意见反馈 手机随时随地看行情
  • 公司公告

公司公告

宁沪高速:2021年年度股东大会通函2022-05-17  

                                     JIANGSU EXPRESSWAY COMPANY LIMITED

                                       00177


                         (1)
 (2)
                                   3


                        (4) 2021




2022    6    17          3                        6        2021
       N-1        N-9                  1      41
                                                           H                           H
                                              183                 17M
                                       2022   6       16                3




                                                                            2022   5   17
       .....................................................................                                                        ii

            ................................................................                                                         1

       A.      ............................................................                                                          2

       B.                       .................................................                                                    3

       C.          .........................................................                                                       12

       D.          .........................................................                                                       39

       E.      H                     ..............................................                                                40

       F.               .....................................................                                                      40

                     ........................................................                                                      42

                   ..........................................................                                                      44

                       ......................................................                                                     I-1

                                                                              .........................                          II-1

                                . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . III-1

                                . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . IV-1

                                                                        ............................                             V-1

                       . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . VI-1

2021                      ....................................................                                                   N-1




                                                         –i–
                           100%


    2022      6       17        2021




                                   00177
               600377
OTC Markets Group Inc.                     JEXYY




                                              5




      245,700


                           30




           – ii –
    :




H
        1.00


H       H




               6




                                   (
                   )




                       – iii –
Kroll       Kroll (HK) Limited           D&P China (HK) Limited ,
                                     ,


              2022   5    12




                                                60
                                20




                                                           5




                                                      )




        )     14.62(2)




                     – iv –
            571




(2022)   0652


         2011     7    4


                      2011      6   28


                100%


                           10                 3


                                         80




          –v–
                           Kroll




    2021   12      31




%




                – vi –
            JIANGSU EXPRESSWAY COMPANY LIMITED

                                     00177




                                                 6




    *
    *                                        18
    *                                                17
    *
    *


*




                     1
        2
                             3


                    4 2021




                                 –1–
A.




                       2022    3     28


     (i)                                                                          5



     (ii)                                                                    80



     (iii)                                                                   60
                                          20            )


     (iv)               (i)   (ii)   (iii)


                       2022    4     30


     (i)                                                              30



     (ii)




     2021    10    9                      (i)               (ii)



     2022    4    30                      (i)                  (ii)



     2022    5    12                      (i)                         (ii)




                       2022    4     30


     (i)



                                                –2–
     (ii)


                                                         (i)
            (ii)              (iii)               (iv)


B.


     (I)


                   2022   3    28
                                      5




     (1)                                                       5




     (2)




     (3)




     (4)


     (5)




     (6)




                                          –3–
(7)




(8)


(9)




      1




      2




      3




      4




          –4–
(II)


            2022   3   28


       80




(1)                                  80




(2)




(3)




4                      270


(5)




(6)


(7)




(8)




                             –5–
(9)




        1




        2




        3




        4




(III)


                 2022   3   28


        60                       20




(1)                                           60
            20




(2)




                                      –6–
(3)




4         20


(5)




(6)


(7)




(8)


(9)




      1




      2




      3




      4




               –7–
 IV


  2022   4   30


                                     30




(1)                             30                  30




(2)                                           100




(3)               (i)
                         (ii)




(4)                             5         5




(5)




                        –8–
(6)




(7)




(8)




(9)


(10)




(11)




(12)




       –9–
(13)




       (1)


       (2)


       (3)


       (4)


(14)




(15)




             – 10 –
         2021   12   31
47.74%




                          – 11 –
C.


     (I)


                                                           2022   4    29




           1.




           2.


                                             100%




           3.


                                   245,700


                            (i)                     (ii)
                                             1.11
                2022   1   14                                         1.11




                                – 12 –
4.




     (i)                                                     (ii)




     (ii)




     (iii)




                                                (iii)
                                                2022    12   31




5.




             2022   7   31
                                 5
     30%                73,710




                                     – 13 –
                70%                                   2022       12
         31
                     20



6.


                                              5




                                                             *
                          2025                       2.76


     *                                        2.76




7.




                                  56,071.61
                            56,071.61




              – 14 –
8.


                     72%
                    40


     1




9.




                                    5%




                           31.08%




         – 15 –
      7




10.



                     (30)




          – 16 –
(II)


       1.




       2.




                                                  291


                                                            *




                                         1,680,000




                                         69,568,498.9       #
                2021     :


                                         27,931,711.2       #
                2021     :


                                         5,741,714.0    #
                       2021   :


                                         1,676,563.1    #
                2021     :


            *




                              – 17 –
#                 2021                       2022    4   25




                                  2021                                             4,122
                               3,260                            723
          139
                                       96.25%                         29.64%
    27.3%
88%                                4381                                 7


                         364                   97


                                       33                                   2.8
      2                         600377.SH           0177.HK
(600901.SH)              2021                                                      6,957
          2,793                                11.86%          10.53%       2021
                                574                      168                         30.16%
61.54%




                                  – 18 –
                            54.44%


         5                 16.50              5.5




3.


