{"F": {"ts_code": "US.DK", "name": "Delek US", "mkt": "US", "ccy": "美元", "sw1": "油气炼制与销售", "sw2": "油气炼制与销售", "sw3": "", "ind": "油气炼制与销售", "fin_source": "futu", "market": "NYSE", "list_date": null, "is_fin": false, "roles": {"fin": false, "commodity": true, "precious": false, "regulated": false, "hard": true, "growth": false}, "province": null, "main_business": "", "introduction": "", "close": 71.86, "pe_ttm": 19.687, "pb": 23.591, "dv_ttm": 1.42, "total_mv": 440014.40236400004, "trade_date": "20260904", "years": ["最近年报"], "multi_year": false, "period": "最近年报", "gm_series": [5.5], "rev_series": [107.2], "np_series": [0.4], "roe_series": [-7.6], "rev_ttm": 107.2, "np_ttm": 2.2, "ocf_ttm": 12.7, "fcf_ttm": null, "fcf_yield": null, "ocf_yield": 28.9, "gm_median": 5.5, "gm_std": null, "gm_stab": null, "gm_chg_2022": null, "npm_median": 0.4, "roe_median": -7.6, "commodity": true, "hard_ratio": 39.6, "fix_assets": 26.7, "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": 7.8, "debt_ratio": 92.0, "debt_mv": null, "payout": 28.0, "div_years": 1, "rev_cagr3": null, "np_cagr3": null, "rev_yoy": -9.5, "np_yoy": 108.3, "np_vol": null, "loss_years": 0, "far_share": 75.0, "earn_yield": 5.1, "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": 146.2, "ret_20": 22.9, "ret_60": 50.2, "ret_120": 76.3, "ret_250": 143.3, "mdd_250": null, "vol_250": null, "pos_52w": 92.8, "eps": -0.38}, "S": {"duration": 39, "pricing": 70, "hard": 63, "bondness": 31}, "label": "钱的替代品", "tags": ["成长兑现", "商品定价"], "text": {"像什么": ["硬资产:固定资产 27 亿,占总资产 40%,重置成本随通胀上升。", "定价权来自商品本身:油气炼制与销售 的价格是通胀的组成部分,利润是商品价格的函数。", "当期现金流:经营现金流/市值 28.9%,股息率 1.4%,估值里 5 年后的故事约占 75%。"], "为什么(不)算钱的替代品": "两个条件都占:硬资产(占比 40%)和定价权(商品价格)。", "加息期怎么走": "信用体制切换时一阶受益,但它是切换的 β:2025 随黄金跑过一轮的,2026 随黄金退潮。加仓看 dollar-credit 面板信号,不预判。", "四问": [["当前 FCF 能覆盖多少市值?", "经营现金流/市值 28.9%(futu 无资本开支,FCF 按经营现金流 × 0.7 近似)。覆盖高。"], ["能否每年提价而不掉量?", "毛利率最新年报 5.5%。不能。"], ["资产重置成本随通胀涨吗?", "固定资产占总资产 40%。涨。"], ["估值里多少来自 5 年后的故事?", "按 PE 19.7 倍 粗算,约 75%(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 143%,现价在 52 周高点的 93%;近 20 / 60 / 120 日 23% / 50% / 76%。 钱的替代品是体制切换的 β:过去一年已经跑过,加仓看信号。", "行业对照": ["同富途行业「油气炼制与销售」19 家中位:PE 15.0 / 股息率 1.5% / 毛利率 6.6% / 固定资产占比 34% / 分红率 28%。", "Delek US:PE 比行业中位高 4.7倍;股息率 比行业中位低 0.1个百分点;毛利率 比行业中位低 1.1个百分点;固定资产占比 比行业中位高 5.8个百分点。"]}}