7-2-122

5100004

+861085665588

+861085665120

www.grantthornton.cn

2026 110A004916

202643

()202695

2

7-2-22

1524019.29

511590.60502697.76341031.06

163022.68151101.47133005.4475028.892

509606.00647847.88

761362.64748864.91

3

7-2-31

1

“”“”

1

20195

201988220182020

2019112020

202120211

1

20182021

2022

202162021

20218332021

2021

2

20223

20211231

4

7-2-420229

20231

2

2

1

1“”

“”

“”

7-2-52025

20254.31.2

3.1822.0%

18.447.3%

“”202525%

22%4

“”

20203.412

“”

20302035

2

2025

“136”

136202561

7-2-6136“”

3

2030

25%50%

“”

202510

10.375.0%

4

7-2-7“”

2

1

202561

136

7-2-8202561

13620256

1

2

“”

20259

20206

36“”

312.7

7-2-93

3

1

“”“”20251

2025136

202561

7-2-10202561“”

2025

6.647.40%

64.00%328538.30%

20262

2030

70%

136

“”

2

/KWh

202520242023

787232639128509568

0.3720.4200.424

1

7-2-11509568639128

787232

2

0.424/0.420/

0.372/

136

4

1

202510

202511“50%”

2027

“”

7-2-122

2027

10094.9211081.148501.89

1

202520242023

449544.00-10.57%502697.76-1.74%511590.60

263698.893.63%254451.867.29%237159.18

185845.11-25.14%248245.90-9.54%274431.41

83307.85-4.86%87563.52-10.10%97398.79

71810.99-47.64%137143.06-13.56%158650.27

3240.73-21.68%4137.62-45.19%7548.81

68570.26-48.45%133005.44-11.98%151101.47

511590.60502697.76

449544.0020242025-1.74%-10.57%

151101.47133005.4468570.2620242025

-11.98%-48.45%

7-2-130.424/0.420/

0.372/

“”“”

2021

20235325.26

20256349.6620%

136

20235095682025787232

9.00%10.33%17.41%

1173143

11754871191344

20%

202520242023

262558.90253046.06235892.76

262534.79253024.99235864.66

7-2-14202520242023

24.1121.0728.09

1139.991405.801266.43

263698.89254451.86237159.18

202520242023

205347.81192552.76180120.15

15791.2317370.4116626.45

7865.538356.996979.70

33530.2234744.8232138.36

262534.79253024.99235864.66

2025

20251231

26595.86

2026

22812.84

8170.8614641.98

1336.60

7-2-152025

2025

2

202520242023

371439.66-39.22%611142.67-14.90%718108.67

52162.23-19.89%65114.63-4.03%67847.35

182633.359.21%167236.70-24.24%220747.35

452621.68-28.67%634528.741.54%624928.73

68570.26-48.45%133005.44-11.98%151101.47

2024

2024

11.98%

202548.45%

“”2.652025

6.85

9.5202413.328.57%

2025

20252024

7-2-1620252025

1

1

202561

7-2-172

3

312.7

4“”“”

“”

5

“”

7-2-186

“”

162.10

7“”

“”

2

7-2-19“”“”“”“511590.60502697.76

449544.00151101.47

133005.4468570.26

“”

50%”

1

2012102

20205

7-2-20201220207

20201

20204

20205

202011

202070

2006

201662320192020

20223

21

7-2-2120211231

20223

2023

1

2

31738

11011

4911

1

10

7-2-22202520242023

143876.08165429.06182219.29

1040587.2845947.0744207.89

1

1

1

2

7-2-23;

3

:1

2=*

=*

=*

3

4

4

5

7-2-242“”

111

10

1

20205“

7-2-25”

202070“

2006

201662320192020

”

2

20211231

7-2-263

A.

201319

2013329

27

7-2-27202070

150

220

349.5

45

5

6 100MW

75

8

7-2-289 25MW

10

11

1

2

3

2019882

2019882

4

20205

2020

70

B.

