Investment Rating - The report maintains an "Outperform" rating for the company [4][9]. Core Insights - The company is projected to achieve revenues of RMB 2.58 billion, RMB 3.40 billion, and RMB 4.61 billion for the years 2025 to 2027, with corresponding EPS of RMB 0.21, RMB 0.32, and RMB 0.47 [4][9]. - The EBITDA is expected to be RMB 1.17 billion, RMB 1.55 billion, and RMB 2.02 billion for the same period [4][9]. - The target price is set at RMB 29.78, based on a 25x EV/EBITDA multiple for 2025, reflecting the company's superior EBITDA growth compared to peers [4][9]. Financial Summary - For the first three quarters of 2025, the company reported revenues of RMB 1.82 billion, a year-on-year increase of 15.33%, and a net profit attributable to shareholders of RMB 145 million, up 37.29% year-on-year [4][10]. - The gross profit margin (GPM) for the same period was 34.99%, an increase of 9.44 percentage points year-on-year [4][10]. - In Q3 2025, revenues reached RMB 676 million, representing a year-on-year growth of 29.86% and a quarter-on-quarter increase of 10.38% [10]. - The net profit attributable to shareholders in Q3 was RMB 58 million, up 90.36% year-on-year and 59.21% quarter-on-quarter, with a GPM of 37.55% [10]. Asset and Construction Insights - As of the end of Q3 2025, fixed assets increased by RMB 1.56 billion to RMB 9.44 billion, indicating continued asset delivery [10]. - The construction in progress remained high at RMB 1.78 billion, providing assurance for future growth [10].
奥飞数据（300738）：2025 年三季报点评：业绩加速，Q3再度新增交付