2024年度A 股权益分派实施公告 本公司董事局及全体董事保证本公告内容不存在任何虚假记载、误导性陈述或者重大遗 漏，并对其内容的真实性、准确性和完整性承担法律责任。 重要内容提示： 证券代码：600660 证券简称：福耀玻璃 公告编号：2025-016 福耀玻璃工业集团股份有限公司 每股分配比例 A 股每股现金红利人民币1.80元（含税）。 相关日期 | 股份类别 | 股权登记日 | 最后交易日 | 除权（息）日 | 现金红利发放日 | | --- | --- | --- | --- | --- | | Ａ股 | 2025/5/8 | － | 2025/5/9 | 2025/5/9 | 差异化分红送转：否 一、 通过分配方案的股东大会届次和日期 本次利润分配方案经福耀玻璃工业集团股份有限公司（以下简称"本公司"、"公司"）于 2025 年 4 月 17 日召开的2024年度股东大会审议通过。 二、 分配方案 1. 发放年度：2024年度 2. 分派对象： 截至股权登记日下午上海证券交易所收市后，在中国证券登记结算有限责任公司上海分 公司（以下简称"中国结算上海分公司"）登记在册的本公司全体 A 股股东。 四 ...

Group 1 - The core narrative revolves around the challenges faced by Fuyao Glass and its founder, Cao Dewang, during the construction of the Fuyao Industrial Village, highlighting issues with contractor performance and legal disputes [1][2][3] - Fuyao Glass, after a successful stock issuance in 1991, aimed to expand its industrial base by establishing the Fuyao Industrial Village, which was expected to enhance production capacity and create local jobs [1] - The initial contractor, Fujian Yijian, faced difficulties in project execution, leading to delays and subpar construction quality, which prompted Cao Dewang to demand rework [2] Group 2 - The construction project was plagued by multiple subcontractors, resulting in inconsistent quality and further delays, which frustrated Cao Dewang [2] - A legal dispute arose when Fujian Yijian demanded additional funds to continue work, claiming that the initial payment had been exhausted, leading to a court case initiated by the contractor against Cao Dewang [2][3] - In court, Cao Dewang challenged the fairness of the proceedings, alleging potential corruption involving the judge, which led to a more favorable outcome for Fuyao Glass in the subsequent legal battle [3]

Investment Rating - The investment rating for the company is "Buy" and is maintained [5]. Core Views - The company achieved a revenue of 9.91 billion yuan in Q1 2025, representing a year-on-year increase of 12.2%, and a net profit attributable to shareholders of 2.03 billion yuan, up 46.3% year-on-year. The strong performance is attributed to the growth in high-value-added products and a decrease in raw material costs [2][4]. - The company is positioned as a leading global automotive glass manufacturer, with an expanding competitive moat and significant long-term investment value [2]. Summary by Relevant Sections Financial Performance - In Q1 2025, the company reported a revenue of 9.91 billion yuan, a 12.2% increase year-on-year, and a net profit of 2.03 billion yuan, reflecting a 46.3% year-on-year growth. The gross profit margin was 35.4%, with a slight year-on-year decrease of 1.4 percentage points but a quarter-on-quarter increase of 3.3 percentage points [2][4]. - The company’s operating profit reached 2.49 billion yuan, a 46.7% increase year-on-year, while the net profit after deducting non-recurring items was 1.99 billion yuan, up 30.9% year-on-year [4]. Market Position and Growth Drivers - The company benefits from the increasing penetration of high-value products such as panoramic sunroofs and HUDs, with expectations for rapid market expansion over the next decade. The revenue share of high-value products increased by 5.02 percentage points year-on-year [4]. - The company’s profitability in automotive glass significantly exceeds that of competitors, which have shifted focus due to poor glass business profitability. This positions the company for continued market share growth [4]. Future Outlook - The company is expected to maintain rapid growth, with projected net profits of 8.9 billion, 10.27 billion, and 11.72 billion yuan for 2025, 2026, and 2027, respectively. The corresponding price-to-earnings ratios are estimated at 16.4X, 14.2X, and 12.5X [4].

