WANT WANT CHINA(WWNTY)
Search documents
中国旺旺(00151.HK):24财年新兴渠道贡献增量 料25财年增长稳健
Ge Long Hui· 2025-06-26 02:49
Core Viewpoint - The company reported FY2024 results that met market expectations, with a slight decline in revenue but an increase in net profit, indicating resilience in a weak demand environment [1][2]. Financial Performance - FY2024 revenue was 23.51 billion, down 0.3% year-on-year, while net profit was 4.34 billion, up 8.6% year-on-year [1]. - In 2HFY24, revenue reached 12.63 billion, an increase of 2.6% year-on-year, and net profit was 2.47 billion, up 9.5% year-on-year [1]. - The gross margin improved by 1 percentage point year-on-year, benefiting from lower raw material prices [2]. - The net profit margin increased by 1.5 percentage points to 18.4% due to reduced financial expenses and effective tax rate [2]. Revenue Breakdown - Revenue performance by category for FY2024 showed declines in rice snacks (-1.2%) and leisure products (-2.6%), while dairy products saw a slight increase (+1.3%) [1]. - The company achieved low single-digit growth in revenue for rice snacks, driven by the launch of sub-brands [1]. - Emerging channels and overseas markets contributed to double-digit revenue growth, with sales from the snack wholesale channel increasing to approximately 10% of total sales [1]. Future Outlook - For FY2025, revenue is expected to grow steadily, with profit margins likely to remain stable [2]. - The company has implemented organizational changes to enhance marketing strategies and expand channels, which may positively impact future performance [2]. - The company anticipates stable growth across various product categories, supported by inventory management and reduced promotional spending [2]. Valuation and Estimates - The company is trading at 12.8/12.0 times FY2025/2026 P/E ratios [3]. - FY2025 profit forecast has been raised by 5.2% to 4.5 billion, with FY2026 forecast introduced at 4.7 billion [3]. - The target price has been increased by 10% to 5.8 HKD, reflecting an upward valuation trend [3].
中国旺旺2024财年营收235.1亿元 新兴渠道及海外市场持续发力
Zheng Quan Ri Bao Wang· 2025-06-25 13:43
Core Insights - China Wangwang Holdings Limited reported a slight revenue decline of 0.3% year-on-year for the fiscal year 2024, with total revenue reaching 23.51 billion yuan, while net profit attributable to shareholders increased by 8.6% to 4.34 billion yuan [1] - The company’s overall gross margin stood at 47.6%, with the dairy and beverage segment being the core business, achieving a revenue growth of 1.3% to 12.11 billion yuan [1][3] Revenue Breakdown - The dairy and beverage segment saw a low single-digit growth, with Wangzai milk experiencing low unit growth and beverages achieving double-digit growth [1] - The rice snack segment reported a revenue of 5.90 billion yuan, down 1.2% year-on-year, affected by weak demand for gift packages during the Spring Festival [1] - The snack food segment experienced a revenue decline of 2.6% to 5.36 billion yuan, primarily due to a slowdown in ice cream sales [2] Market Expansion and Strategy - China Wangwang is focusing on emerging channels such as content e-commerce and social e-commerce, with double-digit revenue growth in overseas markets, particularly in Japan, North America, and parts of Southeast Asia [2] - The company is enhancing its organizational agility to respond quickly to market changes and is actively developing new products to increase consumer engagement [2] - The company plans to invest 705 million New Taiwan dollars in purchasing property in Kaohsiung, Taiwan, to support its production capabilities [3][4] Future Outlook - Analysts expect stable revenue growth for the fiscal year 2025, with profit margins remaining stable due to the company’s organizational changes and expansion into new channels [3] - The overseas market is anticipated to be a key growth driver, supported by localized marketing strategies and the establishment of overseas production bases [3]
拨康视云在港交所启动招股;中国旺旺2024财年收益超235亿元丨港交所早参
Mei Ri Jing Ji Xin Wen· 2025-06-24 15:34
