证券简称：奥飞数据 证券代码：300738 广东奥飞数据科技股份有限公司 2025 年度向特定对象发行 A 股股票预案（修订 广东奥飞数据科技股份有限公司 2025 年度向特定对象发行 A 股股票预案 （修订稿） 二〇二五年四月 稿） 公司声明 1、公司及董事会全体成员承诺本预案内容真实、准确、完整，不存在虚假 记载、误导性陈述或重大遗漏，并对本预案内容的真实性、准确性、完整性承担 个别和连带的法律责任。 2、本预案按照《上市公司证券发行注册管理办法》等法规要求编制。 3、本次向特定对象发行股票完成后，公司经营与收益的变化由公司自行负 责；因本次向特定对象发行股票引致的投资风险，由投资者自行负责。 1、本次向特定对象发行股票已经公司第四届董事会第十六次会议、第四届 董事会第二十次会议审议通过，尚需获得公司股东大会审议通过、深交所审核通 过并经中国证监会同意注册后方可实施。 2、本次发行的发行对象不超过 35 名（含 35 名），为符合中国证监会规定 的特定投资者，包括符合中国证监会规定的证券投资基金管理公司、证券公司、 信托投资公司、财务公司、保险机构投资者、合格境外机构投资者，以及符合中 国证监会规定的其他 ...

| 证券代码：300738 | 证券简称：奥飞数据 | 公告编号：2025-042 | | --- | --- | --- | | 债券代码：123131 | 债券简称：奥飞转债 | | 广东奥飞数据科技股份有限公司 关于公司向特定对象发行 A 股股票摊薄即期回报与公司拟 采取填补措施及相关主体承诺（修订稿）的公告 本公司及董事会全体成员保证信息披露内容的真实、准确和完整，没有虚 假记载、误导性陈述或重大遗漏。 特别提示：以下关于广东奥飞数据科技股份有限公司向特定对象发行 A 股 股票后其主要财务指标的假设分析、描述均不构成公司的盈利预测，投资者不应 仅依据该等分析、描述进行投资决策，如投资者据此进行投资决策而造成任何损 失的，公司不承担任何责任。公司制定的填补回报措施不等于对公司未来利润做 出保证，敬请广大投资者注意投资分析。 广东奥飞数据科技股份有限公司（以下简称"公司"或"奥飞数据"）于 2025 年 3 月 6 日召开了第四届董事会第十六次会议并审议通过了《关于公司向特定对象 发行 A 股股票摊薄即期回报与公司拟采取填补措施及相关主体承诺的议案》， 于 2025 年 4 月 28 日召开了第四届董事会 ...

| 证券代码：300738 | 证券简称：奥飞数据 | 公告编号：2025-040 | | --- | --- | --- | | 债券代码：123131 | 债券简称：奥飞转债 | | 广东奥飞数据科技股份有限公司 根据《公司法》、《证券法》以及《上市公司证券发行注册管理办法》等法 律法规和规范性文件的规定，结合公司实际情况，公司对广东奥飞数据科技股份 有限公司 2025 年度向特定对象发行 A 股股票（以下简称"本次发行"或"本次向 特定对象发行股票"）方案中的"发行数量"和"募集资金投向"相关内容进行 了调整，与会董事逐项审议并同意本次调整后的发行方案，具体内容如下： 1、本次发行股票的种类和面值 本次发行的股票为境内上市人民币普通股（A 股）股票，每股面值为人民币 1.00 元。 表决情况：同意 9 票，反对 0 票，弃权 0 票；获得通过。 第四届董事会第二十次会议决议公告 本公司及董事会全体成员保证信息披露的内容真实、准确和完整，没有虚假 记载、误导性陈述或者重大遗漏。 一、董事会会议召开情况 广东奥飞数据科技股份有限公司（以下简称"公司"或"奥飞数据"）第四届董 事会第二十次会议（以下简称"会议 ...

RSM 容诚 前次募集资金使用鉴证报告 广东奥飞数据科技股份有限公司 容诚专字|2025|510Z0387 号 容诚会计师事务所(特殊普通合伙) 中国 · 北京 您可使用手机"扫一扫"或进入"注册会计师行业统一监管平台（http://acc.mof.gov.cn）"进 出用最 报告编码:京25E9NZ 容 诚 目 录 | 序号 | K 容 | 项码 | | --- | --- | --- | | 1 | 前次募集资金使用情况鉴证报告 | 1-3 | | 2 | 前次募集资金使用情况专项报告 | 1-22 | 前次募集资金使用情况鉴证报告 容诚专字[2025]510Z0387 号 广东奥飞数据科技股份有限公司全体股东: 我们审核了后附的广东奥飞数据科技股份有限公司(以下简称"奥飞数据") 董事会编制的截至 2025 年 3 月 31 日止的《前次募集资金使用情况专项报告》。 一、 对报告使用者和使用目的的限定 本鉴证报告仪供奥飞数据为申请向特定对象发行 A 股股票之目的使用,不得 用作任何其他目的。我们同意将本鉴证报告作为奥飞数据申请向特定对象发行 Ａ 股股票所必备的文件,随其他申报材料一起上报。 二、 董事会 ...