Core Viewpoint - The company reported a strong performance in Q1 2025, with revenue and net profit showing significant year-on-year growth, indicating resilience and potential for continued profitability in the automotive glass sector [1][2]. Financial Performance - Q1 2025 revenue reached 9.97 billion yuan, with a year-on-year increase of 12.2% and a quarter-on-quarter decrease of 9.4% [1] - Gross profit was 3.508 billion yuan, reflecting a year-on-year increase of 7.8% and a quarter-on-quarter decrease of 0.2%, with a gross margin of 35.40% [1] - Net profit attributable to shareholders was 2.03 billion yuan, up 46.3% year-on-year and 0.5% quarter-on-quarter, with a net margin of 20.48% [1] - Non-GAAP net profit was 1.987 billion yuan, representing a year-on-year increase of 30.9% and a quarter-on-quarter increase of 4.8% [1] Business Segment Performance - The automotive glass business generated revenue of 9.91 billion yuan in Q1 2025, a year-on-year increase of 12.16%, with sales volume up 7.84% and average selling price (ASP) up 3.36% [1] - High-value-added products accounted for 49.13% of total sales, an increase of 4.5 percentage points year-on-year, indicating an ongoing optimization of product structure [1] Regional Performance - Domestic automotive glass revenue increased by 11.73% year-on-year, and after accounting for unrecognized sales to car manufacturers, the revenue growth was 17.1% [1] - Overseas automotive glass revenue grew by 11.15% year-on-year, both figures outperforming the overall automotive industry growth rates [1] Margin and Cost Outlook - Q1 2025 gross margin was 35.4%, with a year-on-year decline of 1.42 percentage points, primarily due to accounting adjustments and new capacity ramp-up [2] - Financial expenses contributed 350 million yuan in revenue, significantly higher than the 70 million yuan from the same period last year, mainly due to substantial foreign exchange gains [2] - The company is expected to benefit from declining prices of raw materials and shipping costs throughout the year, which may offset the impact of new capacity ramp-up [2] Competitive Landscape and Capacity Expansion - The competitive landscape is improving as the penetration of high-value-added glass products and aluminum components in new energy vehicles increases [2] - The company is expanding capacity, with new production lines in the U.S. and China expected to enhance market share [2] - New projects in Fujian and Anhui are entering the capacity release phase, supporting overall capacity optimization and export expansion [2] Profit Forecast and Investment Rating - The company is projected to strengthen its competitive position, with expected EPS of 3.28, 3.89, and 4.51 yuan for 2025-2027 [3] - The target price is set at 62.27 yuan, based on a 19x PE ratio for 2025, maintaining an "outperform" rating [3]

Investment Rating - The report maintains an "OUTPERFORM" rating for Fuyao Glass Industry Group with a target price of Rmb62.27, down from the previous target of Rmb63.05 [2][6]. Core Views - The company's Q1 2025 results show a revenue of Rmb997 million, a year-on-year increase of 12.2%, and a gross profit of Rmb3.508 billion, reflecting a 7.8% year-on-year growth. The gross profit margin stands at 35.40% [4][15]. - The automotive glass business outperformed the industry, with revenue growth of 12.16% year-on-year and a sales volume increase of 7.84% [5][16]. - The competitive landscape is improving, with capacity expansion supporting market share gains. The company is expected to benefit from declining raw material and freight costs, which will help offset the impact of new capacity ramp-up [6][17]. Financial Summary - Revenue projections for Fuyao Glass are as follows: Rmb39.252 billion for 2024, Rmb45.217 billion for 2025, Rmb51.677 billion for 2026, and Rmb58.540 billion for 2027, indicating a growth rate of 18%, 15%, 14%, and 13% respectively [3][10]. - Net profit estimates are Rmb7.498 billion for 2024, Rmb8.553 billion for 2025, Rmb10.154 billion for 2026, and Rmb11.780 billion for 2027, with growth rates of 33%, 14%, 19%, and 16% respectively [3][10]. - The diluted EPS is projected to be Rmb2.87 for 2024, Rmb3.28 for 2025, Rmb3.89 for 2026, and Rmb4.51 for 2027 [3][10]. Operational Insights - The company has successfully ramped up new capacity, including 1.5 million sets of high-value-added products in the U.S. and additional projects in China, which are expected to enhance overall production efficiency and market presence [6][17]. - The gross profit margin is expected to recover throughout the year, benefiting from lower costs of raw materials and shipping [5][16].

