深圳威迈斯新能源（集团）股份有限公司 深圳威迈斯新能源（集团）股份有限公司 2025 年限制性股票激励计划实施考核管理办法 一、考核目的 进一步建立健全公司激励约束机制，保证公司激励计划的顺利实施，并在最 大程度上发挥股权激励的作用，进而确保公司发展战略和经营目标的实现。 二、考核原则 考核评价必须坚持公正、公开、公平的原则，严格按照本办法和考核对象的 业绩进行评价，以实现激励计划与激励对象工作业绩、贡献紧密结合，从而提高 公司整体业绩，实现公司与全体股东利益最大化。 2025 年限制性股票激励计划实施考核管理办法 深圳威迈斯新能源（集团）股份有限公司（以下简称"公司"）为进一步健 全公司长效激励机制，吸引和留住优秀人才，充分调动公司核心团队的积极性， 有效地将股东利益、公司利益和核心团队个人利益结合在一起，使各方共同关注 公司的长远发展，在充分保障股东利益的前提下，按照收益与贡献对等的原则， 公司拟实施 2025 年限制性股票激励计划（以下简称"激励计划"或"限制性股 票激励计划"）。 为保证本激励计划的顺利实施，现根据《中华人民共和国公司法》《上市公 司股权激励管理办法》《上海证券交易所科创板股票上市规则 ...

证券代码：688612 证券简称：威迈斯 公告编号：2025-031 深圳威迈斯新能源（集团）股份有限公司 关于召开2025年第三次临时股东大会的通知 本公司董事会及全体董事保证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、准确性和完整性依法承担法律责任。 重要内容提示： 一、召开会议的基本情况 （一）股东大会类型和届次 2025年第三次临时股东大会 （二）股东大会召集人：董事会 （五）网络投票的系统、起止日期和投票时间。 网络投票系统：上海证券交易所股东大会网络投票系统 网络投票起止时间：自2025 年 5 月 23 日 至2025 年 5 月 23 日 （三）投票方式：本次股东大会所采用的表决方式是现场投票和网络投票相 结合的方式 （四）现场会议召开的日期、时间和地点 召开日期时间：2025 年 5 月 23 日 15 点 00 分 召开地点：公司会议室（深圳市南山区北环路第五工业区风云科技大楼 501 之一） 采用上海证券交易所网络投票系统，通过交易系统投票平台的投票时间为股 东大会召开当日的交易时间段，即 9:15-9:25，9:30-11:30，13:00-15:00；通 ...

董事会薪酬与考核委员会关于公司 2025 年限制性股票激励计划 相关事项的核查意见 深圳威迈斯新能源（集团）股份有限公司（以下简称"公司"）董事会薪酬 与考核委员会（以下简称"薪酬与考核委员会"）依据《中华人民共和国公司法》 （以下简称"公司法"）《中华人民共和国证券法》（以下简称"《证券法》"）《上 市公司股权激励管理办法》（以下简称"《管理办法》"）《上海证券交易所科创板 股票上市规则》（以下简称"《上市规则》"）《科创板上市公司自律监管指南第 4 号——股权激励信息披露》等相关法律、法规及规范性文件和《公司章程》的有 关规定，对公司《2025 年限制性股票激励计划（草案）》（以下简称"《激励计划 （草案）》"）进行了核查，发表核查意见如下： 1、公司不存在《管理办法》等法律、法规规定的禁止实施股权激励计划的 情形，包括： （1）最近一个会计年度财务会计报告被注册会计师出具否定意见或者无法 表示意见的审计报告； （2）最近一个会计年度财务报告内部控制被注册会计师出具否定意见或无 法表示意见的审计报告； （3）上市后最近 36 个月内出现过未按法律法规、公司章程、公开承诺进行 利润分配的情形； （4）法律法 ...

证券代码：688612 证券简称：威迈斯 公告编号：2025-029 深圳威迈斯新能源（集团）股份有限公司 第三届董事会第四次会议决议公告 本公司董事会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、准确性和完整性依法承担法律责任。 一、董事会会议召开情况 深圳威迈斯新能源（集团）股份有限公司（以下简称"公司"）第三届董事 会第四次会议，于 2025 年 4 月 27 日发出会议通知，并于 2025 年 5 月 7 日以现 场与通讯表决相结合的方式召开。本次会议应参与董事 7 名，实际参与董事 7 名。董事长万仁春先生主持本次会议，董事会会议的召集、召开及表决程序符合 国家有关法律、法规及《公司章程》的规定。 二、董事会会议审议情况 本次会议审议通过了如下议案： （一）审议通过《公司 2025 年限制性股票激励计划（草案）及其摘要》 为进一步建立、健全公司长效激励约束机制，吸引和留住优秀人才，充分调 动公司员工的积极性，有效地将股东利益、公司利益和员工个人利益结合在一起， 使各方共同关注公司的长远发展，确保公司经营目标的实现，公司在保障股东利 益的前提下，按照收益与贡 ...