Group 1: Company Developments - Bolekan Vision Cloud-B has launched its IPO on the Hong Kong Stock Exchange, with approximately 60.58 million shares available for global sale at a price of HKD 10.10 per share, indicating the company's confidence in its value [1] - Stand Robot has submitted its listing application to the Hong Kong Stock Exchange, focusing on industrial intelligent mobile robot solutions, despite currently being in a loss-making position [2] - Chengtai Technology has filed its prospectus with the Hong Kong Stock Exchange, specializing in millimeter-wave radar products, with projected revenues increasing from 0.58 billion to 3.48 billion from 2022 to 2024 [4] Group 2: Financial Performance - China Wangwang reported revenues of approximately 23.51 billion for the fiscal year ending March 31, 2025, a slight decrease of 0.3% year-on-year, while profit attributable to equity holders increased by 8.6% to 4.34 billion [3]
中国旺旺(00151) - 2024 H2 - 电话会议演示
2025-06-24 13:48
Financial Performance - The company's revenue decreased slightly by 0.3% from RMB 23,586 million in FY23 to RMB 23,511 million in FY24 [6] - Gross margin increased by 100bps from 46.6% in FY23 to 47.6% in FY24 [6] - Operating profit increased by 4.1% from RMB 5,610 million in FY23 to RMB 5,837 million in FY24 [6] - Profit attributable to equity holders of the company increased by 8.6% from RMB 3,990 million in FY23 to RMB 4,336 million in FY24 [6] - Net finance costs decreased by 52.2% from RMB 205 million in FY23 to RMB 98 million in FY24 [6] Segment Performance - Rice crackers revenue decreased by 1.2% year-over-year [11] - Dairy products and beverages revenue increased by 1.3% year-over-year [13] - Snack foods revenue decreased by 2.6% year-over-year [15] Channel Performance - Emerging channels and overseas markets experienced double-digit growth [9] - Traditional & Modern channels experienced low single-digit decline [9] - Snacks specialty retailers accounted for nearly 10% share of the Group's total revenue [42] Expenses and Capital - Operating expenses decreased low single-digit year-over-year [17] - Distribution costs increased low single-digit year-over-year [20] - CAPEX decreased from RMB 635 million in FY23 to RMB 406 million in FY24 [25] Dividends and Share Repurchases - Total dividend and share repurchases decreased by 43% from USD 431 million (approximately RMB 3,080 million) in FY23 to USD 246 million (approximately RMB 1,775 million) in FY24 [27]
中国旺旺(00151.HK)年度纯利增8.6%至43.36亿元 末期息每股2.04美仙
Ge Long Hui· 2025-06-24 04:31
Summary of Key Points Core Viewpoint - China Wangwang (00151.HK) reported a slight decline in revenue for the fiscal year ending March 31, 2025, but showed growth in gross profit and net profit attributable to equity holders, indicating resilience in its operations despite challenging market conditions [1][2]. Financial Performance - Total revenue for the fiscal year 2024 was RMB 23.511 billion, a decrease of 0.3% year-on-year - Gross profit reached RMB 11.189 billion, an increase of 1.8% year-on-year - Operating profit was RMB 5.837 billion, reflecting a growth of 4.1% year-on-year - Net profit attributable to equity holders was RMB 4.336 billion, up 8.6% year-on-year, with basic earnings per share at RMB 0.3671 [1][2]. Product Performance - Revenue decline was primarily due to adverse weather and market conditions affecting the ice cream and rice snacks categories, which saw low double-digit and high single-digit declines respectively - The company implemented internal organizational changes in the second half of fiscal 2024, leading to a low single-digit revenue recovery compared to the previous year - Dairy and beverage categories achieved mid-single-digit growth, while the ice cream category experienced over 20% recovery growth [1]. Strategic Initiatives - The company is focusing on product innovation and expanding its market presence, with new products launched in the past five years contributing to double-digit revenue proportions in fiscal 2024 - Emerging channels such as OEM and overseas markets showed double-digit growth, continuing to be significant growth drivers for the company [1][2]. Cost Management - The gross margin increased by 1.0 percentage points to 47.6%, aided by a decrease in the unit costs of major raw materials and packaging - Effective control of overall operating expenses and a reduction in financing costs contributed to the profit growth, with the profit margin for equity holders rising by 1.5 percentage points to 18.4% [2].
6月24日电,中国旺旺全年营收235.1亿元人民币,预估237.2亿元人民币;全年净利润43.4亿元人民币,预估42亿元人民币。

news flash· 2025-06-24 04:19
智通财经6月24日电,中国旺旺全年营收235.1亿元人民币,预估237.2亿元人民币;全年净利润43.4亿元 人民币,预估42亿元人民币。 ...