     2016        11   29




                               399   2   18




                 200,000                      172,400




      – 19 –
                                                 647,594,336       #
                    2021


                                                 225,195.491       #
                   2021


                                                 44,105.312    #
                             2021




                                                 11,835.368    #
                    2021


             #


(III)


        1.



                                      4                                     66
                                                                            62
                          50.6                                 1
             300                          62                           54        22.35
                      3.89          2017             18.46         2018




                                      – 20 –
100%                      20          2017 1 21


100%                                  5.5
                                5.5   2017 8 12
                  1                   1
                                      2017 1 25

100%


100%                                  0.6
                                0.6   2016 7 29
                  0.3                 0.3
                                      2017 2 14

100%




90%                      4.68             3.424
                                      2017 11 18
                                          1.261
                                      2019 12 1

80%                       26          2018 6 29


72%                     300
                                      2020 12 19

                                      2021 10 31




       – 21 –
70%                       10.79              4.8
                                         2020 7
                                             5.99
                                         2020 10

70%                                 10      10

                  0.8                    2017 1 21
                                             10

                                         2018 6 15
                                         0.8

                                         2017 11 20




 49%                      7.2            2017 11 23


 30%                          100
                                         2014 12


                                         2015 12

 20%                    400
                                         2020 11 16


                                         2021 12 25




       – 22 –
2.



                                                                                  2020       2021
     12   31                                                       2022      3     31




                                                                                             2022
                                                 2020                 2021




                                                433,779.90         647,594.34             655,005.07
           *                                    204,623.12         225,195.49             241,717.37


                                                                                             2022
                                                 2020                 2021




                                                 10,614.01            44,105.31            15,170.56
                                                  3,419.74            12,114.10             5,431.06
                                                  3,226.52            11,835.37             5,372.97


                                                  2,894.42             8,270.47             4,441.60


     *     2020        2021                                                      14,000
           4,000                                                                  20%
                        2021                                 72%
                             4,737


           2022    1    14                                   11,100
                                     2022
                        49




                                     – 23 –
3.


                     67                        2021    12    31
            526.6                                                 300
             113.1                       3.5                110         2021
                               62,317.78                      14,386.21
     47,931.57       2021                                          60,160.23
                             106.86%                  14,316.85
               108.05%      45,843.38                                 106.49%




     2019                                                     136.0             1.34
     2020                                                     146.0             1.39
     2021                                                     526.6             6.01




                              – 24 –
(1)        H5#




                                   48




                       556,566


                           25%
                             75%




                 300


                 300




      – 25 –
                                                                12
                                             4.4
                         52                                      300
                                75                 4
                                                       220kV
                                                   94,081
                                             34
                2019     7


               2021                                      47,931.57
                                                       3,138.75
                                     45,843.35
                                          7,243.69
                             3,154.68
                160.17                                 303.74
                                     3,622.02
                  3.09                                 6.56m/s
                                                 93.4%
                                92.48%                           *
                5.59%


                             2020    12     19
                             2021    10     31


                       0.3910


                       0.4590




                2048     2    19


*




    – 26 –
(2)   H6#




                        50




                       712,316


                             25%


                              75%




                 400


                 400




      – 27 –
                                                      13.7
                                 8.2
                  66
            400                100               4
                                                     220kV




                                126,926
                                 3,173
                    38.1                         105.8




              400


                                           100




           2022   1-3                      22,614.03
                                          565.35
                           21,801.03




– 28 –
                                     2020       7    26
                                    2021    9       25
                   2021        11    29
                 2021     12    25


                 0.3910


                 0.4590




(3)




                 18,154


                        30%


                          70%


                 17,526




      – 29 –
                 26


                 26




                                           285Wp
                                 24
                  12       500                  32   630
                           22                              2018   3
                      15


                                25
                  2,918.77
                           1,069.15


                 2018      6     29


                           0.3910


                           0.4590




                                        2,114                13.44
                                40.65                       101.35
7.5                     3.8




      – 30 –
(IV)




       Kroll
                                    235,500




                       Kroll


                                                    Kroll


                                              H5#           2021   10


               Kroll
                                 (GTM)


       #




       Kroll
                         14.61                                 14.60A
       14.62




                                  – 31 –
                                                     100%
   Kroll






















                            22, 000             20




                                      52, 000




                                           2
                  3




           14.62(2)




                      – 32 –
                        (i)                                      Kroll
                                                                 (ii)
                                     (iii)


                                                        董事會致聯交所的有關確認函件載於本通函
      的附錄三內。




(V)




                                                                 2016         12    27




      2020     9   22           75
      2030                              2060                                       2021   5   11
                         2021                                                                  2021
                                                                        11%
        2025                                                            20%




                                             – 33 –
                       2021   9




2021   12
                                  1,180




            – 34 –
10%




      – 35 –
(VI)




        (III)                               (2)
                2022     3     31
                                                            409,305
                                                  413,288




(VII)


                       6.3.3
                                    6.3.7


                                      5%




                                    – 36 –
                                                      14A.07


                          245,700        (i)                   1
                                                      40
                  236,300                      (ii)


            3                                              56,071.6
                  14.07                        5%          25%
                                                                      14.33
         14A.35   14A.36




(VIII)




                                    – 37 –
          5




(IX)


                    (i)        42         43
                                               (ii)
               44         75


       (iii)




                               – 38 –
D.


