01898

30%I.

20251027

30%11,493.00

II.

20251027(1)(2)

30%

11,493.00

38,310.0030%

III.

2022570%30%

2025831

80,241.0335,388.15202412312025831

20231231

20241231

2025

8.78589.161,110.41

8.78589.161,110.41

IV.

20251027

202583138,310.00

35,388.152,921.858.26%1.

14.61

14.60A

2.

(1)

(2)

(3)

(4)

(5)

(6)

(7)

3.

(A)(B)(C)(A)

63,540.00

(i)(ii)(iii)(iv)(v)(vi)(vii)

(WACC)

(CAPM)20257.27%202620286.78%2029

6.30%

(B)

8,768.79

(C)

34,000.004.

2%V.

100%

VI.

71.54%28.46%

58.43%14A

14A

14A14A.81

14A.0614A.810.1%5%

14AVII.

VIII.

71.54%28.46%

IX.

X.

H01898A

601898

30%

2025102711,493.00

30%

71.54%28.46%

78,525,111.48100%

2025831%

20251027

*

20251027

100%

2025102720258312025102730%

14.61

IV.

3000

14.60A(2)

20251027

30%

14.60A

20251027