) Co., Ltd.805,654,800.00-——No
Chiwan Shipping (Hong Kong) Limited209,796.163,205,094.23——No
China Ocean Shipping Agency Shenzhen Co., Ltd.10,575,000.0011,232,000.00——No
China Merchants International Technology Co., Ltd.-4,758,668.03——No
Dividend receivable aged more than 1 year149,251,283.73147,896,763.88————
Including: Wharf Holdings Hong Kong147,680,363.88147,680,363.88Relevant procedures are being handled and past dividends are being paid in successionNo
Chiwan Shipping (Hong Kong) Limited1,354,519.85-Relevant procedures are being handled and past dividends are being paid in successionNo
Others216,400.00216,400.00Lack of fundsNo
Sub-total965,690,879.89167,092,526.14————
Less: Provision for bad debts--————
Total965,690,879.89167,092,526.14————

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 196 -

(XX)NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS- continued

1. Other receivables - continued

1.3 Other receivables

(1) Aging analysis of other receivables

Item31/12/202431/12/2023
Book valueProportion (%)Provision for bad debtsBook valueProportion (%)Provision for bad debts
Within 1 year (including 1 year)1,447,405,298.8299.95-910,122,251.7357.75-
1 to 2 years (including 2 years)18,167.50--662,450,976.9842.04-
2 to 3 years (including 3 years)---2,467,600.000.16-
More than 3 years711,772.070.05383,456.60711,772.070.05383,456.60
Total1,448,135,238.39100.00383,456.601,575,752,600.78100.00383,456.60

(2) Disclosure of other receivables by nature

Item31/12/202431/12/2023
Amounts due from related parties1,438,029,807.711,553,447,353.90
Advance payments5,779,708.724,965,337.56
Others4,325,721.9617,339,909.32
Sub-total1,448,135,238.391,575,752,600.78
Less: Provision for bad debts383,456.60383,456.60
Total1,447,751,781.791,575,369,144.18

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 197 -

(XX)NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS - continued

1. Other receivables - continued

1.3 Other receivables - continued

(3) Provision for bad debts of other receivables

Credit ratingExpected credit loss rate (%)Book valueProvision for bad debtsCarrying amountReason for provision
AgingAging
Within 1 year1-2 years2-3 yearsMore than 3 yearsTotalWithin 1 year1-2 years2-3 yearsMore than 3 yearsTotal
A0.00-0.101,447,405,298.8218,167.50-328,315.471,447,751,781.79-----1,447,751,781.79——
B0.10-0.30-----------——
C0.30-50.00-----------——
D50.00-100.00---383,456.60383,456.60---383,456.60383,456.60-Not expected to be recovered
Total1,447,405,298.8218,167.50-711,772.071,448,135,238.39---383,456.60383,456.601,447,751,781.79——

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 198 -

(XX)NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS- continued

1. Other receivables - continued

1.3 Other receivables - continued

(4) Provision, recovery and reversal of credit impairment of other receivables

ItemStage 1Stage 2Stage 3Total
12-month ECLLifetime ECL (not credit-impaired)Lifetime ECL (credit-impaired)
As at 1 January 2024--383,456.60383,456.60
Balance of other receivables as at 1 January 2024
- Transfer to Stage 2----
- Transfer to Stage 3----
- Reverse to Stage 2----
- Reverse to Stage 1----
Provision for the year----
Reversal for the year----
Transfer out due to derecognition of financial assets (including direct write-down)----
Other changes----
As at 31 December 2024--383,456.60383,456.60

(5) Details of bad debt provision

Category31/12/2023Changes for the year31/12/2024
ProvisionRecovery or reversalEffect of changes in the scope of consolidationCharge-off or write-offOther changes
Provision for bad debts assessed on an individual basis383,456.60-----383,456.60
Provision for bad debts assessed on a portfolio basis-------
Total383,456.60-----383,456.60

(6) The Company has no recovery or reversal of significant provision for bad debts in the

current year.

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 199 -

(XX)NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS- continued

1. Other receivables - continued

1.3 Other receivables - continued

(7) The Group has no other receivables written off during the year.

(8) The top five balances of other receivables at the end of the year classified by debtor

Name of entityRelationship with the CompanyNatureCarrying amountAgingProportion to total other receivables (%)Provision for bad debts at the end of the year
Wharf Holdings Hong KongRelated partiesLoan to related parties1,438,029,807.71Within 1 year99.30-
China Merchants Investment Development Company LimitedRelated partiesAdvance payments3,837,775.52Within 1 year0.27-
China Securities Depository and Clearing Corporation Limited Shenzhen BranchThird partyOthers2,149,711.30Within 1 year0.15-
Shenzhen Shekou Local Taxation BureauThird partyOthers711,772.07More than 3 years0.05-
CNOOC Sales Shenzhen Co., Ltd.Third partyOthers35,880.59Within 1 year0.00-
Total————1,444,764,947.19——99.77-

NOTES TO THE FINANCIAL STATEMENTSFOR THE YEAR ENDED 31 DECEMBER 2024(Unless otherwise specified, the monetary unit shall be RMB)