Investment Rating - The report maintains a "Buy" rating for the company, with a target price not specified [8]. Core Views - The company is expected to achieve significant revenue growth, with a projected revenue of 2.165 billion yuan in 2024, representing a year-on-year increase of 62.18% [1]. - The company's EBITDA for 2024 is forecasted to be 820 million yuan, an increase of 34.16% year-on-year, indicating strong growth momentum [4]. - The demand for IDC services and the expansion of computing power business are driving high growth potential for the company [1][7]. Revenue Growth - The company reported a revenue of 584 million yuan in Q4 2024, a year-on-year increase of 97.35%, and 536 million yuan in Q1 2025, a year-on-year increase of 40.62% [2]. Profitability Metrics - The gross margin for Q4 2024 was 28.69%, showing a year-on-year increase of 2.98 percentage points, while Q1 2025 gross margin improved to 31.58% [3]. - The net profit attributable to the parent company for Q1 2025 was 52 million yuan, reflecting a slight year-on-year increase of 2.47% despite a high base from the previous year [5]. Expansion Capacity - The company has delivered 43,000 cabinets as of 2024, with plans for further expansion in key locations, including multiple data centers expected to be delivered in 2025 [6]. Computing Power Business - The company’s computing power business is anticipated to grow rapidly, driven by increasing demand from cloud vendors and advancements in AI technology [7]. Financial Forecasts - The net profit attributable to the parent company is adjusted to 200 million yuan for 2025 and 290 million yuan for 2026, with an expected net profit of 410 million yuan in 2027 [8].

Investment Rating - The report maintains a "Buy" rating for the company, with a target price not specified [8]. Core Views - The company is expected to achieve significant revenue growth, with a projected revenue of 2.165 billion yuan in 2024, representing a year-on-year increase of 62.18% [1]. - The company's EBITDA for 2024 is forecasted to be 820 million yuan, an increase of 34.16% year-on-year, indicating strong operational momentum [4]. - The demand for IDC services and the expansion of computing power business are driving high growth potential for the company [1][7]. Revenue Growth - The company reported a revenue of 584 million yuan in Q4 2024, a year-on-year increase of 97.35%, and 536 million yuan in Q1 2025, a growth of 40.62% [2]. Profitability Metrics - The gross margin for Q4 2024 was 28.69%, showing a year-on-year increase of 2.98 percentage points, while Q1 2025 saw a gross margin of 31.58%, up 0.5 percentage points year-on-year [3]. - The net profit attributable to the parent company for Q1 2025 was 52 million yuan, reflecting a slight year-on-year increase of 2.47% despite a high comparative base from the previous year [5]. Expansion Capacity - The company has delivered 43,000 cabinets as of 2024, all located in prime areas, indicating strong expansion capabilities [6]. - New data centers are expected to be delivered in 2025, enhancing the company's capacity to meet growing demand [6]. Computing Power Business - The company's computing power business is anticipated to grow rapidly, driven by increasing demand from cloud vendors and advancements in AI technology [7]. Profit Forecast and Investment Suggestions - The net profit forecast for 2025 is adjusted to 200 million yuan, with expectations of 290 million yuan in 2026 and 410 million yuan in 2027, reflecting a strong growth trajectory [8].

中金研究 数据中心板块从24年年末开始估值提振明显，在25年2月后又经历了大幅回调，本篇报告我们对数据中心板块近期估值表现进行复盘，并对近期投资人 较为关心的问题进行梳理和分析。 点击小程序查看报告原文 Abstract 摘要 数据中心公司提供服务器托管服务，当前在手订单有望交付支撑未来1-2年业绩增速逐年提升，新签价格尚未提升，但项目回报率有望先于价格改善。 1）数据中心企业以服务器托管为核心，通过提供场地、电力、制冷及网络服务收取租金，通常不参与算力租赁与服务器采购；2）因采用租金模式，数据 中心业绩波动或小于下游资本开支波动，但受益于互联网厂商资本开支提升，具备竞争力数据中心公司AI相关订单明显增长，在手订单能够支撑未来1-2 年业绩增长且业绩增速上呈现25年高于24年、26年高于25年；3）2021-2023年行业供过于求致新签订单租金下行，当前数据中心公司议价权有所提升，我 们认为签约周期延长、优惠期缩短与上架加速有望使得项目IRR先行于行业新签价格提升出现。 受旺盛订单拉动，数据中心资本开支进入上行通道，多元融资渠道支撑资本开支扩张，REITs项目有助于资金回笼提升经营稳定性。 1）数据中心公司需 ...

