{"F": {"ts_code": "US.VAC", "name": "万豪度假环球", "mkt": "US", "ccy": "美元", "sw1": "度假村与赌场", "sw2": "度假村与赌场", "sw3": "", "ind": "度假村与赌场", "fin_source": "futu", "market": "NYSE", "list_date": null, "is_fin": false, "roles": {"fin": false, "commodity": false, "precious": false, "regulated": false, "hard": false, "growth": false}, "province": null, "main_business": "", "introduction": "", "close": 106.62, "pe_ttm": -11.526, "pb": 1.782, "dv_ttm": 2.99, "total_mv": 366722.90184, "trade_date": "20260904", "years": ["最近年报"], "multi_year": false, "period": "最近年报", "gm_series": [37.5], "rev_series": [50.3], "np_series": [-3.1], "roe_series": [-13.9], "rev_ttm": 50.3, "np_ttm": -3.3, "ocf_ttm": 1.4, "fcf_ttm": null, "fcf_yield": null, "ocf_yield": 3.9, "gm_median": 37.5, "gm_std": null, "gm_stab": null, "gm_chg_2022": null, "npm_median": -6.1, "roe_median": -13.9, "commodity": false, "hard_ratio": 9.1, "fix_assets": 8.9, "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": 0.2, "debt_ratio": 79.6, "debt_mv": null, "payout": null, "div_years": 1, "rev_cagr3": null, "np_cagr3": null, "rev_yoy": 1.3, "np_yoy": -241.5, "np_vol": null, "loss_years": 1, "far_share": 100, "earn_yield": null, "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": 88.9, "ret_20": -13.6, "ret_60": 21.5, "ret_120": 63.5, "ret_250": 42.7, "mdd_250": null, "vol_250": null, "pos_52w": 81.2, "eps": -8.84}, "S": {"duration": 100, "pricing": 51, "hard": 15, "bondness": 31}, "label": "亏损或困境", "tags": [], "text": {"像什么": ["TTM 归母净利 -3.3 亿;PE 为负,估值指标失真。", "资产负债率 80%,有息负债 —,经营现金流/市值 3.9%:先看现金流能否覆盖利息,再谈久期。"], "为什么(不)算钱的替代品": "只占定价权一条(毛利率 37.5%),硬资产占比 9%。分子能跟上通胀,但没有重置成本对冲;按'定价权·品牌'看,不按硬资产看。", "加息期怎么走": "利率上行对高杠杆亏损企业是再融资压力,不是估值问题;周期底部的反转看行业价格,不看贴现率。", "四问": [["当前 FCF 能覆盖多少市值?", "经营现金流/市值 3.9%(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 37.5%。能。"], ["资产重置成本随通胀涨吗?", "固定资产占总资产 9%。没有资产可言。"], ["估值里多少来自 5 年后的故事?", "按 PE 为负 粗算,约 100%(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 43%,现价在 52 周高点的 81%;近 20 / 60 / 120 日 -14% / 22% / 64%。", "行业对照": ["同富途行业「度假村与赌场」17 家中位:PE 20.2 / 股息率 0.0% / 毛利率 49.6% / 固定资产占比 49% / 分红率 22%。", "万豪度假环球:PE 比行业中位低 31.7倍;股息率 比行业中位高 3.0个百分点;毛利率 比行业中位低 12.1个百分点;固定资产占比 比行业中位低 40.0个百分点。"]}}