Investment Rating - The report maintains an "Accumulate" rating for the company with a target price of RMB 20.65 [7][8]. Core Insights - The company achieved a revenue of RMB 2.9 billion in 2024, representing a year-over-year increase of 7%, and a net profit of RMB 250 million, which is a significant increase of 119% year-over-year [1][4]. - The company has successfully introduced new products in the semiconductor field and is expected to see growth from ongoing projects [1][3]. - The company reported a net profit of RMB 120 million in Q1 2025, doubling year-over-year, primarily due to investment income of RMB 60 million [3]. Revenue and Profitability - The screen display materials segment generated RMB 1.37 billion in revenue in 2024, up 7% year-over-year, with a gross margin increase of 2 percentage points to 38% [2]. - The semiconductor materials segment saw a revenue increase of 20% to RMB 680 million, with a gross margin of 36% [2]. - The overall gross margin for the company improved by 1 percentage point to 35%, and the net profit margin increased by 4 percentage points to 9% in 2024 [2]. Future Projections - The forecast for net profit is adjusted to RMB 310 million for 2025 and RMB 360 million for 2026, with a projected growth of 27% and 15% respectively [4]. - The company is expected to maintain a steady growth trajectory with an EPS of RMB 0.59 for 2025, increasing to RMB 0.78 by 2027 [4][6]. Market Position and Strategy - The company has successfully integrated into the supply chains of several well-known semiconductor enterprises, enhancing its market competitiveness [2][3]. - The introduction of new products, such as the next-generation photoinitiator TMO, is expected to fill market gaps and drive future revenue growth [3].

Core Viewpoint - The company achieved significant growth in net profit and non-recurring net profit for 2024, but faced challenges with cash flow management and a decline in R&D investment ratio [1][4][5]. Financial Performance - The company reported total revenue of 2.918 billion yuan, a year-on-year increase of 6.92% [1]. - Net profit reached 247 million yuan, showing a substantial year-on-year growth of 119.42% [1]. - Non-recurring net profit was 240 million yuan, reflecting a remarkable increase of 379.65% year-on-year [1]. - Operating cash flow net amount decreased by 84.64% year-on-year, amounting to 14.0587 million yuan, indicating cash flow management issues [4]. Cash Flow and Profitability - The company's gross profit margin for 2024 was 35.11%, a decrease of 0.40 percentage points compared to the previous year [4]. - The decline in cash flow was attributed to an increase in accounts receivable and a decrease in inventory turnover rate, which may negatively impact future liquidity [4]. Research and Development - The company increased R&D investment, with R&D expenses accounting for 6.23% of total revenue in 2024 [5]. - New products, such as the next-generation photoinitiator TMO and UltraLowAlphaMicroball, achieved significant market progress and received multiple industry awards [5]. - However, the R&D investment ratio decreased from 7.5% in 2021 to 6.23% in 2024, which may adversely affect the company's long-term technological competitiveness [5][6]. Shareholder Returns and Social Responsibility - The company distributed cash dividends of 0.65 yuan per 10 shares, totaling 34.33 million yuan, but the dividend payout ratio decreased from 37.50% in 2023 to 13.19% in 2024 [7]. - The company actively engaged in social responsibility initiatives, providing material and financial support to fire brigades and disadvantaged groups [7]. - There is a noted disparity between the growth in net profit and the investment in social responsibility, indicating potential areas for improvement in balancing shareholder returns and social contributions [7].

Core Viewpoint - The company has reported its annual financial results, highlighting its business operations, financial status, and future development plans, with a focus on its core business areas in semiconductor materials, display materials, UV curing materials, and organic synthesis materials [1][5]. Company Overview - The company has expanded its core business from UV curing materials in optical communication to four major areas: semiconductor materials, display materials, UV curing materials, and organic synthesis materials, maintaining a mission to provide high-quality materials for high-tech manufacturing [5][6]. - The company operates over 30 subsidiaries across regions including Japan, Singapore, the United States, and East and South China [5]. Business Segments Semiconductor Materials - The semiconductor materials include photoresists and wet process electronic chemicals used in semiconductor manufacturing and advanced packaging, as well as traditional packaging materials like solder balls and epoxy encapsulants [6]. - The company has developed a complete temporary bonding solution for semiconductor manufacturing, which supports various disassembly methods [6]. Display Materials - Display materials consist of photoresists and liquid crystal materials for TFT-LCD and OLED screens, with a significant focus on developing proprietary technologies [7]. - The company’s subsidiary, Hecheng Display, is a key supplier in the mid-to-high-end TN/STN field and has received multiple technology awards for its innovations [7]. UV Curing Materials - UV curing materials are crucial for fiber optic cable manufacturing and include coatings that protect optical fibers and enhance their mechanical and optical properties [8]. - The company has developed advanced UV curing materials and has received several awards for its innovations in this field [8]. Organic Synthesis Materials - Organic synthesis materials include photoinitiators and pharmaceutical intermediates, with a focus on applications in antiviral drugs and antibiotics [9]. - The company’s innovative photoinitiator TMO has gained recognition and awards for its contributions to human health and industry challenges [9]. Industry Characteristics - The semiconductor materials industry is characterized by a broad application field and high demand dispersion, with no significant industry cyclicality, primarily influenced by macroeconomic trends [10]. - The display materials sector exhibits cyclicality due to its dependence on the economic conditions affecting display device sales, with demand typically peaking in the second half of the year [11]. - The UV curing materials market is closely tied to the economic cycle, with stable growth during economic prosperity and declines during downturns [12]. - Organic synthesis materials have a diverse application landscape, with demand influenced by macroeconomic fluctuations and technological advancements, showing no significant seasonality [12]. Financial Data - The company has not required retrospective adjustments or restatements of previous financial data, indicating stability in its financial reporting [13]. - The company’s major accounting data and financial indicators for the past two years are available, reflecting its operational performance [15]. Important Events - The company has approved a profit distribution plan for 2023, proposing a cash dividend of RMB 0.80 per 10 shares, with no stock dividends or capital reserve transfers [16][17]. - The company has undergone a change in its accounting practices due to regulatory requirements, correcting prior accounting errors and adjusting financial statements accordingly [16]. - The company has decided to sell its wholly-owned subsidiary, Dairui Technology, to ensure continued operational stability amid market pressures [18].