- 200 -

(XX)NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS - continued

2. Long-term equity investments

(1) Breakdown of long-term equity investments

Investee31/12/2023Changes for the year31/12/2024Provision for impairment at the end of the year
IncreaseDecreaseInvestment income under equity methodOther comprehensive incomeOther equity movementsCash dividends or profit declaredProvision for impairmentOthers
I. Subsidiaries
Wharf Holdings Hong Kong1,070,000.00--------1,070,000.00-
Chiwan Shipping (Hong Kong) Limited1,051,789.43--------1,051,789.43-
Chiwan Container Terminal Co., Ltd.421,023,199.85--------421,023,199.85-
Dongguan Shenchiwan Port Affairs Co., Ltd.186,525,000.00--------186,525,000.00-
Dongguan Shenchiwan Wharf Co., Ltd.175,000,000.00--------175,000,000.00-
Ports Development (Hong Kong) Limited29,203,045,326.23--------29,203,045,326.23-
Shunkong Port (Note 1)194,673,400.0045,339,800.00-------240,013,200.00-
Guangdong Yide Port Co., Ltd.131,866,700.00--------131,866,700.00-
Sanya Merchants Port Development Co., Ltd.2,040,000.00--------2,040,000.00-
Shenzhen Chiwan Harbor Container Co. Ltd.250,920,000.00--------250,920,000.00-
Shenzhen Chiwan Port Development Co., Ltd.206,283,811.09--------206,283,811.09-
Shenzhen Chiwan International Freight Agency Co., Ltd.5,500,000.00--------5,500,000.00-
Shenzhen Chiwan Tugboat Co., Ltd.24,000,000.00--------24,000,000.00-
Zhanjiang Port3,381,825,528.52--------3,381,825,528.52-
Zhoushan RoRo106,104,786.00--------106,104,786.0043,605,014.00
CM Port (Note 2)181,316,161.41163,260.82-------181,479,422.23-
CM International Tech130,462,575.02--------130,462,575.02-
Sub-total34,602,708,277.5545,503,060.82-------34,648,211,338.3743,605,014.00
II. Associates
Antong Holdings922,332,364.58--41,664,538.16-----963,996,902.74-
Ningbo Zhoushan16,813,664,839.73--1,030,682,677.9723,261,592.6735,887,971.57-371,449,726.01--17,532,047,355.93-
China Merchants Bonded Logistics Co., Ltd.382,205,734.47--58,262,622.73---47,284,052.37--393,184,304.83-
China Merchants Northeast Asia Development & Investment Co., Ltd.1,018,534,351.56--3,368,318.48-2,562.75---1,021,905,232.79-
Sub-total19,136,737,290.34--1,133,978,157.3423,261,592.6735,890,534.32-418,733,778.38--19,911,133,796.29-
III. Joint ventures
Fujian Zhaohang Logistics Management Partnership (Limited Partnership)614,726,959.48--23,131,989.57-----637,858,949.05-
Shenzhen Gangteng Internet Technology Co., Ltd.11,918,626.99---3,692,644.11-----8,225,982.88-
Yantai Port Group Laizhou Port Co., Ltd.802,527,184.43--1,164,090.28104,000.0056,831.00---803,852,105.71-
Sub-total1,429,172,770.90--20,603,435.74104,000.0056,831.00---1,449,937,037.64-
Total55,168,618,338.7945,503,060.82-1,154,581,593.0823,365,592.6735,947,365.32-418,733,778.38--56,009,282,172.3043,605,014.00

SUPPLEMENTARY INFORMATIONFOR THE YEAR ENDED 31 DECEMBER 2024

- 201 -

(XX)NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS- continued

2. Long-term equity investments - continued

(1) Breakdown of long-term equity investments - continued

Note 1: In July and December 2023, the Company and Guangdong Shunkong City Investment

Real Estate Co. Ltd. entered into a capital increase agreement for Shunkong Port in twoparts, whereby the two parties agreed to increase the capital by RMB 218,751,400.00 andRMB 153,823,600.00 together in accordance with their respective shareholding ratios of51% and 49%, of which the Company contributed RMB 111,563,200.00 and RMB78,450,000.00. According to the capital increase agreement, the Company paid a total ofRMB 144,673,400.00 for the capital increase in 2023, the remaining amount paid this yearis RMB 45,339,800.00. The shareholding ratio of the two investors remained unchangedafter the capital increase.

Note 2: Details are set out in Note (XI) 1 (1).