中国旺旺(00151) - 2025 - 年度业绩

2025-06-24 04:15
Financial Performance - Total revenue for the fiscal year ending March 31, 2025, was RMB 23,510,737, a decrease of 0.3% compared to RMB 23,586,327 in 2024[3] - Gross profit increased by 1.8% to RMB 11,189,198, up from RMB 10,990,921 in the previous year[3] - Operating profit rose by 4.1% to RMB 5,837,435, compared to RMB 5,609,825 in 2024[3] - Profit attributable to equity holders increased by 8.6% to RMB 4,335,565, up from RMB 3,990,474 in 2024[3] - The gross profit margin improved to 47.6%, an increase of 1.0 percentage points from 46.6% in 2024[3] - The operating profit margin also increased to 24.8%, up by 1.0 percentage point from 23.8% in 2024[3] - Basic earnings per share for equity holders rose to RMB 36.71, compared to RMB 33.65 in the previous year[4] - The company reported a total comprehensive income of RMB 4,166,072 for the year, compared to RMB 3,783,102 in 2024[5] - The total profit before tax was RMB 5,739,662, after accounting for net financing costs of RMB (97,840) and unallocated costs of RMB (745,245)[24] - The annual profit for the group was RMB 4,328,415, after tax expenses of RMB (1,411,247)[24] Revenue Breakdown - Revenue from the rice snacks segment was RMB 5,903,849, down from RMB 5,976,867 in the previous year, indicating a decrease of about 1.22%[22] - The dairy and beverage segment generated revenue of RMB 12,108,564, an increase from RMB 11,955,633, reflecting a growth of approximately 1.28%[22] - Revenue from leisure foods was RMB 5,359,073, down from RMB 5,501,808, showing a decline of around 2.59%[22] Assets and Liabilities - Total assets as of March 31, 2025, were RMB 27,211,758, a slight decrease from RMB 27,457,068 in 2024[6] - Total equity increased to RMB 17,751,141 from RMB 16,405,738 in 2024[7] - The total liabilities as of March 31, 2025, were RMB 9,460,617 thousand, with borrowings amounting to RMB 4,154,749 thousand[26] - The group’s total liabilities increased from RMB 11,051,330 thousand in 2024 to RMB 9,460,617 thousand in 2025[28] - Contract liabilities decreased from RMB 1,316,727 thousand in 2024 to RMB 1,117,121 thousand in 2025, indicating a reduction in deferred revenue[29] Capital Expenditures - Capital expenditures for the year totaled RMB 634,632, with specific allocations of RMB 111,251 for rice snacks, RMB 111,709 for dairy and beverages, RMB 174,243 for leisure foods, and RMB 40,992 for other products[24] - The group’s capital expenditures for the fiscal year ending March 31, 2024, totaled RMB 405,697 thousand, with the dairy and beverage segment accounting for RMB 93,293 thousand[27] Market and Operational Insights - The group operates primarily in China, with over 90% of revenue and non-current assets located in the region[20] - The group has established overseas subsidiaries in Vietnam, Indonesia, Australia, and Germany, reflecting its market expansion efforts[46] - Emerging channels such as OEM and overseas markets saw double-digit revenue growth year-on-year, continuing to be key growth drivers for the group[48] - The group plans to enhance organizational vitality and responsiveness to market changes while actively developing new products to increase consumer engagement[49] Shareholder Returns - The proposed final dividend per ordinary share for the fiscal year ending March 31, 2025, is set at 2.04 US cents, down from 3.30 US cents for the previous fiscal year, totaling RMB 1,738.33 million[7] - The company has a cautious policy of returning most residual capital to shareholders through cash dividends and share buybacks[84] - The board recommends a final dividend of USD 0.0204 per share, totaling approximately USD 241 million (equivalent to about CNY 1.740 billion), a decrease from USD 0.0330 per share in the fiscal year 2023, which totaled approximately USD 390 million (equivalent to about CNY 2.790 billion)[84] Employee and Training Initiatives - The average number of employees for the fiscal year 2024 is approximately 39,574, a decrease of 313 compared to the average number for the fiscal year ending March 31, 2024[81] - Total compensation for the fiscal year 2024 is CNY 4.5579 billion, an increase of CNY 35.54 million, or 0.8%, compared to the fiscal year 2023[81] - The company emphasizes ongoing employee education and training programs, investing significant resources to enhance employees' professional knowledge and skills[82] Future Outlook - The company will dynamically adjust its capital allocation strategy based on changes in the operating environment to ensure long-term competitiveness[84] - The group plans to continue developing low-sugar and dietary fiber products in response to rising health awareness and changing lifestyles[53] - The group is focusing on optimizing supply chain and production line layouts to enhance automation and respond quickly to diverse sales demands[58] - The group is expanding its product matrix and plans to launch health-oriented products to meet market demand and enhance brand competitiveness[56]