4

10

[2020]5

7-2-29202070

14—

3

“”“”

202157

40

2024

600905.SH

20215

7-2-30“”“”

2024

2023

600163.SH

202468

120246

“”

2025

20259

001289.SZ 104

71816.53%20262

/“”“”2024

A

600956.SH

2021

6

2024

202563

4“

601619.SH ” 3

“”20256

“”

3

7-2-31“”“”

82024

000591.SZ

“”“”“”“”

4

17

710

7-2-322019882

74

3

202070

7

31

2

3

1231

2

3

7-2-33/

42

2

4

1

1

0.51 /kWh 0.47 /kWh

0.47 /kWh

11

7-2-3420231

2

111

10

202520242023

A 40587.28 45947.07 44207.89 130742.24

B 443296.04 493396.29 497878.51 1457584.40

C=A/B 9.16% 9.31% 8.88% 8.97%

8.97%

7-2-351

96.24%

202512312024123120231231

777757.64769817.25655161.65

748544.59736634.89617343.38

96.24%95.69%94.23%

202512312024123120231231

76.9376.1464.788.98%

482.53447.58366.7414.71%

22.6930.5724.45-3.67%

64.9071.5262.182.16%

[]436.73432.17353.3011.18%

7-2-3620232025

8.98%14.71%11.18%

LNG

2025

2

1

1

2

%

202512312024123120231231

11163216.7120.99184360.2423.95209556.6831.99

1-22182027.2723.40208611.6627.10197827.0730.20

2-33149371.0719.21165965.3921.56136028.2520.76

3-44107656.3613.84108391.8714.0851453.447.85

4-5578105.2210.0447108.546.1222477.943.43

568167.968.7622197.192.88--

748544.5996.24736634.8995.69617343.3894.23

3

7.236.7615.07

3

7-2-37%

202512312024123120231231

777757.64769817.25655161.65

29213.04183769.26251164.88

3.76%23.87%38.34%

2026331

38.34%23.87%

3.76%

17

“”7

38

7-2-38202316

202210

“2”“”“”“1”“4”

4

2019521

20198822018

20202019112020

20212021

11

2021672021

20218332021

2021

2021

2021

7-2-3920223

5

2025

96.24%

1

2024

351228.9413451.60

3.83%332694.5394.72%

98.55%

1

%

2024.12.312023.12.312022.12.31

1100003.0230.06102234.1034.2899260.6341.77

12102017.3530.6694473.9431.6891397.9738.46

2385230.1325.6285685.6128.7339141.1216.47

345444.0413.6615821.365.317825.313.29

332694.53100.00298215.00100.00237625.04100.00

7-2-402

202220259

178778.43222794.21

267734.99294117.0497.85%98.11%

98.29%96.37%

%

2025930202412312023123120221231

148426.9216.4756196.2520.9958619.8526.4358155.7732.53

1-257981.6919.7154913.2920.5150012.8522.5552977.1129.63

2-347700.2616.2245932.9717.1649865.3122.4839800.8522.26

3-445484.7315.4647352.0917.6936611.1416.5026736.4014.96

4-542449.8514.4336619.4513.6825612.7211.551108.290.62

552073.5917.7126720.939.981108.210.50--

294117.04100.00267734.99100.00221830.08100.00178778.43100.00

3

2025

4367276.2933049.12

99.25%

7-2-411

%

202512312024123120231231

777757.64769817.25655161.65

8457.928454.617313.77

769299.72761362.64647847.88

1.09%1.10%1.12%

647847.88

761362.64769299.72

1.12%1.10%1.09%

2

%

696.16696.16100.00

20251231

777061.487761.761.00

777757.648457.921.09

778.59778.59100.00

20241231

769038.677676.031.00

769817.258454.611.10

7-2-42%

778.59778.59100.00

20231231

654383.066535.181.00

655161.657313.771.12

1

2

312

1

1.00%

2

Australia Energy Market Operator Ltd

Australia Energy Market Operator Ltd

Recipient Created Tax Invoice

0%

43

7-2-433312

1.00%

3

202520242023

1.00%1.00%1.00%

0.43%0.46%0.36%

5.54%5.02%4.08%

2.44%2.43%2.42%

1.00%1.00%1.00%

[]0.72%0.74%0.98%

4

7.236.7615.07

7-2-44AAA

5

17

202520242023

17 (A) 495.657.80 419.177.00 330.728.28

7251877.40221260.21184731.65

10243780.40197916.79145996.63

(B) 748.544.59 736.634.89 617.343.38

(C=A/B) 66.22% 56.90% 53.57%

17

177

10

20205

202070

10

7-2-4517

202220232024

144317.65

187247.79228581.3478.99%

82.46%83.92%

1

18

7-2-462

——7

2025

30314.26

35459.38

2519.54

7-2-47680.18

1311.28

159855.24

230139.89

1

2025

50%1041.21

26487.53

2845.52

60.00

30314.26

202530314.26

2

202535459.38

3

20252519.54

7-2-484

2025

680.18

5

2025

/

1211.28

100.00

1311.28

7-2-49——

6

2025

16141.75

105230.27

31249.21

5388.11

1845.91

159855.24

2025159855.24

18——7

7-2-501

2

1

2

3

4

7-2-513

4

1

2025

2

14——

3

7-2-524

7-2-537-2-547-2-55