3. Operating income and operating costs

Item20242023
IncomeCostIncomeCost
Principal operation----
Other operations18,456,183.803,739,443.8417,326,885.293,686,411.84
Total18,456,183.803,739,443.8417,326,885.293,686,411.84

SUPPLEMENTARY INFORMATIONFOR THE YEAR ENDED 31 DECEMBER 2024

- 202 -

(XX)NOTES TO THE KEY ITEMS IN THE COMPANY'S FINANCIAL STATEMENTS- continued

4. Investment income

(1) Details of investment income

Item20242023
Income from long-term equity investments under cost method1,259,829,095.19416,405,658.26
Income from long-term equity investments under equity method1,154,581,593.081,111,522,805.93
Income from financial assets held for trading28,210,701.3849,614,971.08
Income from investments in other equity instruments10,575,000.0020,056,500.00
Total2,453,196,389.651,597,599,935.27

(2) Income from long-term equity investments under cost method

Investee20242023Reason for changes
CM Port10,475,154.1511,184,689.72Changes in profit distribution of investee
Chiwan Container Terminal Co., Ltd.124,392,799.44149,527,479.94Changes in profit distribution of investee
Zhanjiang Port83,925,753.4636,552,790.18Changes in profit distribution of investee
CM International Tech-9,517,336.07Changes in profit distribution of investee
Shenzhen Chiwan Harbor Container Co. Ltd.143,167,589.81111,712,423.41Changes in profit distribution of investee
Shenzhen Chiwan Tugboat Co., Ltd.28,061,835.3320,137,075.44Changes in profit distribution of investee
Dongguan Shenchiwan Wharf Co., Ltd.42,509,038.5033,386,741.74Changes in profit distribution of investee
Shenzhen Chiwan International Freight Agency Co., Ltd.957,771.62212,854.30Changes in profit distribution of investee
Dongguan Shenchiwan Port Affairs Co., Ltd.13,703,850.6926,519,896.50Changes in profit distribution of investee
Shenzhen Chiwan Port Development Co., Ltd.3,409,806.039,751,697.73Changes in profit distribution of investee
Chiwan Shipping (Hong Kong) Limited209,796.167,902,673.23Changes in profit distribution of investee
Sanya Merchants Port Development Co., Ltd.3,360,900.00-Changes in profit distribution of investee
Ports Development (Hong Kong) Limited805,654,800.00-Changes in profit distribution of investee
Total1,259,829,095.19416,405,658.26

1. RETURN ON NET ASSETS AND EARNINGS PER SHARE ("EPS")

In accordance with the China Securities Regulatory Commission's Compilation Rules for InformationDisclosure and Presentation Rules for Companies Making Public Offering No. 9 - Calculation andDisclosure of Return on Net Assets and Earnings per Share (revised in 2010), the weighted average returnon net assets, basic earnings per share and diluted earnings per share of the Group for the year ended 31December 2024 are as follows:

Profit in reporting periodWeighted average return on net assets (%)EPS
Basic EPSDiluted EPS
Net profit attributable to ordinary shareholders7.50871.80641.8061
Net profit attributable to ordinary shareholders after deducting non-recurring profit or loss6.72851.61871.6184

SUPPLEMENTARY INFORMATIONFOR THE YEAR ENDED 31 DECEMBER 2024

- 203 -

2. BREAKDOWN OF NON-RECURRING PROFIT OR LOSS

In accordance with the provisions of China Securities Regulatory Commission's ExplanatoryAnnouncement No. 1 on Information Disclosure for Companies Making Public Offering - Non-recurringProfit or Loss (Revised in 2023), the Group's non-recurring profit and loss for the year ended 31 December2024 is as follows:

ItemAmountRemark
Gains or losses on disposal of non-current assets, including those charged off for which provision for impairment of assets has been made20,221,030.12
Government grants recognized in profit or loss (other than grants which are closely related to the Company's business, in line with the national regulations, enjoyed under established standards and have a continuous impact on the Company's profit or loss)131,947,787.92
Income earned from lending funds to non-financial institutions and recognized in profit or loss88,262,169.90
The excess of attributable fair value of identifiable net assets over the consideration paid for subsidiaries, associates and joint ventures-
Gains or losses on exchange of non-monetary assets-
Gains or losses on entrusted investments or asset management-
Losses on assets due to force majeure, e.g., natural disasters-
Gains or losses on debt restructuring-
Lump-sum costs incurred by the enterprises as a result of the discontinuation of relevant business activities, e.g., expenditure for layoff of employees, etc.-
Gains from transactions with unfair transaction price-
Net profit or loss of subsidiaries recognized as a result of business combination of enterprises under common control from the beginning of the year up to the business combination date-
Gains or losses arising from contingencies other than those related to normal operating business-
Gains or losses from changes in fair value of financial assets and financial liabilities held by non-financial enterprises other than effective hedging operation relating to the Company's normal operations, and gains or losses from disposal of financial assets and financial liabilities449,311,363.27
Reversal of provision for accounts receivable that are tested for impairment individually380,331,461.37
Gains or losses on entrusted loans-
Gains or losses from changes in fair value of investment properties that are subsequently measured using the fair value model-
One-time effect of adjustments in tax laws and accounting laws and regulations on profit or loss for the period-
Custodian fees earned from entrusted operation-
Share-based payment expenses recognized once due to the cancellation or modification of equity incentive plans-
For cash-settled share-based payments, gains or losses arising from changes in fair value of employee benefits payable after the vesting date-
Other non-operating income or expenses other than above2,607,919.22
Other profit or loss that meets the definition of non-recurring profit or loss-
Sub-total1,072,681,731.80
Tax effects-125,198,868.45
Effects of non-controlling interests (after tax)-478,213,147.90
Total469,269,715.45

  附件: ↘公告原文阅读
返回页顶

【返回前页】

股市要闻