                                         2021   10   8   2022   5   12




                                     ,




                         13
                                                                    2023




             2021
     63.52   2021   10




                              – 39 –
E.           H


                                   2022       5     18           2022       6       17
         H                                        2022       4    29                                         H
                                                             2022       5       17                     4:30
                                          H
                             183      17          1712–1716                    2022      5   31




F.


                 2022   6   17            3                                                        6
                                    N–1               N–9




                             ,                    54.44%           ,




                        H                                                                              (i)       2022   6
     9                                                                                                       (ii)
                                                                  2022          6    16                          3


             H                                                                                                   H




                                                  – 40 –
           (www.jsexpressway.com)          (www.hkexnews.hk)
       (www.sse.com.cn)




2022   5    17




                                    – 41 –
JIANGSU EXPRESSWAY COMPANY LIMITED

                          00177




         2022   5   17




                    – 42 –
                                       ,
                ,              (   )




2022   5   17




                    – 43 –
                                         |




                                                 181


                                                  27




                                                2022
5   17




    2022   4   30


                    100%              245,700




                           – 44 –
                                             14A.07




                                14.07                         5%
25%
             14.33   14A.35   14A.36




                                                (i)
      (ii)                                                    (iii)
                                   (iv)




                                                      13.84




                                  – 45 –
(i)                  2022        4     30                                                                      (ii)
                 (iii)                      2022      3     31                                      2022
          (iv)                   2021       12   31                                   2021             (v)
                         Kroll (HK) Limited Kroll
  Kroll                  (vi)
                                                                                                             (vii)
          2021    12     31
                                京分               (viii)               2022     3    31
          (ix)                                                                 CEEC        2022 3
                   (x)                                                                                          (xi)
                                                                       (xii)




                                                                                               13.80




                                                            – 46 –
(i)




      – 47 –
                  2022                                               2022        3    31
                  2021                                 2021        12   31


                                                                 2020                      2021                      2022
                                                12      31                  12       31              12    31




                                                           8,032,467                 13,792,587                 2,578,308
                                                           2,518,755                  4,132,649                  785,442
                                                           2,464,214                  4,178,794                  795,301


                                                                 2020                      2021                   2022
                                                           12      31                 12     31                 12     31




                                                                386,713                   496,127                488,336
                                                          33,049,270                 35,359,893                36,783,184


                       2021             2022


                         2021      12    31                  2021
            1,379,260                     2020       12      31              2020                               71.7%
2021                                                                                                                 413,260
                  417,880                2020                                             64.1%      69.6%


     2022    3    31
  488,30                        311,900                         36,783,20                  2020     12    31         2021
12     31        2022    3    31
45.9%       47.7%       46.4%           2021                 2022




                                                     – 48 –
(ii)


                                                                                                 54.44%




              2021                          4,122                            3,260              723
                             139
                            96.3%                    29.6%                       27.3%
                                                          88%                     4,381                7


                                     364             97


                        33                           2.8                                  2
              600377.SH       0177.HK                                      (600901.SH)          2021
                                             6,957                 2,793                             11.86%
        10.53%       2021                                                 574                  168
                      30.16%       61.54%


(iii)


        (a)


                                                                   2016     11   29
                                                                2,000,000,000
               1,724,000,000
                                                                                                           66.0
                                                                                          62




                                                     – 49 –
                              50.6
              300            62                                    54
                    22.35                  3.89   2017              18.46               2018




       2021   12    31                                   526.6
                                                     300
113.1                                       110                                   3.5
2021                                                                        62317.78
                            14386.21                       47931.57
    60160.23                                       106.86%


                    10                 3




                                                             20     2017 1                 100%
                                                             6.5    2017 1                 100%
                                                             1                1            100%
                                                             0.9    2016 7                 100%
                                                             2                2            100%
                                                             4.7    2017 11                    90%




                                       – 50 –
                                                    26        2018 6              80%
                                                   300    2020 12                 72%


                                                  10.8        2020 7              70%
                                                  20.8        2017 1              70%
                                                   7.2    2017 11                 49%
                                                   100    2014 12                 30%
                                                   400    2020 11                 20%



      1


      2


(b)


          2020   12   31   2021       12    31                 2022    3    31




                                      2020           2021                    2022
                                  12       31     12     31                12    31




                              4,337,799.0        6,475,943.4           6,550,050.7
                              2,046,231.2        2,251,954.9           2,417,173.7




                           – 51 –
                                                             2020                      2021                     2022
                                             12      31                12        31                3   31




                                                        106,140.1                 441,053.1                   151,705.6
                                                          34,197.4                121,141.0                    54,310.6
                                                          32,265.2                118,353.7                    53,729.7
                                                          28,944.2                    82,704.7                 44,416.0


                   2020     2021                                                             1,400                 4,000
                                                                                                       20%
                          2021                                             72%
                 4,737           2022   1     14                                                     11,100
                                                                    2022
                                            490,000


                                            2021                                                       44,110
      2020                   315.5%            2021
        11,840            2020                            266.8%             2022        3    31
                                            5,370               2021                                          45.4%


