| Schedule of Interest-Bearing Bank and Other Borrowings |
2024
| | | Effective interest rate per annum (%) | | Maturity | | | RMB | | | | | | | | | | | | | Current | | | | | | | | | | | | Short-term borrowing | | 2.60-2.70 or 1 year LPR-0.30 to 0.75 | | | 2025 | | | | 290,000 | | | Current portion of long-term bank loans – unsecured | | 1 year LPR-0.15 to 0.65 or 1 year LPR+0.65 to 0.85 | | | 2025 | | | | 213,170 | | | Current portion of long-term bank loans – unsecured | | 2.80 - 4.55 | | | 2025 | | | | 255,000 | | | Current portion of long-term bank loans – secured* | | 5 year LPR-0.85 | | | 2025 | | | | 11,453 | | | Lease liabilities (note 13(b)) | | 4.00 - 4.35 | | | 2025 | | | | 9,439 | | | | | | | | | | | | | | | Total – current | | | | | | | | | 779,062 | | | | | | | | | | | | | | | Non-current | | | | | | | | | | | | Bank loans – unsecured | | 1 year LPR-0.45 to 0.65 or 1 year LPR+0.70 to 0.85 | | | 2026 - 2028 | | | | 203,100 | | | Bank loans – unsecured | | 2.80-4.50 | | | 2026 - 2027 | | | | 77,250 | | | Bank loans – secured* | | 5 year LPR-0.85 | | | 2026 - 2038 | | | | 588,292 | | | Lease liabilities (note 13(b)) | | 4.00 - 4.35 | | | 2026 - 2028 | | | | 20,793 | | | | | | | | | | | | | | | Total – non-current | | | | | | | | | 889,435 | | | | | | | | | | | | | | | Total | | | | | | | | | 1,668,497 | |
2025
| | | Effective interest rate per annum (%) | | Maturity | | RMB | | | US$ | | | | | | | | | | | | | | | Current | | | | | | | | | | | | | | Short-term borrowing | | 2.11-2.50 or 1 year LPR-0.60 to 0.89 | | 2026 | | | 1,040,000 | | | | 148,718 | | | Current portion of long term bank loans – unsecured | | 2.80 | | 2026 | | | 2,500 | | | | 358 | | | Current portion of long term bank loans – unsecured | | 1 year LPR-0.45 to 0.75 | | 2026 | | | 156,200 | | | | 22,336 | | | Current portion of long-term bank loans – secured* | | 5 year LPR-0.85 | | 2026 | | | 16,498 | | | | 2,359 | | | Lease liabilities (note 13(b)) | | 4.00 - 4.35 | | 2026 | | | 7,283 | | | | 1,041 | | | | | | | | | | | | | | | | | Total – current | | | | | | | 1,222,481 | | | | 174,812 | | | | | | | | | | | | | | | | | Non-current | | | | | | | | | | | | | | Bank loans – unsecured | | 1 year LPR-0.45 to 0.75 | | 2027 – 2028 | | | 114,900 | | | | 16,431 | | | Bank loans – unsecured | | 2.80 | | 2027 | | | 43,750 | | | | 6,256 | | | Bank loans – secured* | | 5 year LPR-0.85 | | 2027 – 2038 | | | 583,675 | | | | 83,464 | | | Lease liabilities (note 13(b)) | | 4.00 - 4.35 | | 2027 – 2028 | | | 14,913 | | | | 2,133 | | | | | | | | | | | | | | | | | Total – non-current | | | | | | | 757,238 | | | | 108,284 | | | | | | | | | | | | | | | | | Total | | | | | | | 1,979,719 | | | | 283,096 | |
| * | The bank loans amounting to RMB600,173 (US$85,823) as at December 31, 2025 were secured by the pledge of the Group’s buildings with a net carrying amount of RMB676,985 (US$96,808) and right-of-use assets with a net carrying amount of RMB25,338 (US$3,623) as at December 31, 2025. Such loans were also guaranteed by two of the Group’s subsidiaries. |
|
| Schedule of Weighted Average Interest Rate for the Outstanding Short-Term Bank Loans |
The weighted average interest rate for the outstanding short-term bank loans
as of December 31, 2024 and 2025, was 2.63% and 2.18%, respectively.
| | |
As
at December 31, | |
| | |
2024 | | |
2025 | | |
2025 | |
| | |
RMB | | |
RMB | | |
US$ | |
| | |
| | |
| | |
| |
| Analyzed into: | |
| | |
| | |
| |
| Within
one year | |
| 779,062 | | |
| 1,222,481 | | |
| 174,812 | |
| In
the second year | |
| 242,473 | | |
| 160,201 | | |
| 22,908 | |
| In
the third to fifth years, inclusive | |
| 159,355 | | |
| 140,100 | | |
| 20,034 | |
| Beyond
five years | |
| 487,607 | | |
| 456,937 | | |
| 65,342 | |
| | |
| | | |
| | | |
| | |
| Total | |
| 1,668,497 | | |
| 1,979,719 | | |
| 283,096 | |
|