万科A：境内同步披露公告
万科企业股份?限公?境内同?披露公告
证券代码：000002299903 证券简称：万科A万科H代
公告编?：万2025-023本公司及董事会全体成员保证公告内容真实、准确和完整，没有虚假记载、误导?陈述或者重大遗漏。
万科企业股份?限公?以简称公?本公?于2025年2?21日在香港联合交易所?限公?披露易网站www.hkexnews.hk刊登了公告根据深圳证券交易所股票市规则11.2.1条关于境内外同?披露的要求，特将公告内容披露如，供参阅
特?公告
万科企业股份?限公?
董会〇五年?十一日
CHINA VANKE CO., LTD.
*
2202
2025127
49%129,112.98
49% = + +(1)
P
=ni= 1
Ri
+R
n+1(1 +r)i
r(1 +r)
n
PirRi inRn+1
=
(LPR)
(2)(3)
1.
2.
203412
13020243120341231
1.
(i)(ii)(iii)
20172023520242
101102024320334
(i)7%5%95%(ii)5%
10119202432033
(i)5%10%85%
2.
3.
2024
4.
5.
202620266.
7%3%2%
0.05%
7.
3%5%8.
3%
9.
9%6%7%5%0.1%70%
1.2%39
6%7%5%0.1%70%
1.2%39
20%70%85%
10%6%8%4%
10.
25%
V=
A
–
(
1 +g)
n
Y–g1 +YVAY4.5%
g3%
n2053620335
24220342
=
(LPR)2024220(LPR)5LPR3.95%
LPR14%
3.95%1+14% = 4.50%
4.5%130
7.88594649%
49%49%
502.5352
49%=+=7.885946+5.025352+0=12.911298
1,292,058,995.31(i)49%100%129,112.98(ii)
20221231
20221231
128.21
82.49
100%11,883.075,822.70
100%
(1)
(2)
(3)
(4)
(5)
(6)
(1)
(2)
=
1 =
= 1.132 = 100%
= + 100%ABC
(3)
(4)
11,883.0711,887.194.1
262,553,886.47262,553,886.47100,087,054.46100,087,054.46153,786.48153,786.48133,274,058.25133,274,058.2512,490,025.5012,490,025.502,597,960.102,597,960.1025,774.2525,774.2513,925,227.4313,925,227.43125,359.8984,212.83
––27,252.23850.0078,997.0583,362.8319,110.610262,679,246.36262,638,099.30143,807,414.51143,807,414.5110,910,428.8210,910,428.8290,895.9490,895.94125,035.49125,035.496,529,168.436,529,168.4329,815,424.1629,815,424.1696,336,461.6796,336,461.67
––143,807,414.51143,807,414.51118,871,831.85118,830,684.79
85027,25226,40283,36378,9974,366
019,11119,111
20174182016201841620172019415201820204920192021421202020224212021202342120222024482023
D224
2016
–1,2208,687839,990–1,1408,567839,790–8506,100837,033180–––180180–––180180–––180180–––180300–––300300–––300300–––300
––––––8506,100837,033180–––180–4931,523832,099
20161,8004,55330,97741537,745
2017
–1,44010,35410511,899–1,2006,6931057,998–6003,867534,520–7205,177505,947––––––––––––––––––––90–––9090–––9090–––9090–––90150–––150150–––150150–––150–––––150–––150150–––150150–––150––––––1,2006,9871058,292–8401,3751052,320–––––90–––90
20171,3506,00034,45352342,326
2018
–1,38011,04510512,530–1,1508,0181059,273–1,1508,79010510,045––––––1,2609,9239511,278333–––333333–––333333–––333333–––333
––––––––––––––––––––555–––555555–––555555–––555555–––555–––––––––––––––––––––1,1507,5471058,802–8401,7001042,644333–––333–––––
20183,8856,93047,02361958,457
2019
–1,29211,1349112,517–1,0807,618918,789–1,0808,239919,410–1,2859,8989111,274360–––360
14–––14360–––360360–––360600–––600600–––600600–––600600–––600–1,0807,618918,789–8271,680912,598360–––360
20193,8546,64446,18754657,231
2020
–1,24711,1784812,473–8238,101348,958–270––270–270––270–1,16010,0234811,231––––––––––––––––––––180–––180180–––180180–––180600–––600600–––600600–––600300–––300300–––300–1,0797,618488,745––––––5404,681175,238–413––413180–––180
20203,1205,80241,60119550,718
2021
–1,449–981,547–1,3342,946984,378–1,1604,669985,927––––––––––––––––––––––––––––––600–––600600–––600600–––600600–––600–1,2593,456984,813–1,3452,819724,236–––––
20212,4006,54713,89046423,301
20221231
–1,1502,7851144,049–9251,3001142,339–1,0694,7601145,943––––––––––––––––––––600–––600600–––600600–––600600–––600
–9953,7191144,828–1,2541,400–2,654–––––
20222,4005,39313,96445622,213
20231231
– 1,150 – 120 1,270–462– 60 522–513–60573– 1,069 – 120 1,189––––––––––––––––––––300 ––– 300300 ––– 300300 ––– 300600 ––– 600
300 –––300300 –––300300 –––300– 995 –120 1,115–770––770––––––333–60393
20232,4005,292–5408,232
20172332010-2016201420162010-2016
2017233(i)
2017(ii)20102013
2018152017
2017230-237
2025221
*