v3.26.1
Acquisition of subsidiaries (Tables)
12 Months Ended
Dec. 31, 2025
Acquisition of subsidiaries  
Summary the recognized amounts of assets acquired and liabilities assumed at the date of acquisition

​

​

​

​

​

  ​ ​ ​

RMB’000

Cash and cash equivalents

  ​ ​ ​

4,323

Trade and other receivables

​

65,528

Inventories

​

38,521

Trade and other payables

 

(54,466)

Contract liabilities

 

(48)

Loans and borrowings

​

(38,246)

​

​

​

Total identifiable net assets at fair value

​

15,612

​

​

​

Goodwill on acquisition (Note 14)

​

23,419

​

​

​

Fair value of previously held 49% equity interest

 

16,346

Satisfied by offset of an existing receivable due

 

22,685

​

An analysis of the cash flows in respect of the acquisition of a subsidiary is as follows:

​

​

​

 ​

  ​ ​ ​

RMB’000

 ​

 

 ​

Cash consideration

 

—

 Cash and bank balances acquired

 

4,323

​

​

​

Total net cash inflow included in cash flows from investing activities

 

4,323

​

​

​

​

 ​

  ​ ​ ​

RMB’000

 ​

 

 ​

Property, plant and equipment (Note 11)

 

20,721

Interest in an equity-accounted investee

 

4,890

Cash and cash equivalents

 

3,497

Trade and other receivables

 

18,986

Inventories

 

24,198

Trade and other payables

 

(41,896)

Contract liabilities

 

(1,789)

Loans and borrowings

 

(12,522)

 ​

 

 ​

Total identifiable net assets at fair value

 

16,085

​

​

​

Goodwill on acquisition (Note 14)

 

181,371

 ​

 

 ​

Satisfied by cash

 

197,456

​

An analysis of the cash flows in respect of the acquisition of a subsidiary is as follows:

​

​

​

 ​

  ​ ​ ​

RMB’000

 ​

 

 ​

Cash consideration

 

(197,456)

Cash and bank balances acquired

 

3,497

​

​

​

Total net cash outflow included in cash flows from investing activities

 

(193,959)

​

​

​

​

​

  ​ ​ ​

RMB’000

Property, plant and equipment (Note 11)

 

103

Intangible assets (Note 13)

 

75,000

Cash and cash equivalents

 

3,460

Trade and other receivables

 

1,565

Trade and other payables

 

(3,090)

Contract liabilities

 

(7)

Current taxation

​

(363)

​

​

 ​

Total identifiable net assets at fair value

 

76,668

​

​

​

Non-controlling interest

​

36,988

Satisfied by cash

​

39,680

​

An analysis of the cash flows in respect of the acquisition of a subsidiary is as follows:

​

​

​

​

​

  ​ ​ ​

RMB’000

Cash consideration

 

(39,680)

Cash and bank balances acquired

 

3,460

Total net cash outflow included in cash flows from investing activities

 

(36,220)