证券代码：688612 证券简称：威迈斯 深圳威迈斯新能源（集团）股份有限公司 2024 年年度股东大会 会议资料 二零二五年五月 | 2024 | 年年度股东大会会议议程 5 | | | --- | --- | --- | | 2024 | 年年度股东大会会议议案 7 | | | | 议案一：《公司 2024 年年度报告全文及其摘要》 | 7 | | | 议案二：《公司 年度董事会工作报告》 2024 | 8 | | | 议案三：《公司 2024 年度监事会工作报告》 | 15 | | | 议案四：《公司 年度财务决算报告》 19 2024 | | | | 议案五：《公司 2025 年度财务预算报告》 23 | | | | 议案六：《公司 年度利润分配预案》 25 2024 | | | | 议案七：《关于公司 2025 年度申请综合授信额度及担保额度预计的预案》 27 | | | | 议案八：《关于公司 年度董事薪酬方案的议案》 2025 | 31 | | | 议案九：《关于公司 2025 年度监事薪酬方案的议案》 | 32 | | | 议案十：《关于拟续聘会计师事务所的议案》 | 33 | 深圳威迈斯新能 ...

| [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 5,523 | 6,372 | 7,530 | 8,988 | 10,558 | | 同比（%） | 44.09 | 15.39 | 18.16 | 19.37 | 17.47 | | 归母净利润（百万元） | 502.40 | 400.18 | 514.81 | 658.55 | 851.99 | | 同比（%） | 70.47 | (20.34) | 28.64 | 27.92 | 29.37 | | EPS-最新摊薄（元/股） | 1.19 | 0.95 | 1.22 | 1.56 | 2.02 | | P/E（现价&最新摊薄） | 20.31 | 25.50 | 19.82 | 15.49 | 11.98 | [Table_Tag] [Table_Summary] 投资要点 证券研究报告·公司点评报告·汽车零部件 威迈斯（688612） 2024 年年报&2025 年一季 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company's 2024 annual report and 2025 Q1 report performance met expectations, with 2024 revenue of 6.4 billion and a year-on-year increase of 15%. However, the net profit attributable to shareholders decreased by 20% to 400 million [7] - The product structure is continuously optimized, with high growth expected from 800V products and overseas markets in 2025, which is anticipated to enhance profitability [7] - The company has stable market share in the power supply segment and significant growth in the electric drive business, with a projected revenue increase of 15% for electric drive products in 2025 [7] Financial Performance Summary - Total revenue for 2023 is projected at 5.523 billion, with a year-on-year growth of 44.09%. For 2024, revenue is expected to reach 6.372 billion, reflecting a 15.39% increase [1] - The net profit attributable to shareholders is forecasted to be 502.4 million for 2023, decreasing to 400.18 million in 2024, a decline of 20.34% [1] - The earnings per share (EPS) is expected to be 1.19 in 2023, dropping to 0.95 in 2024, before recovering to 1.22 in 2025 [1] Market Data Summary - The closing price of the company's stock is 24.24 yuan, with a market capitalization of 10.204 billion [5] - The price-to-earnings (P/E) ratio is currently 20.31, projected to decrease to 11.98 by 2027 [1][8] - The company has a net asset value per share of 7.94 yuan and a debt-to-asset ratio of 54.95% [6] Research Insights - The company’s revenue from vehicle power supplies in 2024 is expected to be 5.1 billion, with a 4% year-on-year increase, while electric drive revenue is projected to grow by 418% to 9.6 billion [7] - The average selling price of vehicle power supplies is expected to stabilize in 2025, with a projected gross margin increase due to new product launches and international sales [7] - R&D investment is growing rapidly, with operating cash flow increasing by 41% in 2024 [7]

