{"F": {"ts_code": "US.DOCN", "name": "DigitalOcean", "mkt": "US", "ccy": "美元", "sw1": "软件基础设施", "sw2": "软件基础设施", "sw3": "", "ind": "软件基础设施", "fin_source": "futu", "market": "NYSE", "list_date": "20210324", "is_fin": false, "roles": {"fin": false, "commodity": false, "precious": false, "regulated": false, "hard": false, "growth": true}, "province": null, "main_business": "", "introduction": "", "close": 112.47, "pe_ttm": 51.122, "pb": 14.207, "dv_ttm": 0.0, "total_mv": 1322417.19885, "trade_date": "20260904", "years": ["最近年报"], "multi_year": false, "period": "最近年报", "gm_series": [59.9], "rev_series": [9.0], "np_series": [2.6], "roe_series": [0.0], "rev_ttm": 9.0, "np_ttm": 2.4, "ocf_ttm": 3.1, "fcf_ttm": null, "fcf_yield": null, "ocf_yield": 2.3, "gm_median": 59.9, "gm_std": null, "gm_stab": null, "gm_chg_2022": null, "npm_median": 28.8, "roe_median": 0.0, "commodity": false, "hard_ratio": 37.5, "fix_assets": 6.5, "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": 3.6, "debt_ratio": 101.6, "debt_mv": null, "payout": 0.0, "div_years": 0, "rev_cagr3": null, "np_cagr3": null, "rev_yoy": 15.5, "np_yoy": 206.8, "np_vol": null, "loss_years": 0, "far_share": 90.0, "earn_yield": 2.0, "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": 133.7, "ret_20": -9.4, "ret_60": -34.4, "ret_120": 56.2, "ret_250": 237.6, "mdd_250": null, "vol_250": null, "pos_52w": 60.0, "eps": 2.52}, "S": {"duration": 72, "pricing": 62, "hard": 60, "bondness": 13}, "label": "成长兑现", "tags": [], "text": {"像什么": ["盈利在追估值:最新净利润同比 207%,PE TTM 51.1 倍,历史 PEG(PE ÷ 最新增速)0.25。", "经营现金流 3.1 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": "硬资产占比 38%、毛利率 59.9% 两条都占,但所在行业(软件基础设施)不在硬资产名单里(医药/科技的固定资产是产能不是储量),按主标签看。", "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 2.3%(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 59.9%。能。"], ["资产重置成本随通胀涨吗?", "固定资产占总资产 38%。涨。"], ["估值里多少来自 5 年后的故事?", "按 PE 51.1 倍 粗算,约 90%(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 238%,现价在 52 周高点的 60%;近 20 / 60 / 120 日 -9% / -34% / 56%。", "行业对照": ["同富途行业「软件基础设施」176 家中位:PE 24.0 / 股息率 0.0% / 毛利率 56.4% / 固定资产占比 4% / 分红率 0%。", "DigitalOcean:PE 比行业中位高 27.1倍;股息率 与行业中位持平;毛利率 比行业中位高 3.5个百分点;固定资产占比 比行业中位高 33.1个百分点。"]}}