(c)




      (1)                                                                  H5#




                                                                                 48




                                                  – 52 –
            556,570


   300




                                              12
                     4.4                       52
                           300           75
   4                                               220
                                          94,080
                            34                2019       7




    2021                    47,931.57
                3,138.75                       45,843.35
                                 7,243.69
                3,154.68                           160.17
                             303.74
       3,622.02                   3.09
            6.56
    93.4%                        92.48%
                  5.59%


                  2020/12/19


                  2021/10/31


            0.3910


            0.4590




    2048    2   19




– 53 –
(2)              H6#




                                               48




                  712,316


          400




                                             13.7
                       8.2                   66
                                     40             100
                       4
                 220


                                 126,926
                             3,173
          38.1                       105.8




      – 54 –
                                                    400




           100




    2022     3              22,614.03
                 565.35                 21,801.03




                   2021/11/29


                   2021/12/25


            0.3910


            0.4590




– 55 –
(3)




                     18,154


          26




                                       285Wp
               24                                   12   500
                     32     630                22
                     2018     3   15


                    25
          2,918.77
             1,069.15


          2018/6/29


                     0.3910


                     0.4590




      – 56 –
1.


2.


3.


4.


5.




1.           GDP              2017    2021
       GDP


                   2017     2018        2019        2020    2021


     GDP
                    6.9%       6.7%          6.0%    2.2%    8.1%
                    7.2%       6.7%          6.1%    3.7%    8.6%


                   60.2%      61.5%      62.7%      63.9%   64.7%
                   68.8%      69.6%      70.6%      73.4%   73.9%




                           – 57 –
                           2017       2021                 GDP          2.2%
     8.1%                            2017    2021                GDP
       3.7%    8.6%
     GDP


2.


                                              (2021-2025         2035
                2021   3


     ......



     20%      ......




                                  – 58 –
3.                                             2012         2021




     2012                               15.28                             1.96
     2013                               12.96                             1.07
     2014                               14.87                             12.43
     2015                               21.01                             8.25
     2016                               31.39                             13.8
     2017                               20.24                             31.71
     2018                               17.2                              53.41
     2019                               21.27                             45.25
     2020                               25.72                             26.52
     2021                               72.11                             48.2




                                                                                  15.5%
     2012   15.28                    2021       72.11
        54.8%       2012      1.07                      2021       48.2




4.
                                                            2021   12


                      1,180




                                                 – 59 –
5.                                                            2021   12     31            2021




     (i)                                        (ii)
                                                                                 (iii)




1.




2.


                                      245,700                         (i)
                    (ii)                                                         11,100




                           2022   1   14
           11,100




                                                   – 60 –
3.




     (i)                                                  (ii)


     (ii)




     (iii)




                                               (iii)
                                   2022   12   31


4.




             2022   7   31
                        5                                                         30%
     73,710




                             70%                                 2022   12   31


     20




                                               – 61 –
5.


                                              5




                                                  27,600



                                       2.76




6.




                              56,070
          56,070


7.


            72%
     40


      1




                   – 62 –
8.




     5%




          31.08%     .




                         7




          – 63 –
                                    245,700
                                                                2021       12    31
                234,600                                               2022       1    14
                              111,000,000
                                                                                 11,100




                              (i)                                                                      (ii)
                                                                                                      20




                              Kroll                                                           Kroll
        Kroll                           Kroll
                                              Kroll                             (i)
Kroll             (ii)                Kroll                                 (iii)     Kroll
                                                                    (iv)        Kroll
                  Kroll
                                                Kroll                           Kroll




                                    Kroll


                         15                                 Kroll               Kroll




                                                 – 64 –
                                         Kroll


      Kroll




                                                             234,600


          Kroll                          Kroll                           Kroll
                    2021       12   31                  235,500
                                 0.4%


                         Kroll
                    Kroll


(i)




(ii)                        Kroll
                                                                       H5#
                  2021    10




        Kroll




                                                 – 65 –
                                 (i)
                                                          (ii)
                                (iii)   CEEC                     (iv)
                  (v)   Kroll                      (vi)
        (vii)




                Kroll


(i)


(ii)


(iii)


(iv)


(v)




                                        – 66 –
(vi)


(vii)                                      22,000                     20




(viii)                                                   52,000




(ix)                                                              2
                        3




                                   Kroll


        Kroll                                   (i)
        145%            (ii)                                               2038




                         =     +      +




                         =
            =
        =
                =
                    =
                         =




                                                      – 67 –
          Kroll




                                   Kroll                  CEEC
                                 CEEC
CEEC                    CEEC                    CEEC                          CEEC(i)


   (ii)                                 (iii)
                                        CEEC



              Kroll                             2022   2045
                      CEEC
                                                                       20      25
                                                               H5#
   2048   2               2045




                Kroll
                                                                     Kroll
                                                       Kroll
                                                                             Kroll



          Kroll




                                            – 68 –
      2022    3    24                                                            2022
  2022                                         2022
                                   2021                      928                 2022                 4,529
      2021
              2022       3   14                       2021                                    2022
                                  ...                                                   ...
                  2022                                                                         2022    3      24