Investment Rating - The investment rating for Fuyao Glass Industry Group is Equal-weight [5]. Core Viewpoints - Fuyao's 1Q25 earnings increased by 46% year-over-year (YoY) and 1% quarter-over-quarter (QoQ) to Rmb20.3 billion, surpassing market expectations due to higher finance income driven by USD appreciation against CNY [1]. - The group's revenue for 1Q rose by 12% YoY but fell by 9% QoQ to Rmb9.9 billion, outperforming the global light vehicle production trend [2]. - The gross margin decreased by 1.6 percentage points YoY to 34.6%, attributed to ongoing price pressure, although there was a sequential increase due to foreign exchange (FX) tailwinds [2]. - The operating profit rose by 18% YoY to Rmb2.0 billion, aligning with top-line growth, resulting in an EBIT margin of 20.4% [2]. Summary by Sections Financial Performance - 1Q25 earnings: Rmb20.3 billion, +46% YoY, +1% QoQ [1] - Revenue: Rmb9.9 billion, +12% YoY, -9% QoQ [2] - Gross margin: 34.6%, -1.6ppt YoY, +3.2ppt QoQ [2] - Operating profit: Rmb2.0 billion, +18% YoY [2] Market Outlook - Domestic demand in China is expected to remain crucial, with a focus on US auto demand post-tariff hikes [3]. - Key areas of focus include the 2Q vehicle production outlook, average selling price (ASP) pressure, and the adoption of high-value products amid pricing competition [3]. Valuation Metrics - Price target set at HK$51.50, with a 5% upside from the current price of HK$49.15 [5]. - Market capitalization currently stands at Rmb136,943 million [5]. - Projected EPS for the fiscal year ending December 2025 is Rmb3.55 [5].

Core Insights - Fuyao Glass reported a record high in both revenue and net profit for Q1 2025, achieving nearly 10 billion yuan in revenue, a year-on-year increase of over 10%, and a net profit attributable to shareholders exceeding 2 billion yuan, up approximately 46% [1][4][5] Financial Performance - The company achieved a revenue of 99.10 billion yuan in the first quarter, representing a year-on-year growth of 12.16%, while the net profit attributable to shareholders was 20.30 billion yuan, marking a 46.25% increase [4][6] - The net profit excluding non-recurring gains and losses was 19.87 billion yuan, reflecting a year-on-year growth of 30.90% [4] - The financial expenses for the first quarter were -3.50 billion yuan, a significant increase of 407.25% compared to the same period last year [6] Research and Development - Fuyao Glass invested 4.23 billion yuan in R&D during Q1, a year-on-year increase of 12.50% [2][6] - The company’s R&D expenses have been consistently increasing, with a total of 16.78 billion yuan in 2024, representing a 19.58% year-on-year growth [8][10] Market Position and Strategy - Fuyao Glass holds a global market share of approximately 34% and a domestic market share of about 68% [2][9] - The company is adapting to the automotive industry's shift towards electrification and smart technology by developing high-value products such as HUD displays and smart dimming glass [9][10] - Fuyao Glass has established a global production and design network, with facilities in the US, Japan, South Korea, Germany, and other countries, enhancing its ability to meet international demand [12][13] Revenue Distribution - In 2024, the revenue distribution was approximately 53.90% from domestic markets and 44.72% from international markets, indicating balanced growth [14]

