{"F": {"ts_code": "US.CTW", "name": "CTW", "mkt": "US", "ccy": "美元", "sw1": "电子游戏与多媒体", "sw2": "电子游戏与多媒体", "sw3": "", "ind": "电子游戏与多媒体", "fin_source": "futu", "market": "NASDAQ", "list_date": "20250806", "is_fin": false, "roles": {"fin": false, "commodity": false, "precious": false, "regulated": false, "hard": false, "growth": true}, "province": null, "main_business": "", "introduction": "", "close": 2.4, "pe_ttm": 72.727, "pb": 4.006, "dv_ttm": 0.0, "total_mv": 14976.0, "trade_date": "20260904", "years": ["最近年报"], "multi_year": false, "period": "最近年报", "gm_series": [75.6], "rev_series": [0.9], "np_series": [0.0], "roe_series": [14.9], "rev_ttm": 0.9, "np_ttm": 0.0, "ocf_ttm": -0.0, "fcf_ttm": null, "fcf_yield": null, "ocf_yield": -1.7, "gm_median": 75.6, "gm_std": null, "gm_stab": null, "gm_chg_2022": null, "npm_median": 4.2, "roe_median": 14.9, "commodity": false, "hard_ratio": 8.5, "fix_assets": 0.0, "hard_note": "PP&E 毛额 × 0.5 近似净额", "goodwill_ratio": null, "pb_calc": null, "capex_dep": null, "interest_debt": null, "debt_ebitda": null, "ebitda": 0.0, "debt_ratio": 40.5, "debt_mv": null, "payout": 0.0, "div_years": 0, "rev_cagr3": null, "np_cagr3": null, "rev_yoy": 32.1, "np_yoy": -36.0, "np_vol": null, "loss_years": 0, "far_share": 93.0, "earn_yield": 1.4, "consensus_n": 0, "fwd_pe": null, "fwd_pe2": null, "fwd_g1": null, "fwd_g2": null, "peg": null, "consensus_disp": null, "mainbz": [], "ret_prev_year": null, "ret_prev2_year": null, "ret_pivot": null, "prev_year": "", "prev2_year": "", "ret_ytd": 38.7, "ret_20": -3.2, "ret_60": 13.2, "ret_120": 19.4, "ret_250": 22.4, "mdd_250": null, "vol_250": null, "pos_52w": 76.4, "eps": 0.064}, "S": {"duration": 84, "pricing": 70, "hard": 14, "bondness": 13}, "label": "纯久期", "tags": [], "text": {"像什么": ["PE TTM 72.7 倍,估值里约 93% 来自 5 年后的假设;固定资产占比 8%,几乎没有重置成本可言。", "贴现率每升 1 个百分点,杀伤按 PE 线性放大;这是纯数学,与基本面好坏无关。"], "为什么(不)算钱的替代品": "只占定价权一条(毛利率 75.6%),硬资产占比 8%。分子能跟上通胀,但没有重置成本对冲;按'定价权·品牌'看,不按硬资产看。", "加息期怎么走": "加息期第一个被砸的就是它;拥挤龙头先被砸,那正是建仓窗口,但要等放水信号,别用最贵的票坐车。", "四问": [["当前 FCF 能覆盖多少市值?", "经营现金流/市值 -1.7%(futu 无资本开支,FCF 按经营现金流 × 0.7 近似)。极低或为负。"], ["能否每年提价而不掉量?", "毛利率最新年报 75.6%。能。"], ["资产重置成本随通胀涨吗?", "固定资产占总资产 8%。没有资产可言。"], ["估值里多少来自 5 年后的故事?", "按 PE 72.7 倍 粗算,约 93%(1 − 5/PE)。>70%,把 5 年后的假设砍一半,这个股票值多少钱?"]], "价格行为": "近一年 22%,现价在 52 周高点的 76%;近 20 / 60 / 120 日 -3% / 13% / 19%。", "行业对照": ["同富途行业「电子游戏与多媒体」21 家中位:PE 8.7 / 股息率 0.0% / 毛利率 64.3% / 固定资产占比 5% / 分红率 0%。", "CTW:PE 比行业中位高 64.0倍;股息率 与行业中位持平;毛利率 比行业中位高 11.3个百分点;固定资产占比 比行业中位高 3.9个百分点。"]}}