中国旺旺(00151):新品增收控本增效,海外市场提供新动能
NORTHEAST SECURITIES· 2025-05-13 08:50
Investment Rating - The report assigns a "Buy" rating for the company [9]. Core Insights - The company has a solid industry leadership position, with a focus on product innovation and channel reform to drive growth. The financial performance shows a stable revenue increase and a rebound in profitability, supported by effective cost management and expansion into overseas markets [4][9]. Financial Summary - For FY2023, the company reported revenue of 23,586.33 million CNY, with a year-on-year growth of 2.87%. The net profit attributable to the parent company was 3,990.47 million CNY, reflecting an 18.36% increase from the previous year. The earnings per share (EPS) for FY2023 was 0.34 CNY, with a price-to-earnings (PE) ratio of 12.88 and a price-to-book (PB) ratio of 3.13 [2][4]. Business Performance - The company has shown a compound annual growth rate (CAGR) of 2.55% in revenue and 4.21% in net profit from FY2017 to FY2023. The gross profit margin for FY2023 was 46.60%, and the return on equity (ROE) was 25.73% [4][36]. Market Trends - The report highlights a shift towards health-oriented products, with significant growth in the health snack segment, which is expected to grow at a CAGR of 7.20%. The company is also expanding its presence in e-commerce and overseas markets, which are projected to contribute to future revenue growth [3][4]. Product and Channel Strategy - The company is focusing on product innovation, with a strong emphasis on health and wellness trends. It is also reforming its distribution channels to enhance efficiency and reach, including a significant push into e-commerce and international markets [3][4][9].
中国旺旺(00151) - 2025 - 中期财报

2024-12-12 08:30
Revenue Performance - Revenue for the six months ended September 30, 2024, was RMB 10,876,637, a decrease of 3.5% compared to RMB 11,274,818 for the same period in 2023[19]. - In the first half of FY2024, the Group's total revenue declined by 3.5% year-on-year to RMB 10,876.6 million, primarily due to a decrease in revenue from the popsicles sub-category under the snack foods segment[24]. - For the first half of FY2024, the Group's total revenue declined by 3.5% to RMB10,876.6 million, with dairy products and beverages accounting for approximately 55% and rice crackers and snack foods for about 44% of total revenue[39][43]. - For the six months ended September 30, 2024, the Group's total revenue reached RMB 10,876,637,000, with segment revenues of RMB 2,057,382,000 from rice crackers, RMB 6,009,418,000 from dairy products and beverages, RMB 2,730,970,000 from snack foods, and RMB 78,867,000 from other products[199]. Profitability Metrics - Gross profit increased by 0.8% to RMB 5,141,311, resulting in a gross profit margin of 47.3%, up from 45.2%[19]. - Operating profit rose by 2.6% to RMB 2,540,711, with an operating profit margin of 23.4%, compared to 22.0% in the previous year[19]. - Profit attributable to equity holders of the Company increased by 7.6% to RMB 1,863,371, with a profit margin of 17.1%, up from 15.4%[19]. - Basic and diluted earnings per share improved to 15.78 RMB cents, an increase of 8.2 percentage points from 14.58 RMB cents[19]. - Net profit attributable to equity holders of the Company increased by 7.6% year-on-year to RMB 1,863.4 million for the first half of FY2024[25]. - Profit for the period reached RMB 1,862,321, representing a growth of 7.8% from RMB 1,727,186 in the prior year[135]. Cost and Expense Management - The cost of sales decreased by 7.1% to RMB5,735.3 million in the first half of FY2024, attributed to a year-on-year decrease in the unit cost of key raw materials and packaging materials[58]. - Distribution costs amounted to RMB1,368.8 million, a decrease of 7.2% year-on-year, with distribution costs as a percentage of revenue decreasing by 0.5 percentage points to 12.6%[75]. - The finance costs decreased by 38.2% to RMB92.32 million in the first half of FY2024, due to the replacement of higher interest USD borrowings with lower interest RMB borrowings[78]. - The income tax expense for the first half of FY2024 was RMB643.0 million, with