证券代码：688612 证券简称：威迈斯 公告编号：2025-028 深圳威迈斯新能源（集团）股份有限公司 关于以集中竞价交易方式回购股份的进展公告 本公司董事会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： | 回购方案首次披露日 | 2024/9/25 | | --- | --- | | 回购方案实施期限 | 年 月 年 月 日 2024 10 10 日~2025 10 9 | | 预计回购金额 | 5,000万元~10,000万元 | | 回购用途 | √减少注册资本 √用于员工持股计划或股权激励 | | | □用于转换公司可转债 | | | □为维护公司价值及股东权益 | | 累计已回购股数 | 2,391,331股 | | 累计已回购股数占总股本比例 | 0.5681% | | 累计已回购金额 | 60,413,817.48元 | | 实际回购价格区间 | 21.67元/股~30.39元/股 | 一、回购股份的基本情况 深圳威迈斯新能源（集团）股份有限公司（以下简称"公司"）分别于 2024 年 9 月 24 日 ...

Core Viewpoint - The company reported a revenue of 6.372 billion yuan for 2024, a year-on-year increase of 15.39%, but a net profit attributable to shareholders of 400 million yuan, a year-on-year decrease of 20.34%. For Q1 2025, revenue was 1.353 billion yuan, a year-on-year decrease of 1.02%, and net profit was 101 million yuan, a year-on-year decrease of 11.70%. The Q1 performance was below expectations due to intense market competition, but the company is expected to continue breaking through technical barriers and expanding both domestic and international markets [1]. Financial Performance - In Q4 2024, the company's gross margin and net margin decreased by 9.23 and 6.01 percentage points year-on-year, respectively. For Q1 2025, these margins decreased by 1.42 and 0.97 percentage points year-on-year. The decline in margins is primarily attributed to intensified domestic market competition [2]. - The revenue from the vehicle-mounted power supply and electric drive systems in 2024 increased by 3.53% and 418.39% year-on-year, respectively. The gross margins for these segments changed by +0.65 and -2.25 percentage points year-on-year [2]. Market Position and Trends - The trend towards integration and high voltage in the industry is evident, with the market share of multi-in-one electric drive products exceeding 25% in Q4 2024. The company’s electric drive system revenue saw a significant increase of 418.39% [3]. - The company holds a 19.00% and 29.41% market share in the Chinese passenger vehicle onboard charger and third-party supply markets, ranking second and first, respectively [3]. Domestic and International Market Strategy - The company is solidifying its domestic market presence with multiple domestic automaker partnerships, including a collaboration with SAIC Audi for its first pure electric model and project designations with Great Wall Motors [4]. - Internationally, the company has secured project designations with Renault, Aston Martin, and Ferrari, and has begun mass production deliveries to Stellantis. The construction of a production base in Thailand is underway, which will aid in global market expansion [4]. Profit Forecast and Valuation - Due to intense market competition and increased R&D investments, the company has adjusted its gross margin and operating expense assumptions. The projected net profits for 2025-2026 are 492 million yuan and 644 million yuan, representing downward adjustments of 16.49% and 15.23%, respectively. The projected net profit for 2027 is 754 million yuan, with a CAGR of 23.80% from 2025 to 2027 [5]. - The target price for the company is set at 27.15 yuan based on a PE ratio of 23.24 for 2025, down from a previous estimate of 29.66 yuan [5].

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company has shown a revenue increase of 15.39% year-on-year, reaching 6.37 billion yuan in 2024, while the net profit attributable to shareholders decreased by 20.34% to 400 million yuan [3][6] - The company is a leading third-party supplier of vehicle power systems and is making significant progress in international markets, maintaining a strong outlook for future growth [3][4] - The projected net profits for 2025 and 2026 are adjusted to 598 million yuan and 780 million yuan, respectively, with an estimated EPS of 1.42 yuan and 1.85 yuan [3][6] Financial Summary - In 2024, the company achieved a revenue of 6.37 billion yuan, with a year-on-year growth of 15.39% [3][6] - The gross margin for the vehicle power business was 18.06%, showing a slight increase of 0.65 percentage points year-on-year, while the electric drive system's gross margin was 10.18%, down by 2.25 percentage points [3] - The company’s total assets are projected to reach 10.26 billion yuan in 2025, with total liabilities of 6.39 billion yuan [8] Business Performance - The vehicle power segment generated revenue of 5.11 billion yuan in 2024, up 3.53% year-on-year, with sales volume increasing by 20.36% to 2.42 million units [3][6] - The electric drive system segment saw a remarkable revenue increase of 418.39% year-on-year, reaching 960 million yuan [3][6] - The company has established partnerships with major automotive manufacturers, including SAIC Audi and Stellantis, enhancing its market position [4]