(i)                                     (ii)                                 (iii)
Kroll        CEEC


Kroll
                                                                         Kroll




                                                                    II




                                                             – 69 –
                 (i)
                         (ii)
                                        (iii)   2017   2021
                                                (iv)




Ke = Rf +   (ERP) +




Ke =
Rf =
   =
ERP =
   =


                                                              (i)
                          (ii)                                  Kroll


                       (iii)


(iv)




                                 – 70 –
                                                                             (v)
Kroll
                                                         7.5%




        Kroll                                   5%




Kroll


                Finnerty




                                                 Kroll
                                                                        5%




                                                                Kroll




(a)


(b)             2020   2022      2


(c)                        50%




                                     – 71 –
1                            05/06/2021          302,070      320,724    0.94


2                            25/12/2020          548,981      628,297    1.03




3                            04/01/2020          558,600      760,487    1.05


4                            01/01/2021         1,382,508     665,445    2.08
5                            30/06/2020          228,420      199,125    1.17
6                            30/03/2021          147,750      124,019    1.21
7                            08/12/2020              63,380    64,934    0.98
8                            15/12/2020          306,199      198,155    3.03
                                                                        1.44x
                                                                        1.11x
                                                                        1.31x


       Kroll


                                   0.94       3.03
    1.44       1.11                                            1.31
                      1.44                    1.11




                                   – 72 –
                                                                   31.08%


         (i)
                     (ii)                                                           (iii)




               (i)                                                     H5#                  2021
(ii)                                2020       2021   12   31                               3,230
11,840                      (iii)                               2022       3   31
                                       5,370




                                                                – 73 –
                                                             100%




    2021    12    31                                                413,260
                                                                   2021   12   31
                11,840
    425,100                   2.9%


  2021     12    31                                       3,535,990
                                                            2021    12    31
225,200                              245,700
                         3,515,490                 0.6%




                                               – 74 –
                            (i)              (ii)
                    (iii)




2022   5   17


                                                    1
                6                             17




                                  – 75 –
                                                               153128




2022   5   17




                    6


           153128




                                             100%

                                                    )
                 2022   3   28
                                             100%
   2021     12    31                                    100%




                                 – I-1 –
100%




       – I-2 –
                            H5#


                 2022   3                            2022   2045




     2016   11    29




1                                                              54
2                                             100%
3                                             100%             2
4                                             100%             2
5                                             100%             1
6                                             100%
7                                             90%              2
8                                             80%              1
9                                             72%              1
10                                            70%              1
11                                            70%              3




                                  – I-3 –
                                2019    12    31          2020    12     31          2021   12    31




                                                        2019                    2020                   2021


                                                          106,916                    106,140            441,053
                                                           (48,108)                  (48,539)          (216,400)
                                                           58,808                     57,602            224,653
             ( EBIT )                                      43,748                     43,484            198,094
                                                           37,861                     32,265            118,354
                                                          299,377                    549,718            656,112
                                                        1,600,184               3,788,081              5,819,831
                                                           65,741                    598,759           1,065,368
                                                          356,507               1,692,809              3,158,620
                                                          232,026                    381,826            458,362
                                                        1,245,287               1,664,405              1,793,593




                                                                         2019           2020           2021
                        106.9                106.1                        441.1
80%                                                                                     2021            300%
                                                                                                         2019
      2020                       48.1              48.5                       2021                      216.4
        2019       2020                      EBIT                         43.7                 43.5
               2021             2021                                                    198.1            2019
      2020       2021                              40.9%         41.0%    44.9%


                                  2021       12    31
6,476                   1,794                                    4,945




                                              – I-4 –
                       (GDP)
                                                                 EIU 2021    6     11




EIU     2021     GDP    8.5%         2020         2.3%


                                                                                 2022-25
                                                           GDP


2021


2022


2021


                                                                            2021
                                                                 COVID-19
                                EIU                      2021               6.46        1
          6.61   1         2022-25            6.7-6.4            1
 2023




                        IRENA    2021        5




                                      – I-5 –
                                                                             (NEA)




                                                          46.6%           36.93     (Mt/yr)
                       2.98                                                             8% IEA   2020
                                                    2019




2018
                                          15.3%                           (16.8%)
                                       2019




       2018            63% 1878.5                              74% 5186           TWh




   2013         2018
                       885%     141%                2019                                759


                                                                                                 2019
                                                          22                             0.04
   (kWh)                0.048
              2018




                                              – I-6 –
           2019                                       5%
                           (14%)    (7.6%)                  (7.1%)




2020   9                           2060                              (HVDC)
                                                                              NEA




             2019   2020    2021              12       31



















                                          – I-7 –











































   – I-8 –
                           22   000                     20




                                             52   000




                                                        2
               3




                                                             H5#
   2021   10


                   (GTM)




                                      – I-9 –
                             (APV)          (NPV)




        (1)                          145%    (2)
                      2038           0




=   +     +




    =
    =
    =
    =
    =
    =




              – I-10 –
                                         2022-2045
                           2022   2045        (1)


                  (2)
                        (3)
           (4)




                                                    WACC
APV


                               (CAPM)         CAPM
           CAPM


                                          :


1.