an income tax rate of 25.7%, a decrease of 1.3 percentage points compared to the same period last year[79]. Inventory and Receivables Management - Inventory turnover days improved to 77 days from 81 days, while trade receivables turnover days remained stable at 14 days[18]. - Trade payables turnover days increased to 32 days from 29 days, indicating a change in payment practices[18]. - Trade receivables increased to RMB 879,292,000 from RMB 832,245,000, indicating a growth of approximately 5.66%[120]. Market and Product Development - The Company is focusing on market expansion and new product development to drive future growth[17]. - The Company continues to invest in research and development to enhance product offerings and maintain competitive advantage[17]. - Emerging channels, such as vending machines and OEM, continued to grow, with overseas markets achieving double-digit revenue growth[24]. - New products launched over the past five years contributed a double-digit percentage to the Group's revenue for the first half of FY2024[24]. - The Group plans to launch more low-sugar and reduced sugar beverages in the second half of FY2024, responding to rising health awareness and changing consumer preferences[41]. - The rice crackers segment will introduce various Chinese New Year themed gift packs to capitalize on the upcoming peak sales season[42][45]. Financial Position and Cash Flow - As of September 30, 2024, the Group's net cash amounted to RMB 9,094.1 million, a decrease of RMB 1,561.1 million from RMB 10,655.2 million as of March 31, 2024, primarily due to the payment of a dividend of US$ 390 million (RMB 2,766.9 million)[89]. - The Group's total borrowings as of September 30, 2024, amounted to RMB 6,330.8 million, an increase of RMB 979.7 million from RMB 5,351.1 million as of March 31, 2024, with 98% being RMB denominated borrowings[89]. - The net cash outflow from financing activities for the first half of FY 2024 was RMB 1,891.9 million, mainly due to dividend payments[92]. - Cash and bank balances decreased to RMB 7,854,897,000 from RMB 8,421,346,000, representing a decline of about 6.73%[120]. Organizational and Structural Changes - The Group is undergoing organizational restructuring to enhance market responsiveness and implement its diversification strategy[26]. - The average number of employees decreased by 1,021 to approximately 38,866 for the first half of 2024FY[108]. - The Group invests significantly in continuing education and training programs for its employees[109]. Financial Risks and Management - The Group's activities expose it to various financial risks, including market risk, credit risk, and liquidity risk[169]. - The liquidity risk management policies have remained unchanged since the last year-end[170]. - The Group's financial risk management information should be read in conjunction with the annual consolidated financial statements as of March 31, 2024[170].
中国旺旺(00151) - 2025 - 中期业绩

2024-11-25 04:04
Financial Performance - Revenue for the six months ended September 30, 2024, was RMB 10,876,637 thousand, a decrease of 3.5% compared to RMB 11,274,818 thousand for the same period in 2023[2] - Gross profit increased by 0.8% to RMB 5,141,311 thousand, resulting in a gross margin of 47.3%, up from 45.2%[2] - Operating profit rose by 2.6% to RMB 2,540,711 thousand, with an operating margin of 23.4%, compared to 22.0% in the previous year[2] - Profit attributable to equity holders increased by 7.6% to RMB 1,863,371 thousand, with a profit margin of 17.1%, up from 15.4%[2] - Basic and diluted earnings per share were RMB 15.78, an increase of 8.2% from RMB 14.58[2] - The company reported a total comprehensive income of RMB 1,791,025 thousand for the period, compared to RMB 1,554,838 thousand in the previous year[5] - The profit before tax for the group was RMB 2,505,340 thousand, with a net profit of RMB 1,862,321 thousand after tax expenses of RMB 643,019 thousand[32] Assets and Liabilities - Total assets as of September 30, 2024, were RMB 26,807,669 thousand, down from RMB 27,457,068 thousand as of March 31, 2024[7] - Total liabilities increased to RMB 11,401,949 thousand from RMB 11,051,330 thousand[18] - Cash and bank deposits amounted to RMB 7,854,897 thousand, a decrease from RMB 8,421,346 thousand[7] - The group's total assets as of September 30, 2024, amounted to RMB 26,807,669 thousand, with cash and bank deposits totaling RMB 7,854,897 thousand[34] - The group reported a total liability of RMB 11,401,949 thousand, with borrowings included in the total liabilities amounting to RMB 6,330,802 