{"F": {"ts_code": "US.VRT", "name": "Vertiv Holdings", "mkt": "US", "ccy": "美元", "sw1": "电气设备及零件", "sw2": "电气设备及零件", "sw3": "", "ind": "电气设备及零件", "fin_source": "futu", "market": "NYSE", "list_date": "20180608", "is_fin": false, "roles": {"fin": false, "commodity": false, "precious": false, "regulated": false, "hard": true, "growth": true}, "province": null, "main_business": "", "introduction": "", "close": 280.53, "pe_ttm": 63.468, "pb": 22.7, "dv_ttm": 0.08, "total_mv": 10800073.217169, "trade_date": "20260904", "years": ["最近年报"], "multi_year": false, "period": "最近年报", "gm_series": [36.3], "rev_series": [102.3], "np_series": [13.3], "roe_series": [41.8], "rev_ttm": 102.3, "np_ttm": 17.3, "ocf_ttm": 33.5, "fcf_ttm": null, "fcf_yield": null, "ocf_yield": 3.1, "gm_median": 36.3, "gm_std": null, "gm_stab": null, "gm_chg_2022": null, "npm_median": 13.0, "roe_median": 41.8, "commodity": false, "hard_ratio": 7.1, "fix_assets": 7.5, "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": 21.4, "debt_ratio": 67.7, "debt_mv": null, "payout": 5.0, "div_years": 1, "rev_cagr3": null, "np_cagr3": null, "rev_yoy": 27.7, "np_yoy": 168.8, "np_vol": null, "loss_years": 0, "far_share": 92.0, "earn_yield": 1.6, "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": 73.2, "ret_20": 3.0, "ret_60": -0.1, "ret_120": 6.0, "ret_250": 130.5, "mdd_250": null, "vol_250": null, "pos_52w": 73.9, "eps": 3.41}, "S": {"duration": 80, "pricing": 50, "hard": 11, "bondness": 15}, "label": "纯久期", "tags": ["成长兑现"], "text": {"像什么": ["PE TTM 63.5 倍,估值里约 92% 来自 5 年后的假设;固定资产占比 7%,几乎没有重置成本可言。", "贴现率每升 1 个百分点,杀伤按 PE 线性放大;这是纯数学,与基本面好坏无关。"], "为什么(不)算钱的替代品": "只占定价权一条(毛利率 36.3%),硬资产占比 7%。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": "加息期第一个被砸的就是它;拥挤龙头先被砸,那正是建仓窗口,但要等放水信号,别用最贵的票坐车。", "四问": [["当前 FCF 能覆盖多少市值?", "经营现金流/市值 3.1%(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 36.3%。能。"], ["资产重置成本随通胀涨吗?", "固定资产占总资产 7%。没有资产可言。"], ["估值里多少来自 5 年后的故事?", "按 PE 63.5 倍 粗算,约 92%(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 130%,现价在 52 周高点的 74%;近 20 / 60 / 120 日 3% / -0% / 6%。", "行业对照": ["同富途行业「电气设备及零件」54 家中位:PE 31.0 / 股息率 0.0% / 毛利率 25.4% / 固定资产占比 16% / 分红率 5%。", "Vertiv Holdings:PE 比行业中位高 32.5倍;股息率 比行业中位高 0.1个百分点;毛利率 比行业中位高 10.9个百分点;固定资产占比 比行业中位低 8.6个百分点。"]}}