{"F": {"ts_code": "US.DELL", "name": "戴尔科技", "mkt": "US", "ccy": "美元", "sw1": "计算机硬件", "sw2": "计算机硬件", "sw3": "", "ind": "计算机硬件", "fin_source": "futu", "market": "NYSE", "list_date": "20160907", "is_fin": false, "roles": {"fin": false, "commodity": false, "precious": false, "regulated": false, "hard": false, "growth": true}, "province": null, "main_business": "", "introduction": "", "close": 524.14, "pe_ttm": 30.49, "pb": -238.029, "dv_ttm": 0.44, "total_mv": 33969932.240274, "trade_date": "20260904", "years": ["最近年报"], "multi_year": false, "period": "最近年报", "gm_series": [20.0], "rev_series": [1135.4], "np_series": [59.4], "roe_series": [0.0], "rev_ttm": 1135.4, "np_ttm": 113.8, "ocf_ttm": 121.5, "fcf_ttm": null, "fcf_yield": null, "ocf_yield": 3.6, "gm_median": 20.0, "gm_std": null, "gm_stab": null, "gm_chg_2022": null, "npm_median": 5.2, "roe_median": 0.0, "commodity": false, "hard_ratio": 8.0, "fix_assets": 72.3, "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": 118.5, "debt_ratio": 102.4, "debt_mv": null, "payout": 13.0, "div_years": 1, "rev_cagr3": null, "np_cagr3": null, "rev_yoy": 18.8, "np_yoy": 29.7, "np_vol": null, "loss_years": 0, "far_share": 84.0, "earn_yield": 3.3, "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": 320.2, "ret_20": 15.5, "ret_60": 42.0, "ret_120": 236.4, "ret_250": 331.6, "mdd_250": null, "vol_250": null, "pos_52w": 98.0, "eps": 8.68}, "S": {"duration": 53, "pricing": 42, "hard": 13, "bondness": 20}, "label": "成长兑现", "tags": [], "text": {"像什么": ["盈利在追估值:最新净利润同比 30%,PE TTM 30.5 倍,历史 PEG(PE ÷ 最新增速)1.03。", "经营现金流 121.5 亿(正),没有一致预期数据,风险在增速能否延续。"], "为什么(不)算钱的替代品": "两条都不占:固定资产占比 8%,毛利率最新年报 20.0%。", "加息期怎么走": "估值不靠远期故事,加息期比纯久期抗跌;风险在订单与增速,盯业绩不盯利率。", "四问": [["当前 FCF 能覆盖多少市值?", "经营现金流/市值 3.6%(futu 无资本开支,FCF 按经营现金流 × 0.7 近似)。一般。"], ["能否每年提价而不掉量?", "毛利率最新年报 20.0%。取决于竞争。"], ["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 30.5 倍 粗算,约 84%(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 332%,现价在 52 周高点的 98%;近 20 / 60 / 120 日 16% / 42% / 236%。", "行业对照": ["同富途行业「计算机硬件」44 家中位:PE 27.0 / 股息率 0.0% / 毛利率 33.5% / 固定资产占比 10% / 分红率 0%。", "戴尔科技:PE 比行业中位高 3.5倍;股息率 比行业中位高 0.4个百分点;毛利率 比行业中位低 13.5个百分点;固定资产占比 比行业中位低 2.5个百分点。"]}}