{"F": {"ts_code": "US.PEP", "name": "百事可乐", "mkt": "US", "ccy": "美元", "sw1": "非酒精饮料", "sw2": "非酒精饮料", "sw3": "", "ind": "非酒精饮料", "fin_source": "futu", "market": "NASDAQ", "list_date": null, "is_fin": false, "roles": {"fin": false, "commodity": false, "precious": false, "regulated": false, "hard": true, "growth": false}, "province": null, "main_business": "", "introduction": "", "close": 137.63, "pe_ttm": 18.038, "pb": 8.5, "dv_ttm": 4.18, "total_mv": 18785002.512754, "trade_date": "20260904", "years": ["最近年报"], "multi_year": false, "period": "最近年报", "gm_series": [54.1], "rev_series": [939.2], "np_series": [83.0], "roe_series": [42.9], "rev_ttm": 939.2, "np_ttm": 104.5, "ocf_ttm": 134.6, "fcf_ttm": null, "fcf_yield": null, "ocf_yield": 7.2, "gm_median": 54.1, "gm_std": null, "gm_stab": null, "gm_chg_2022": null, "npm_median": 8.8, "roe_median": 42.9, "commodity": false, "hard_ratio": 30.0, "fix_assets": 310.1, "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": 155.4, "debt_ratio": 80.9, "debt_mv": null, "payout": 75.0, "div_years": 1, "rev_cagr3": null, "np_cagr3": null, "rev_yoy": 2.3, "np_yoy": -13.8, "np_vol": null, "loss_years": 0, "far_share": 72.0, "earn_yield": 5.5, "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": -1.2, "ret_20": 0.1, "ret_60": -3.6, "ret_120": -10.9, "ret_250": 1.1, "mdd_250": null, "vol_250": null, "pos_52w": 82.7, "eps": 6.0}, "S": {"duration": 36, "pricing": 59, "hard": 48, "bondness": 64}, "label": "债券代理股", "tags": ["钱的替代品", "现金流红利", "股息率≥4%"], "text": {"像什么": ["现金流像票息:最新一年营收增速 2.3%、净利润增速 -13.8%,没有增长故事。", "分红率 75%、股息率 4.2%,每年派多少钱几乎可以预测。", "杠杆:资产负债率 81%(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 4.2% 比十年期国债高多少。PE 18.0 倍 倒过来就是 5.5% 的盈利收益率,这是债的定价。"], "为什么(不)算钱的替代品": "硬资产占比 30%、毛利率 54.1% 两条都占,但所在行业(非酒精饮料)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。 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 7.2%(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 54.1%。能。"], ["资产重置成本随通胀涨吗?", "固定资产占总资产 30%。涨。"], ["估值里多少来自 5 年后的故事?", "按 PE 18.0 倍 粗算,约 72%(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 1%,现价在 52 周高点的 83%;近 20 / 60 / 120 日 0% / -4% / -11%。", "行业对照": ["同富途行业「非酒精饮料」19 家中位:PE 26.4 / 股息率 0.0% / 毛利率 39.7% / 固定资产占比 18% / 分红率 19%。", "百事可乐:PE 比行业中位低 8.4倍;股息率 比行业中位高 4.2个百分点;毛利率 比行业中位高 14.4个百分点;固定资产占比 比行业中位高 12.5个百分点。"]}}