2.


      a)




                  – I-11 –
b)


                                          2021
                               12   31




     1   182 HK                          6,005.97




     2   1798 HK                     21,285.57




                  – I-12 –
                                     2021
                          12   31




3   987 HK                           839.56




4   1250 HK                         5,022.90




             – I-13 –
                                                    2021
                                          12   31




5                   916 HK                     119,225.09




6                   527 HK                          306.53




Ke = Rf+   (ERP)+




                             – I-14 –
Ke   =


Rf   =   = 3.33%
                          2051


     =   = 0.29




ERP =    = 7.29%                                   (Rm)
                             (Rf)




     =   = 2.22%                                          CAPM


                                                             (i)


                             1.22%                       Kroll
                                    (ii)           1%
                                                  2021




                                           7.5%




             – I-15 –
           2021 12 31
            12 31
                                    2022         2023            2024      2025     2026        2030       2035       2040       2045


            (Note 1)              731,144      815,274      814,483     813,691   812,900   809,733      787,530   373,542     325,533
                                 (324,812) (326,134) (326,787) (327,463) (328,374) (359,317) (363,741) (393,892) (336,026)
                 (EBIT)           406,331      489,140      487,696     486,228   484,526   450,416      423,789   (20,349) (10,493)
                                 (133,544) (146,414) (136,281) (117,411) (108,635) (80,241) (43,273)                 (1,170)        –
                                        –           –     (43,927) (46,102) (46,986) (92,544) (95,129)                  –        –
                                  272,787      342,726      307,488     322,715   328,904   277,632      285,387   (21,519) (10,493)


            1                                         13%




                                             2022         2023      2024     2025     2026      2030       2035      2040       2045


                            2
                                             0.850 0.850 0.850 0.850 0.850 0.850 0.850 0.391 0.391


            2:                                                             [2020]426
                                                                                             0.850
                                                                  0.391
                 2022     2037               0.850                      2038      2045                 0.391




                           24                                                            2021
       623.18GWh                                                                                               80%
                                 2037                                               2038
2045




                                                     – I-16 –
                (W)                   (Wh)              W   Wh


                                          3,136




                                     [2020]426
                                                            0.391
0.459
                               [2020]426                            0.391




                                                 2021




              2022-23       2024      2026         12.5%                    2027
        25%




                        – I-17 –
                                              20




                                2         3
 30                                  30                    2022
165%   2033          116%            2038          40%            2045
               3%




                     2022    2045




APV


              4%                19                         25%
                    3.00%




APV    7.5%                                              39.648




                            – I-18 –
              =1                                                 4,150.5
              =2                                                 3,964.8
              =3                                                 3,779.2




                                    30%       49%   20%




       10%                (i)                             GCM
             EV    EBIT
                                                          2021
(ii)                                         2021




                                – I-19 –
                (i)                                          (ii)                  2021       EBIT
                            EV/2021 EBIT


                                                                    2021    2021
                                                            12      31             EBIT
                                                                                          1     2021 EBIT



                                           2
1                           (182 HK)                                                                 11.96x
                                                             12,904.97        1,079.00
2                                                                                                    18.99x
                      2
    (1798 HK)                                                89,556.57        4,716.50
                                               2
3                             (987 HK)                                               N/A               N/A
                                                                 1,252.56
4                             (1250 HK)                                              N/A               N/A
    2
                                                             31,374.90
                                               2
5                             (916 HK)                                                               17.89x
                                                            223,006.09       12,464.20
6                               (527 HK)                                             N/A               N/A
        2
                                                                 1,983.53
                                       3
7                         (3868 HK)                                                                  21.45x
                                                             34,866.60        1,625.85
                                           3
8                           (451 HK)                                                                  9.57x
                                                             10,164.82        1,062.69


                                                                                                     17.89x
                                                                                                     16.28x
                                                                                                     17.89x
                                                                                                     15.97x
                                                                                                     17.89x



            Kroll




                                               – I-20 –
   1           2022   2        3
                                   2021   EBIT                                 2021
        EBIT              EV/EBIT                         2021                EV/2021



   2


   3


                                                                             2021
EBIT                      5%                        (DLOM)




        2021   EBIT                                               53.535         4.441
EV/2021 EBIT                                                      17.89x       17.89x
                                                                 957.829       79.465
   5%   DLOM                                                      (47.891)      (3.973)
                                                                  (35.824)       9.236
                                                                 (214.281)     (10.000)
100%                                                             659.833       74.728
                                                                     30%            49%
                                                                 197.950       36.617




                                                                              197,950
                                                                               36,617
                                                                              368,000


                                                                              602,567

                                             – I-21 –
                DLOM




                            DLOM


Finnerty
                                                                   DLOM
                        5%     DLOM




5%   DLOM




                            1.005




                    2.541                                  6.026
            0.347                                  0.024


                            24.008




                                      – I-22 –
                                                  =1            =2            =3


                                          4,150,455        3,964,836     3,779,220
             5%                                (207,523)    (198,242)     (188,961)


                                               989,470       989,470       989,470
                                         (2,400,843)       (2,400,843)   (2,400,843)
                                          2,531,000        2,355,000     2,179,000
                                          1,793,593        1,793,593     1,793,593
                    (P/B)                          1.41          1.31          1.21


