WEIXING(SZ:002003) Huaxin Securities·2025-09-29 08:49Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Insights - The company has set clear performance growth targets for the next three years, with a stable growth outlook from 2026 to 2028. The average net profit for the years 2022-2024 is set at 565 million yuan, with growth rates for 2026, 2027, and 2028 targeted at no less than 16.52%, 24.22%, and 33.84% respectively, leading to net profit targets of 658 million yuan, 701 million yuan, and 756 million yuan [5][6] - The company has a strong track record of exceeding performance targets in previous incentive plans, indicating a robust management strategy and confidence in future growth [6] - The company is focusing on global expansion and leveraging its incentive mechanisms to drive long-term growth, despite facing short-term pressures from tariff policies and weak downstream demand [7] Summary by Sections Performance Targets - The sixth equity incentive plan covers the years 2026 to 2028, involving 197 participants, an increase from 161 in the previous plan. The plan proposes to grant 23 million restricted shares, accounting for 1.97% of the total share capital [5] - The company aims for a compound annual growth rate (CAGR) of 7.17% from 2026 to 2028 [5] Historical Performance - The previous incentive plan (2021-2025) saw all annual targets exceeded, with an average performance exceeding targets by 15.28% from 2021 to 2024 [6] Long-term Strategy - The company is committed to expanding its zipper business globally and enhancing its international presence, supported by a customer-oriented corporate culture and effective management systems [7] - The equity incentive mechanism is expected to align team goals and enhance the company's ability to manage short-term risks while supporting sustainable, high-quality development [8] Financial Forecast - Revenue projections for 2025-2027 are 4.879 billion yuan, 5.371 billion yuan, and 5.994 billion yuan respectively, with earnings per share (EPS) of 0.57 yuan, 0.61 yuan, and 0.68 yuan. The current stock price corresponds to price-to-earnings (P/E) ratios of 17.4, 16.3, and 14.7 times [9]