Li Ning Company Limited 2331 60.33,060.8 (EBITDA) 65.5495.3 68.3333.7 0.510.9% 67.832.24 9.6367.2% 6,3937175,853620 1
378,202 340,036 25,525 25,008 78,668 87,834 243,999 66,588 40,688 29,601 78,531 57,985 845,613 607,052 556,398 513,947 4 896,357 684,727 176,151 114,071 11,167 1,429,323 849,887 3,058,229 2,173,799 3,903,842 2,780,851 2
110,168 110,023 366,786 352,830 (76,641) (44,089) 225,010 211,889 1,272,273 1,113,948 1,897,596 1,744,601 49,222 57,604 1,062 1,217 50,284 58,821 5 788,623 490,417 521,144 340,577 10,648 13,234 59,707 33,201 575,840 100,000 1,955,962 977,429 2,006,246 1,036,250 3,903,842 2,780,851 1,102,267 1,196,370 1,947,880 1,803,422 3
3 3,060,768 1,909,431 7 (1,578,574) (978,998) 1,482,194 930,433 7 (898,410) (546,128) 7 (191,257) (148,159) 6 60,029 30,466 452,556 266,612 8 9,772 5,409 8 (15,147) (5,481) 447,181 266,540 9 (113,449) (67,876) 333,732 198,664 333,732 198,273 391 333,732 198,664 10 32.24 19.21 10 31.75 18.91 11 100,071 59,519 4
1. 3 Cricket Square, Hutchins Drive, P.O. Box 2681, Grand Cayman KY1-1111, Cayman Islands 2. 34 3. 5% 5
4. 800,854 639,604 102,197 49,932 903,051 689,536 (6,694) (4,809) 896,357 684,727 90 828,257,000601,966,000 68,100,00082,761,000 91 180 30 455,719 378,180 31 60 225,174 115,471 61 90 147,364 108,315 91 180 68,100 82,761 181 365 3,830 2,365 365 2,864 2,444 903,051 689,536 6,694,0004,809,000 6
4,809 8,720 2,333 559 (448) (6,516) 6,694 2,763 7 5. 30 60 30 604,903 424,189 31 60 154,860 52,489 61 90 16,767 6,624 91 180 11,091 5,362 181 365 519 1,209 365 483 544 788,623 490,417 6. a 60,029 30,303 163 60,029 30,466 7
(a) 60,029,000 30,303,0008,955,000 7. 1,482,962 917,881 31,707 23,567 11,007 9,013 571,037 325,604 202,834 148,406 107,179 60,561 91,027 50,537 45,819 31,669 2,333 559 16,703 20,900 2,110 1,000 27,228 16,559 38,656 29,961 37,639 37,068 2,668,241 1,673,285 8. 5,198 5,409 4,574 9,772 5,409 (2,336) (2,307) (12,811) (3,174) (15,147) (5,481) 8
9. 639 417 124,052 71,979 124,691 72,396 (11,242) (4,520) 113,449 67,876 (a) RealSports Pte Ltd. (b) 16.5% 17.5% (c) 25% 33% 10. 333,732 198,273 1,035,285 1,032,012 32.24 19.21 9
333,732 198,273 1,035,285 1,032,012 15,948 16,636 1,051,233 1,048,648 31.75 18.91 11. 175,407,000 78,922,000 9.63 5.76 100,071,000 59,519,000 12. (a) 205,400 2,383,800 (b) 17.22577,4002,983,700 10
(c) 57.5% 305,325,000 (d) Lotto Sport H.K. LimitedLotto Sport Italia S.p.A.LSI LSI LSI 9.63 5.7667.2% 1.000.8763 183 17 1712 1716 11
12 (%) 3,060,768 1,909,431 60.3 1,482,194 930,433 59.3 452,556 266,612 69.7 (EBITDA) 495,270 299,192 65.5 333,732 198,273 68.3 1 32.24 19.21 67.8 (%) 48.4 48.7 (%) 14.8 14.0 (%) 25.4 25.5 (%) 10.9 10.4 (%) 18.3 13.5 2 61 71 3 47 55 4 71 69
(%) 5 105.7 59.4 183.28 168.53 1. 2. 3. 4. 5. 13
3,060,768,00060.3% (%) 1,385,329 45.3 761,569 39.9 81.9 1,448,690 47.3 993,643 52.0 45.8 168,402 5.5 119,958 6.3 40.4 3,002,421 98.1 1,875,170 98.2 60.1 * 18,973 0.6 11,967 0.6 58.5 37,358 1.2 20,621 1.1 81.2 2,016 0.1 1,673 0.1 20.5 58,347 1.9 34,261 1.8 70.3 1,404,302 45.9 773,536 40.5 81.5 1,486,048 48.5 1,014,264 53.1 46.5 170,418 5.6 121,631 6.4 40.1 3,060,768 100.0 1,909,431 100.0 60.3 * AIGLE 98.1%3,002,421,000 60.1% 81.9% 45.8% 40.4% (i) (ii) (iii) 14
(iv) (v) AIGLE 58,347,0001.9% 84.5 79.0 12.5 18.1 1.1 1.1 * 1.9 1.8 100.0 100.0 * AIGLE AIGLE 15
(%) 1 1,191,725 38.9 745,790 39.1 59.8 2 1,246,381 40.7 708,828 37.1 75.8 3 531,464 17.4 399,724 20.9 33.0 32,851 1.1 20,828 1.1 57.7 * 58,347 1.9 34,261 1.8 70.3 3,060,768 100.0 1,909,431 100.0 60.3 * AIGLE 1. 2. 3. 1,578,574,000 978,998,00048.4%48.7% 16
898,410,000 546,128,00029.4% 28.6% 0.8 191,257,000 148,159,000 6.2% 7.8% 1.6 452,556,000 266,612,00069.7%14.8% 14.0% 0.8 113,449,000 67,876,000 25.4%25.5% 68,190,000 51,487,000 17
6,694,000 4,809,000 574,986,000 149,389,000 1,429,323,000 579,436,000 574,986 (92,451) (177,411) (175,407) 475,840 (26,121) 579,436 100,000,000 575,840,000 30.3%5.7% 18
19
08 2008 2530 (ATP) ATP (Ivan Ljubicic) (NBA) (Shaquille O Neal) SHAQ (CUBA) 20
(CUFL) AT DRY SMART AT DRY SMART 21
6,393717 2436,056AIGLE 14337AIGLE (%) 6,056 5,301 14.2 4,188 337 375 10.1 394 6,393 5,676 12.6 4,582 57.3% 3,500 22
5,853620 (%) 1 2,425 2,185 11.0 1,838 2 2,011 1,796 12.0 1,454 3 1,417 1,252 13.2 1,066 5,853 5,233 11.8 4,358 1. 2. 3. 23
7161 5547 (i) (ii) (iii) ATP SHAQ AIGLE 11470 506 24
AIGLE AIGLE 34 AIGLE AIGLE 57.5% Lotto Lotto Sport H.K. LimitedLotto Sport Lotto Sport Italia S.p.A. Lotto Sport 20Lotto Lotto, 25
Lotto 2,9722,904 26
2410 34 Stuart Schonberger www.lining.com www.irasia.com/listco/hk/lining www.hkex.com.hk 27