[]1160626AAA/

AAA

12~18

2025

A+H

lbwang@ccxi.com.cn

yyliu@ccxi.com.cn

(010)66428877

(010)66426100202320242025.3/.1~3

4152.504715.335056.565302.86

1653.041829.451762.141803.58

2499.462885.883294.423499.28

2138.452506.222879.483126.27

825.49789.45756.97163.19

170.46174.68147.3140.65

EBIT 263.51 271.20 232.04 --

EBITDA 385.96 405.85 367.99 --

331.20375.06299.7134.78

(%)35.9737.4331.9939.37

(%)6.396.124.75--

EBIT (%) 31.92 34.35 30.65 --

(%)60.1961.2065.1565.99

(%)56.4057.8062.0463.42

/EBITDA(X) 5.54 6.18 7.82 --

EBITDA (X) 5.43 5.91 5.47 --

FFO/ (%) 12.59 12.27 8.87 --

12023~2025

20232024202420252025

2

3

--

2025

(%)(%)

5864.102307.477492.6269.01820.75179.7141.32

3183.802326.485056.5665.15756.97147.3131.99

2500.003364.10

1878.47

2512.401834.98

/

2025/09/08

AAA AAA 49.00/48.99 2025/07/09~2031/07/08

3115203178

A

AAA/ AAA/ 2025/09/08C150000_2024_052 https://www.ccxi.com.cn/coreditResearch/detail/12384type=13

