{"F": {"ts_code": "US.IDA", "name": "Idacorp", "mkt": "US", "ccy": "美元", "sw1": "受监管电力", "sw2": "受监管电力", "sw3": "", "ind": "受监管电力", "fin_source": "futu", "market": "NYSE", "list_date": null, "is_fin": false, "roles": {"fin": false, "commodity": false, "precious": false, "regulated": true, "hard": false, "growth": false}, "province": null, "main_business": "", "introduction": "", "close": 135.7, "pe_ttm": 22.504, "pb": 2.079, "dv_ttm": 2.58, "total_mv": 784916.5235100001, "trade_date": "20260904", "years": ["最近年报"], "multi_year": false, "period": "最近年报", "gm_series": [19.8], "rev_series": [18.1], "np_series": [3.2], "roe_series": [9.4], "rev_ttm": 18.1, "np_ttm": 3.4, "ocf_ttm": 4.8, "fcf_ttm": null, "fcf_yield": null, "ocf_yield": 6.1, "gm_median": 19.8, "gm_std": null, "gm_stab": null, "gm_chg_2022": null, "npm_median": 17.9, "roe_median": 9.4, "commodity": false, "hard_ratio": 50.0, "fix_assets": 48.7, "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": 7.4, "debt_ratio": 65.0, "debt_mv": null, "payout": 58.0, "div_years": 1, "rev_cagr3": null, "np_cagr3": null, "rev_yoy": -0.7, "np_yoy": 11.8, "np_vol": null, "loss_years": 0, "far_share": 78.0, "earn_yield": 4.4, "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": 9.2, "ret_20": -4.3, "ret_60": -3.6, "ret_120": -3.7, "ret_250": 12.6, "mdd_250": null, "vol_250": null, "pos_52w": 88.1, "eps": 5.9}, "S": {"duration": 43, "pricing": 42, "hard": 80, "bondness": 49}, "label": "债券代理股", "tags": [], "text": {"像什么": ["现金流像票息:最新一年营收增速 -0.7%、净利润增速 11.8%,没有增长故事。", "分红率 58%、股息率 2.6%,每年派多少钱几乎可以预测。", "杠杆:资产负债率 65%(futu 无有息负债明细)。利率升财务费用直接吃利润。", "定价方式是利差:市场看的是股息率 2.6% 比十年期国债高多少。PE 22.5 倍 倒过来就是 4.4% 的盈利收益率,这是债的定价。"], "为什么(不)算钱的替代品": "只占硬资产一条(占比 50%),没有定价权:毛利率最新年报 19.8%。通胀来了成本转嫁不出去,利润跟不上通胀。这是陷阱不是保护。 另外它被市场当长债替代品交易:利率上行时跟长债一起跌,不跟硬资产一起涨,这个标签贴错会亏钱。", "加息期怎么走": "加息期跟长债走,承压;国内降息周期反而受益。拿它盯国内十年期国债收益率,不要盯黄金和美元。", "四问": [["当前 FCF 能覆盖多少市值?", "经营现金流/市值 6.1%(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 19.8%。不能。"], ["资产重置成本随通胀涨吗?", "固定资产占总资产 50%。涨。"], ["估值里多少来自 5 年后的故事?", "按 PE 22.5 倍 粗算,约 78%(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 13%,现价在 52 周高点的 88%;近 20 / 60 / 120 日 -4% / -4% / -4%。", "行业对照": ["同富途行业「受监管电力」43 家中位:PE 19.0 / 股息率 3.2% / 毛利率 45.0% / 固定资产占比 50% / 分红率 66%。", "Idacorp:PE 比行业中位高 3.5倍;股息率 比行业中位低 0.6个百分点;毛利率 比行业中位低 25.2个百分点;固定资产占比 与行业中位持平。"]}}