奥飞数据（300738）：EBITDA快速增长，2025进入交付大年

Investment Rating - The investment rating for the company is "Buy" and is maintained [9] Core Insights - The company has achieved rapid growth in revenue and EBITDA due to the delivery of new data centers and increased rack utilization, alongside the development of computing equipment and computing leasing business. However, profits are temporarily affected by increased depreciation and financial expenses. The company is continuously advancing core regional reserve project construction and is expected to enter a significant delivery year in 2025. The company is seizing the current AI demand explosion, focusing on "ensuring delivery and promoting rack utilization," with new project construction and delivery becoming the core growth points for the future [2][12]. Financial Performance Summary - In 2024, the company achieved revenue of 2.165 billion yuan, a year-on-year increase of 62.2%, while the net profit attributable to the parent company was 124 million yuan, a year-on-year decline of 12.2%. In Q1 2025, the company reported revenue of 536 million yuan, a year-on-year increase of 40.6%, and a net profit of 52 million yuan, a year-on-year increase of 2.5% [6][12]. Business Development Summary - The company is actively advancing the construction of core regional reserve projects, with several data centers expected to be delivered in 2025. By the end of 2024, the total number of operational self-built data center racks exceeded 43,000. The company anticipates delivering three data centers in Langfang, Tianjin, and Hebei in 2025, which will become the main growth drivers for the business [12][12]. Future Profit Forecast - The company forecasts net profits attributable to the parent company for 2025-2027 to be 217 million yuan, 346 million yuan, and 528 million yuan, corresponding to year-on-year growth rates of 75.2%, 59.1%, and 52.6%, with corresponding P/E ratios of 104x, 65x, and 43x [12][12].