3183.849.92%2

114194

2930

3424.8

3

1

M310 2×102.6

M310 2×99.0

CPR1000 2×108.6

CPR1000/ACPR1000 6×108.6

EPR 2×175.0

CPR1000 4×108.9

CPR1000 2×108.6

2×118.8

2512.4

CPR1000 4×111.9

ACPR1000 2×111.9

671.4

3183.8

2120241020251298.4102.6

1

32025

2025

10.11%11.45%2025

2025

2

202320242025.3/.1~3

3056.83179.83183.83183.8

7509771077671699

2141.462272.842326.48509.57

(%)57.350.956.267.2

2385.42508.42512.42512.4

752277277751--

1670.721790.121834.98400.41

(%)89.2991.4792.65--

(%)85.9087.9788.66--

/0.42280.41620.3803--

/

120.4056

120.4143

120.4153

1~60.4153

120.4350

1~4*0.4063

120.4153

30.3916

40.3590

1~40.3823

56*0.3749

12022656

202230560.3749

220233

202361234

0.4063/

2025

202520202412025

12311916121202565558

19

2025

WANO 1/4 1/10

85.12% 83.33% WANO

202511

43

2042

2 2 7 7 FCD 5

2025

12×120.2407.19424.57

1222×120.9380.5860.4732030

34

2×124.5413.84266.312030

12

52027

562×120.0382.17212.60

62028

2×121.4457.7953.0012031

12

2×120.8--32.16--

56

2×120.0------

34

1695.602041.571049.10--

FCD 1 4 4 5 FCD

2025

4

52025725

A 49.00

56

15

6

4

46%51%

46%

51%83.47

7

2025

2025

2025

13.25%

0.50

6

7202320242025

625.1745.85659.3243.60617.5737.49

178.981.91108.391.57113.412.20

14.5731.5613.2931.4214.2936.59

4.7541.446.5626.169.5223.33

2.0114.021.8822.962.1831.34

/825.4935.97789.4537.43756.9731.99

2025

2025

15.66%14.86%8

2025

2025

9

202320242025.3/.1~3

26.6426.7928.625.33

24.2024.4319.173.43

56.6651.3345.2310.49

107.91103.0393.3920.05

(%)13.0713.0512.3412.28

13.0516.9620.422.33

193.30200.27160.1944.70

16.0419.3323.535.18

205.31216.28186.0349.85

EBIT 263.51 271.20 232.04 --

EBITDA 385.96 405.85 367.99 --

(%)6.396.124.75--

157.40170.26208.27254.74

118.2791.0780.1268.59

189.52200.78204.93190.92

205.73203.50224.22227.28

(%)17.5315.4215.4015.30

2466.842630.492524.332498.98

563.24850.521139.311327.22

71.20140.85209.71268.31

4152.504715.335056.565302.86

234.37206.01202.37193.98

47.0659.4995.5273.69

450.44483.75798.20890.26

1688.012022.472081.282236.01

2138.452506.222879.483126.27

8

9/(%)21.0619.3027.7228.48

504.99504.99504.99504.99

107.94200.8396.8496.95

444.32501.46534.48561.89

520.68543.60530.26544.38

1653.041829.451762.141803.58

(%)60.1961.2065.1565.99

(%)56.4057.8062.0463.42

331.20375.06299.7134.78

-125.13-324.48-323.36-111.95

-190.88-66.5666.77114.07

EBITDA (X) 5.43 5.91 5.47 --

FFO/ (%) 12.59 12.27 8.87 --

/EBITDA(X) 5.54 6.18 7.82 --

10

20242025(%)57.8062.0462.49~64.40

/EBITDA(X) 6.18 7.82 8.15~8.40

10ESG

11

49.00

48.9820257151

15 3 554300 A

1508470.0003%

48.9999.9887%

11AAA

AAA2025

10.00%81.02%8.98%

6.79%58.89%

34.32%

20252025

75.00%140.5893.2478.7037.48

59.00%695.12255.50164.7135.67

46.00%405.58163.11111.6926.16

61.00%722.42150.5479.840.76

100.00%117.2349.8353.327.93

100.00%184.4999.2653.6814.48202320242025.3/.1~3

1574002.281702629.622082672.082547362.51

1182658.85910706.99801224.72685884.84

7256.57108386.8684838.4883646.64

2057251.442035016.382242189.152272769.12

1510677.151635794.231831995.591734180.59

24668358.6726304880.5425243303.0624989809.05

5632389.978505150.5711393091.0713272171.72

544584.71666263.95862443.81858703.24

41525035.6847153259.8550565611.8153028601.55

470647.46594938.68955163.26736865.26

4504425.164837493.317982009.128902590.18

16880070.3520224722.6620812800.0622360093.66

21384495.5125062215.9628794809.1831262683.84

19826941.1523398694.0626732683.6428715321.33

24994640.9928858785.7432944179.0934992838.22

16530394.6918294474.1117621432.7218035763.33

710928.74686636.07672818.58--

8254864.327894466.967569655.901631942.51

1933049.572002727.611601854.54446986.47

160420.15193289.08235314.5551790.87

1704577.161746813.061473114.42406547.41

EBIT 2635055.46 2711953.75 2320433.78 --

EBITDA 3859596.12 4058464.95 3679868.76 --

3311989.433750572.802997052.94347752.20

-1251261.37-3244829.33-3233554.86-1119495.76

-1908823.80-665643.42667689.471140676.84

202320242025.3/.1~3

(%)35.9737.4331.9939.37

(%)13.0713.0512.3412.28

EBIT (%) 31.92 34.35 30.65 --

(%)6.396.124.75--

(X) 0.94 0.88 0.66 0.66

(X) 0.67 0.63 0.47 0.48

(X) 2.76 2.41 2.41 1.75*

(X) 6.17 7.54 8.84 8.78*

(%)60.1961.2065.1565.99

(%)56.4057.8062.0463.42

/(%)21.0619.3027.7228.48

/

0.120.120.08--

(X)

/

0.590.630.30--

(X)

4.665.464.45--

(X)

/EBITDA(X) 5.54 6.18 7.82 --

EBITDA/ (X) 0.86 0.84 0.46 --

EBITDA (X) 5.43 5.91 5.47 --

EBIT (X) 3.71 3.95 3.45 --

FFO/ (%) 12.59 12.27 8.87 --+/++

+

+++

+

-

/

/(+

-

++

/+

/

+×360/+×360

/+×360/-×360/+

-

(-)/

+++

/

------

----+-

EBIT + -

EBITDA

EBIT+ + +

EBIT/

EBIT =EBIT/

/

-

-

(+

FFO

+)

EBIT EBIT/

EBITDA EBITDA/

/

1

22018[2018]15

=++31

[2023]65BCA

aaa

aa

a

bbb

bb

b

ccc

cc

c

-

AAA

AA

A

BBB

BB

B

CCC

CC

C

AAA

AA

A

BBB

BB

B

CCC

CC

C

-

A-1

A-2

A-3

B

C

D2 SOHO5

100010

+861066428877

+861066426100

www.ccxi.com.cn

Address: Building 5 Galaxy SOHO No.2 Nanzhugan Lane Chaoyangmennei Avenue Dongcheng District

Beijing

Postal Code 100010

Tel: +86 10 6642 8877

Fax: +86 10 6642 6100

Web: www.ccxi.com.cn