| 证券代码：300398 | 证券简称：飞凯材料 | 公告编号：2025-051 | | --- | --- | --- | | 债券代码：123078 | 债券简称：飞凯转债 | | 上海飞凯材料科技股份有限公司 关于使用暂时闲置募集资金进行现金管理 的进展公告 本公司及董事会全体成员保证信息披露的内容真实、准确、完整，没有虚假 记载、误导性陈述或重大遗漏。 上海飞凯材料科技股份有限公司（以下简称"公司"）于 2025 年 3 月 24 日 召开第五届董事会第二十次会议和第五届监事会第十八次会议，审议通过了《关 于使用暂时闲置募集资金进行现金管理的议案》，同意公司（含募投项目实施主 体）在不影响可转换公司债券募集资金使用的情况下使用不超过人民币 2 亿元 （含）暂时闲置募集资金进行现金管理，购买商业银行、证券公司等金融机构发 行的结构性存款、大额存单、定期存款、通知存款等流动性好、安全性高的理财 产品，单个产品的投资期限不超过 12 个月（含）。上述额度有效期自董事会审 议通过之日起一年内有效，在前述额度和期限范围内，资金可以循环滚动使用。 如单笔交易的存续期超过了决议的有效期，则决议的有效期自动顺延至单 ...

本公司及董事会全体成员保证信息披露的内容真实、准确、完整，没有虚假 记载、误导性陈述或重大遗漏。 上海飞凯材料科技股份有限公司（以下简称"公司"）2020 年向不特定对象 发行可转换公司债券募集资金投资项目"江苏和成年产 280 吨新型液晶材料混配 及研发中心建设项目"已达到预定可使用状态，为提高募集资金使用效率，公司 决定对该募投项目结项，并将节余募集资金人民币 302.82 万元（含存款利息及 现金管理收益，最终实际金额以资金转出当日专户余额为准）用于永久补充公司 日常经营所需的流动资金。 根据《深圳证券交易所创业板股票上市规则》、《深圳证券交易所上市公司 自律监管指引第 2 号——创业板上市公司规范运作》等相关规定，公司本次节余 募集资金（包括利息收入）永久补充公司流动资金，金额低于 500 万元且低于该 项目募集资金净额的 5%，可以豁免相关审议程序。现将相关事项公告如下： | 证券代码：300398 | 证券简称：飞凯材料 | 公告编号：2025-036 | | --- | --- | --- | | 债券代码：123078 | 债券简称：飞凯转债 | | 上海飞凯材料科技股份有限公司 关于部分募投 ...

关于上海飞凯材料科技股份有限公司 2024年度募集资金存放与使用情况的核查意见 国元证券股份有限公司（以下简称"国元证券"或"保荐机构"）作为上海 飞凯材料科技股份有限公司（以下简称"飞凯材料"或"公司"）创业板向不特 定对象发行可转换公司债券的保荐机构，根据《证券发行上市保荐业务管理办法》 《上市公司监管指引第 2 号——上市公司募集资金管理和使用的监管要求》《深 圳证券交易所创业板股票上市规则》《深圳证券交易所上市公司自律监管指引第 2 号——创业板上市公司规范运作》和《上市公司监管指引第 2 号——上市公 司募集资金管理和使用的监管要求》等相关规定，对公司2024年度募集资金存放 与使用情况进行了核查，核查情况如下： 国元证券股份有限公司 一、募集资金的基本情况 （一）募集资金金额、资金到账时间 经中国证券监督管理委员会《关于同意上海飞凯光电材料股份有限公司向不 特定对象发行可转换公司债券注册的批复》（证监许可[2020]2299号）核准，公 司于2020年11月27日向不特定对象发行可转换公司债券825.00万张，每张面值为 人民币100.00元，发行总额人民币82,500.00万元，期限6年，每年付 ...