点击上方"公众号"可订阅哦！ 兴业证券计算机小组 蒋佳霖/孙乾/ 杨本鸿/ 陈鑫/张旭光/杨海盟/桂杨 数据来源:Wind,兴业证券经济与金融研究院整理 图 2、计算机行业的标准配置比例 4. 98 4. 58% 5% 3. 86% . 57% 4 4. 11% 3. 57% 4. 18% 4. 04% 3. 36% 56% 3. 54% 23% 4% 3. 3.52% 3, 2. 919 2. 86! 3.09 2. 68% 2- 71 67% 3% 2. 19% 2. 29% 2. 60% 2. 50% 2. 08% 1_38% 1. 65% 2% 1.4 1. 44% 1. 36% 1. 29% 1% 14% 13. 36% 11. 52% 12% 11. 30% 10% 8. 97% 8. 84% 7. 88% 7.72% 8% 7. 50% 6. 3 6. 75% 6. 119 6. 51% 696 4. 67% 5. 00% 4. 80% 4. 35% 4. 8RW 01% 4 496 4. 29% 4. 44% 3.64% A 149 3.78% 3.19% 3. 24% 2. 72% 2. 6 ...

奥飞数据 2025042220250416 摘要 • 奥飞数据 2024 年利润下滑，受新增固定资产折旧、财务费用及资产减值 影响，但 2025 年一季度收入同比增长超 40%，IDC 业务环比增长显著， 利润同比提升，但受所得税收益变化影响。 • 奥飞数据业绩增长得益于人工智能行业发展推动 IDC 需求增加，以及公司 前期高资本性开支和充足的资金支持，使其在重资产行业中占据优势。 • 截至 2025 年一季度末，奥飞数据累计运营机柜达 235-240 兆瓦，计划后 续交付廊坊固安、天津一期及河北保定项目，预计新增 IT 容量约 100 兆 瓦，年底运营机柜容量达 340 兆瓦左右。 • 奥飞数据采取"广积粮，高筑墙"战略，通过融资储备资金，并在核心区 域储备资源，以快速响应 AI 时代需求，实现快速交付。 • 2026 年奥飞数据重点项目将进入收尾阶段，预计交付超过 200 兆瓦，全 部项目完成交付，数据中心行业需求端拉动明显，上游设备涨价，国家收 紧 IDC 审批。 • 2025 年一季度 IDC 业务毛利率在 30%以上，剔除贸易类业务后，毛利率 较去年同期有所提升，大约在 32%左右。研发费用显著增长 ...

Core Viewpoint - The company, AoFei Data, has experienced a doubling of revenue from 2022 to 2024, but its net profit has decreased by 25% during the same period, indicating a concerning trend of rising costs outpacing revenue growth [1][4]. Revenue and Profit Summary - In 2024, AoFei Data reported revenue of 2.165 billion yuan, a 62.18% increase from the previous year, while net profit was 124 million yuan, down 12.2% year-on-year [1][4]. - The company's revenue for 2022, 2023, and 2024 was 1.097 billion yuan, 1.335 billion yuan, and 2.165 billion yuan respectively, showing consistent growth, while net profit figures were 166 million yuan, 141 million yuan, and 124 million yuan, reflecting a downward trend [4][6]. - The first quarter of 2025 showed revenue of 536 million yuan, a 40.62% increase year-on-year, and net profit of 51.75 million yuan, up 2.47% [4]. Business Segments and Margins - Revenue in 2024 was derived from four main segments: IDC services (64.05%), other internet services (25.83%), distributed photovoltaic energy-saving services (4.07%), and optical module sales (6.05%) [6]. - The gross margins for IDC services and other internet services were 29.7% and 16.15% respectively, both showing increases from the previous year [6]. Expense and Debt Analysis - AoFei Data's expenses have risen significantly, with financial expenses increasing from 139 million yuan in 2023 to 224 million yuan in 2024, a 61.12% rise, primarily due to increased financing [7]. - Research and development expenses surged from 25.84 million yuan to 66.57 million yuan, marking a 157.6% increase as the company intensified its R&D efforts [7]. - The company's asset-liability ratio increased from 64.08% in 2023 to 71.12% in 2024, indicating a growing debt burden [8]. Strategic Transactions - In 2024, AoFei Data acquired 70% of Sichuan Huatuo for 1.174 billion yuan and later sold the same stake for 1.3 billion yuan, indicating a strategic move to focus on core business areas and improve liquidity [9]. - The sale of Sichuan Huatuo was aimed at reducing the company's asset-liability ratio and reallocating funds to core operations [9]. Project Development - The company is actively developing large data center projects in locations such as Langfang, Guangzhou, Tianjin, and Chengdu, with significant investments already made [10]. - As of the latest reports, the Guangzhou Nansha data center has seen an investment of 1.114 billion yuan with revenue of 231 million yuan, while the Langfang Gu'an data center has received 2.814 billion yuan with revenue of 514 million yuan [10].