     Kroll




                                      (GTM)




a)


b)           2020      2022   2




                                  – I-23 –
c)       50%




     1           05/06/2021    302,070    320,724    0.94


     2           25/12/2020    548,981    628,297    1.03




     3           04/01/2020    558,600    760,487    1.05


     4           01/01/2021   1,382,508   665,445    2.08


     5           30/06/2020    228,420    199,125    1.17


     6           30/03/2021    147,750    124,019    1.21


     7           08/12/2020     63,380     64,934    0.98


     8           15/12/2020    306,199    198,155    3.03


                                                    1.44x
                                                    1.11x




               – I-24 –
GTM         P/B             1.11x      1.44x                      APV
      P/B     1.21   1.41              P/B                                         P/B




                             = 7.00%             = 7.25%    = 7.50%     = 7.75%     = 8.00%




                            2,510,000        2,432,000     2,355,000   2,280,000   2,207,000
                                 1.40               1.36        1.31        1.27         1.23




                                                                                     100%
                                      2,355,000,000




                                    – I-25 –
                        Kroll (HK) Limited




                Kroll                        Kroll


Kroll
        Kroll




                             – I-26 –
                               100%




                  Kroll (HK) Limited
    100%   2021   12   31                       2022   5   17


                  14.61




1




                                  – II -1 –
14.62(2)




                         3000




           – II -2 –
                14.62(2)




2022   5   17




                           – II -3 –
            JIANGSU EXPRESSWAY COMPANY LIMITED

                                                 00177



              8                 12




              177


              100%
                                 14.62(3)


          2022      5   17




Kroll (HK)Limited            Kroll                       100%   2021   12   31
                                                                                 14.61




                                        – III -1 –
                       Kroll




                14.62(3)




2022   5   17




                               – III -2 –
       13.51(2)




      1973
                                  1995      8   1999   3
        1999      3   2016   11
                                                             2016        11     2021
10                                                         2021     10        2021   11


                      2021   11




     1976




                              – IV -1 –
           1962   6
                      China Political Economy




                                                                  20


100




      20




                                                           (i)
                                                           (ii)
571                       XV                       (iii)




            13.51(2)(h)    13.51(2)(w)




                                     – IV -2 –
                              100
   10       12                      1,000




                                            5
        6   2             3




4.00

4.01

4.02

4.03




4.06




                 – V -1 –
5.00

5.01

5.02

5.03

6.00

6.01

6.02

6.03


                          100                                   4.00
             500                  5.00                    200




       500         4.00                             500




4.00                       –            –    –         –

4.01                      500       100       100

4.02                       0        100       50

4.03                       0        100       200




4.06                       0        100       50




                     – V -2 –
.




.




    1,222,000,000H                 1,222,000,000
    3,815,747,500A                 3,815,747,500


                                   5,037,747,500




    1,222,000,000H                 1,222,000,000
    3,815,747,500A                 3,815,747,500


                                   5,037,747,500




                     – VI -1 –
.



              XV                           (a)                              XV        7
        8
                                                          (b)
    352                                    (c)                        10




.                  XV   2      3



        336
                                      XV    2        3




    A


                                                         A              A


                                                 2,742,578,825 (L)   71.88 % (54.44%) (L)
                                                  589,059,077 (L)    15.44% (11.69%) (L)




                            – VI -2 –
H


                                                                                                  H             H


                                                 (2)
                                                                                         146,754,597(L)         12.01%(2.91%)(L)


                                                 (3)
BlackRock, Inc.                                                                          132,683,158 (L)        10.86%(2.63%)(L)
                                                                                            5,872,000(S)        0.48%(0.12%) (S)


JPMorgan Chase & Co.                                                                      85,117,105(L)         6.97%(1.69%) (L)
                                                                                            2,829,265(S)        0.23%(0.06%) (S)
                                         (4)
                                                                                          52,105,699(P)         4.26%(1.03%) (P)


Citygroup Inc.                                                                            73,336,093(L)          6.00%(1.46%)(L)
                                                                  (5)
                                                                                             142,000(S)          0.01%(0.00%)(S)
                                                                                          72,839,925(P)          5.96%(1.45%)(P)


Newton Investment                                                                         61,150,309(L)         5.00%(1.21%) (P)
    Management Limited


        (L)              (S)                   (P)


        (1)



        (2)


        (3)      BlackRock, Inc.                                                                          132,683,158    H
                         5,872,000   H                      (     354,000      H                      (     )             )
                                                       BlackRock, Inc.

                 (a)   BlackRock Holdco 6, LLC                          BlackRock,Inc.                90%           BlackRock
                       Holdco 6, LLC

                       (i)     BlackRock Institutional Trust Company, Nationa1 Association
                               19,015,876              H                 5,518,000   H

                       (ii)    BlackRock Fund Advisors                               47,110,000       H




                                                           – VI -3 –
(b)   BR Jersey International Holdings L.P.              BlackRock,Inc.               86%         BR
      Jersey International Holdings L.P.