内部控制审计报告 天职业字[2025]19450 号 上海飞凯材料科技股份有限公司全体股东： 按照《企业内部控制审计指引》及中国注册会计师执业准则的相关要求，我们审计了上 海飞凯材料科技股份有限公司（以下简称"飞凯材料"、"公司"）2024 年 12 月 31 日的财务报 告内部控制的有效性。 上 海飞 凯 材料 科 技股 份 有限 公 司 内 部控 制 审计 报 告 天 职业 字[2025]19450 号 目 录 内部控制审计报告 1 四、财务报告内部控制审计意见 我们认为，飞凯材料于 2024 年 12 月 31 日按照《企业内部控制基本规范》和相关规定在 所有重大方面保持了有效的财务报告内部控制。 1 内部控制审计报告（续） 一、企业对内部控制的责任 按照《企业内部控制基本规范》、《企业内部控制应用指引》、《企业内部控制评价指引》 的规定，建立健全和有效实施内部控制，并评价其有效性是飞凯材料董事会的责任。 二、注册会计师的责任 我们的责任是在实施审计工作的基础上，对财务报告内部控制的有效性发表审计意见， 并对注意到的非财务报告内部控制的重大缺陷进行披露。 三、内部控制的固有局限性 内部控制具有固有局限性 ...

国元证券股份有限公司 关于上海飞凯材料科技股份有限公司 延期部分募投项目的核查意见 国元证券股份有限公司（以下简称"国元证券"或"保荐机构"）作为上海 飞凯材料科技股份有限公司（以下简称"飞凯材料"或"公司"）创业板向不特 定对象发行可转换公司债券的保荐机构，根据《证券发行上市保荐业务管理办法》 《上市公司监管指引第 2 号——上市公司募集资金管理和使用的监管要求》《深 圳证券交易所创业板股票上市规则》《深圳证券交易所上市公司自律监管指引第 2 号——创业板上市公司规范运作》和《上市公司监管指引第 2 号——上市公 司募集资金管理和使用的监管要求》等相关规定，对公司本次延期部分募投项目 的事项进行了核查，核查情况如下： 一、募集资金基本情况 1、募集资金到位情况 经深圳证券交易所创业板上市委员会 2020 年第 11 次上市委员会会议审议 通过，中国证券监督管理委员会同意注册，公司于 2020 年 11 月 27 日向不特定 对象发行可转换公司债券 825 万张，募集资金总额为人民币 825,000,000.00 元， 扣除发行费用人民币16,042,529.29元，募集资金净额为人民币808,957,470 ...

审计报告 您可使用手机"扫一扣"或逆入"注册会计师行业统一流管平台（http://www.bggv.cn）"进行查验 "这行查询"或逆入"注册会计师行业统一流管平台（http://ac.mof.gov.cn）"进行查验 天职业字[2025]16150 号 上 海 飞 凯 材 料 科 技 股 份 有 限 公 司 审计报告 天 职 业 字 [2025]16150 号 | | 目 | 录 | | | --- | --- | --- | --- | | 审 计 报 告 | | | - | | 2024 年度财务报表- | | | -6 | | 2024 年度财务报表附注- | | | -18 | l 审计报告(续) 天职业字[2025]16150 号 上海飞凯材料科技股份有限公司全体股东: 一、审计意见 我们审计了上海飞凯材料科技股份有限公司(以下简称"飞凯材料"、"公司"、"贵公司") 财务报表,包括 2024年 12 月 31 日的合并及母公司资产负债表,2024年度的合并及母公司利 润表、合并及母公司现金流量表、合并及母公司股东权益变动表,以及财务报表附注。 我们认为,后附的财务报表在所有重大方面按照企业会计准 ...

关 于对 上 海飞 凯 材料 科 技股 份 有限 公 司 上 期非 标 事项 在 本期 消 除的 专 项说 明 天 职业 字[2025] 19379 号 目 录 关于对上海飞凯材料科技股份有限公司 上期非标事项在本期消除的专项说明 天职业字[2025]19379 号 上海飞凯材料科技股份有限公司全体股东： 我们接受委托，对上海飞凯材料科技股份有限公司（以下简称"飞凯材料"、"公 司"）2024 年度财务报表进行了审计，并于 2025 年 4 月 21 日出具了标准无保留意见的审 计报告(天职业字[2025]16150 号）。 根据中国证券监督管理委员会《监管规则适用指引——审计类第 1 号》的相关要求， 我们对消除上期非标事项说明如下： 一、上期非标事项的具体内容 飞凯材料 2023 年 12 月 31 日的合并及母公司资产负债表，2023 年度的合并及母公司 利润表、现金流量表、股东权益变动表以及相关财务报表附注由天职国际会计师事务所 （特殊普通合伙）审计，并于 2024 年 4 月 26 日出具了带强调事项的无保留意见的审计报 告(天职业字[2024]17729 号）。非标事项的具体内容如下： 专 项 说 ...