| 福耀玻璃系列 车中旭霞 | | --- | | 公司深度 | | 《福耀玻璃-600660-深度报告：全球汽车玻璃龙头的复盘与展望》——2024-09-26 | | 《福耀玻璃-600660-深度报告：海外扩张进入收获，玻璃产品价量齐升》——2017-05-22 | | 行业深度 | | 《汽车玻璃行业专题之一：量变与质变，汽车玻璃添灵魂》——2020-07-10 | | 行业专题 | | 《汽车玻璃行业跟踪专题之五：调光玻璃接棒天幕，前景可期》——2021-12-25 | | 《汽车玻璃行业跟踪点评之四：广汽埃安光感浩瀚天幕首发，电致变色调光玻璃尽显风采 | | 》——2021-06-14 | | 《汽车玻璃行业跟踪专题之三：兼顾美学和实用，测算玻璃车顶2021渗透率有望超5%》——2021- 03-25 | | 《汽车玻璃行业跟踪点评之二：岚图FREE重磅发布，智能调光玻璃普及加速》——2020-12-22 | | 公司点评 | | 《 福耀玻璃（600660.SH） -归母净利润同比增长46%，持续推进提质增效》 -20250420 | | 《福耀玻璃（600660.SH）- 单季度收入创新高，全年 ...

| 福耀玻璃系列 车中旭霞 | | --- | | 公司深度 | | 《福耀玻璃-600660-深度报告：全球汽车玻璃龙头的复盘与展望》——2024-09-26 | | 《福耀玻璃-600660-深度报告：海外扩张进入收获，玻璃产品价量齐升》——2017-05-22 | | 行业深度 | | 《汽车玻璃行业专题之一：量变与质变，汽车玻璃添灵魂》——2020-07-10 | | 行业专题 | | 《汽车玻璃行业跟踪专题之五：调光玻璃接棒天幕，前景可期》——2021-12-25 | | 《汽车玻璃行业跟踪点评之四：广汽埃安光感浩瀚天幕首发，电致变色调光玻璃尽显风采 | | 》——2021-06-14 | | 《汽车玻璃行业跟踪专题之三：兼顾美学和实用，测算玻璃车顶2021渗透率有望超5%》——2021- 03-25 | | 《汽车玻璃行业跟踪点评之二：岚图FREE重磅发布，智能调光玻璃普及加速》——2020-12-22 | | 公司点评 | | 《 福耀玻璃（600660.SH） -归母净利润同比增长46%，持续推进提质增效》 -20250420 | | 《福耀玻璃（600660.SH）- 单季度收入创新高，全年 ...

Investment Rating - The report maintains an "Outperform" rating for Fuyao Glass [5][48]. Core Views - Fuyao Glass achieved a 46% year-on-year growth in net profit for Q1 2025, with revenue reaching 9.91 billion yuan, a 12.16% increase year-on-year [1][9]. - The company is positioned as a global leader in automotive glass, benefiting from trends in smart glass technology and an expected increase in vehicle glass area and value per vehicle [2][48]. - Fuyao's competitive advantages include scale effects, high automation, a vertical supply chain, and low labor costs, which are expected to drive growth in high-value products and international expansion [2][48]. Financial Performance - In Q1 2025, Fuyao Glass reported a gross margin of 35.40%, a year-on-year decrease due to accounting adjustments but a quarter-on-quarter increase of 3.28 percentage points [1][15]. - The net profit margin for Q1 2025 was 20.50%, reflecting a year-on-year increase of 4.79 percentage points [1][15]. - The company forecasts revenue growth from 33.16 billion yuan in 2023 to 60.50 billion yuan in 2027, with net profit expected to rise from 5.63 billion yuan to 11.85 billion yuan over the same period [4]. Market Trends - The automotive glass market is expected to enter a new growth phase driven by the increasing integration of smart glass technologies, with Fuyao's high-value product share projected to rise [2][48]. - The global automotive glass market is anticipated to grow from 617 billion yuan in 2020 to 1,157 billion yuan by 2026, with a compound annual growth rate (CAGR) of approximately 8.77% [36]. - Fuyao's global market share in automotive glass is estimated to exceed 36%, with a projected increase in sales volume to 156 million square meters in 2024 [2][27]. Production Capacity and Expansion - Fuyao is actively expanding production capacity in various regions, including North America and China, to meet growing demand [2][27]. - The company plans significant investments in new production facilities, including a 3.25 billion yuan investment in Fuzhou and a 5.75 billion yuan investment in Hefei for automotive glass production [28][30]. - The company has established a strong presence in North America, with ongoing expansions aimed at capturing high-value product segments [32].