thousand[34] - As of September 30, 2024, the total borrowings of the company amounted to RMB 6.3308 billion, an increase of RMB 0.9797 billion from RMB 5.3511 billion as of March 31, 2024, primarily consisting of RMB borrowings (98% of total borrowings)[81] - The net equity debt ratio as of September 30, 2024, was -0.59 times, compared to -0.65 times as of March 31, 2024, indicating a healthy cash flow and sufficient cash reserves to meet repayment needs[81] Revenue Breakdown - For the six months ended September 30, 2024, total revenue reached RMB 10,876,637 thousand, with the largest contribution from dairy and beverage products at RMB 6,009,418 thousand, accounting for approximately 55.3% of total revenue[32] - Revenue from the snack segment for the six months ended September 30, 2024, was RMB 2,730,970 thousand, showing a slight decrease from RMB 3,031,829 thousand in the same period of the previous year[32][36] - Revenue from the rice snacks category was 2.0574 billion RMB, remaining flat with low single-digit growth in sales, driven by diversified channel development and double-digit growth in emerging channels[60] - Revenue from dairy and beverage categories was 6.0094 billion RMB, a year-on-year decline of 1.4%, with milk sales remaining flat but showing low single-digit growth in canned milk revenue due to increased sales points[63] - Revenue from the leisure food category was 2.7310 billion RMB, a decline of 9.9% year-on-year, primarily due to poor performance in ice products[65] Market and Strategic Focus - The company continues to focus on expanding its market presence in North America, East Asia, Southeast Asia, and Europe[21] - Emerging channels, including vending machines and e-commerce, showed double-digit revenue growth in the first half of fiscal year 2024[54] - The overseas market achieved double-digit revenue growth, driven by new customers and products, with significant growth in regions such as Asia and the Americas[55] - The company plans to launch more low-sugar and health-oriented products in the second half of fiscal year 2024 to meet changing consumer preferences[58] - The group plans to continue expanding product categories and specifications, focusing on automation and channel diversification to enhance profitability[69] Operational Efficiency - The inventory turnover days decreased from 81 days to 77 days, reflecting improved supply chain and working capital efficiency[87] - The trade receivables turnover days increased from 13 days to 14 days as of September 30, 2024[88] - The trade payables turnover days increased from 29 days to 32 days as of September 30, 2024[91] Employee and Compensation - The average number of employees for the first half of the 2024 fiscal year was approximately 38,866, a decrease of 1,021 from the previous fiscal year[92] - The total compensation for employees in the first half of the 2024 fiscal year was RMB 2.2163 billion, a slight decrease of RMB 1.07 million compared to the same period last year[92] Capital Expenditure - The group's capital expenditure for the six months ended September 30, 2024, was RMB 358,951 thousand, with the highest expenditure in the snack segment at RMB 52,203 thousand[32] - The capital expenditure for the first half of the 2024 fiscal year was RMB 0.3590 billion, down from RMB 0.4057 billion for the previous fiscal year, primarily for upgrading production facilities[83] - The company purchased a business jet for USD 19.4 million, which was recorded as capital expenditure in the first half of the 2024 fiscal year[100] Financing and Costs - Financing costs decreased by 5.701 million RMB, down 38.2% to 92.32 million RMB, due to the replacement of higher-interest dollar loans with lower-interest RMB loans[76] - The net cash position as of September 30, 2024, was 9.0941 billion RMB, a decrease of 1.5611 billion RMB from March 31, 2024, primarily due to dividend payments[79] Depreciation and Asset Management - The group's non-current assets included property, plant, and equipment depreciation of RMB 367,490 thousand for the six months ended September 30, 2024[32] - The new replacement cost of the aircraft (excluding interior) is set at $43.9 million, which includes a transaction cost assumed to be 3.3% of the aircraft price[104] - The new replacement cost of the aircraft interior is $2.3 million, equivalent to its original purchase cost[104] - The condition-based depreciation rates for the aircraft (excluding interior) and aircraft interior are set at 45% and 10%, respectively, based on their remaining useful life and condition during inspection[104]