      (i)      BlackRock Japan Co., Ltd.                    2,847,066     H

      (ii)     BlackRock Investment Management (Australia) Limited                          454,000
                    H

      (iii)    BlackRock Asset Management North Asia Limited                          1,035,491       H



      (iv)     BlackRock (Singapore) Limited                    150,000       H

(c)   BlackRock Canada Holdings LP                  BR Jersey International Holdings L.P.
            99.9%                        3(b)     BlackRock Canada Holdings LP
                    BlackRock Asset Management Canada Limited
                        1,936,000    H

(d)   BlackRock Group Limited               BR Jersey International Holdings L.P .
      3(b)                90%            BlackRock Group Limited



      (i)      BlackRock (Netherlands) B.V.                    2,908,041      H

      (ii)     BlackRock International Limited                   32,000       H


      (iii)    BlackRock Asset Management Ireland Limited                         11,905,865      H



      (iv)     BLACKROCK (Luxembourg) S.A.                              17,508,000     H
               34,000      H

      (v)      BlackRock Investment Management (UK) Limited                           6,927,163       H



      (vi)     BlackRock Fund Managers Limited                      3,854,818     H


      (vii)    BlackRock Asset Management (Schweiz)AG                              6,000    H




                                    – VI -4 –
    (4)   JPMorgan Chase & Co.                             85,117,105       H                   2,006,197
              H                                          2,829,265      H                     1,200,000
          H                                          530,000        H
                  JPMorgan Chase & Co.




                                                      4,236,306             2,829,265                     –
                                                     28,741,000                      –                   –
                                                          34,100                     –                   –
                                                               –                    –        52,105,699


    (5)   Citigroup Inc.                          73,336,093   H                    162,000    H
                                         142,000     H                  136,000      H
                                 Citigroup Inc.




                                                         496,168                142,000                   –
                                                               –                    –        72,839,925




.




.




                                       – VI -5 –
.




.




.




                            6


    Kroll (HK) Limited


                                               588




                         2021   12    31




                                     – VI -6 –
.


            2022                                                               ,




.


    (a)                                                          6
                                 18                         17


    (b)         H
          183           17       1712-1716


    (c)


.



    http://ww.hkexnews.hk                    http://www.jsexpressway.com   :


    (a)


    (b)


    (c)                          ,                     42-43


    (d)                      ,                      44-75


    (e)             ,




                                             – VI -7 –
(f)   (             )   ,


(g)




          – VI -8 –
                2021




      JIANGSU EXPRESSWAY COMPANY LIMITED

                                        00177


                2021



                 2022   6   17





                                              2022   6   17       3   2021


            6




                    2021




                                                              A




                 2022   6   17            3


                                              6




                                 – N -1 –
    2021




           2022         6    17      2022     6   17




                  9:15              9:25          9:30   11:30
           1:00              3:00




                            9:15       3:00


       #


           1




#




           – N -2 –
                         2021




1.                   2021   12   31


2.                   2021   12   31


3.                   2021   12   31


4.                2021


5.                2022


6.         2021                                                     0.46




7.                                                           2022
                                                   300
     230                               70


8.                  2022                                 5   5




                                      – N -3 –
             2021

9.         2022                      60            60
      20




10.        2022                      80        80




11.
              100%                         2,457
                                          40
                  561




12.




                        – N -4 –
                  2021




13            2022                                          30   30




      13.1    ;
      13.2                          ;
      13.3    ;
      13.4                ;
      13.5    ;
      13.6                      ;
      13.7                          ;
      13.8                ;
      13.9    ;
      13.10          ;
      13.11   ;
      13.12
      13.13
      13.14
      13.15




14.                                         2


      14.1
                          2021                        2023


      14.2
                         2021                        2023




                                        – N -5 –
                         2021

15.                                                            1




                                                        2021                               2023
                                               9




      (1)




                2022     3    28
                                        2022   4       30                                                  H
                                        2022   5       17


                                                            2022     4     30
                100%                                           H                           2022   5   17




                                                                           2021   10   9   2022   4   30
            2022   5    12                                                                 H
                       2022   5    17




            (www.jsexpressway.com)                               (www.hkexnews.hk)
            (www.sse.com.cn)


      (2)                                          6    7   11     13-15


      (3)                                          11




      (4)                                13


      (5)




                                               – N -6 –
                   2021




                vote.sseinfo.com




2022   5   31
                                              A
            2022    5   31       4:30                        H




                        600377                    2022   5   31




                                 – N -7 –
                        2021




(1)                              2022       5   31


                 2022   5   31          4:30                                                              H
                                                                                                  2022        6
       9


(2)              2022   4   29                                      2022   5    18        2022    6    17
                                    H                                                 H
                                                         2022   5    17                    4:30
                                                     H
                            183                    17    1712–1716


(3)




(4)


                                                                           24
      2022   6   16                     3                              H                              H
                                                                                183                   17M




                                            – N -8 –
                          2021




(1)


(2)                                                      6


                              210049


                              (86) 25-8436 2700      301815      (86) 25-8446 4303(   )


                              (86) 25-8420 7788


(3)


(4)   A




(5)              2022     5   17                             H




          2022   5   17




                                        – N -9 –