{"F": {"ts_code": "US.VSNT", "name": "Versant Media", "mkt": "US", "ccy": "美元", "sw1": "娱乐", "sw2": "娱乐", "sw3": "", "ind": "娱乐", "fin_source": "futu", "market": "NASDAQ", "list_date": "20251215", "is_fin": false, "roles": {"fin": false, "commodity": false, "precious": false, "regulated": false, "hard": false, "growth": true}, "province": null, "main_business": "", "introduction": "", "close": 38.61, "pe_ttm": 7.088, "pb": 0.662, "dv_ttm": 1.94, "total_mv": 537335.671158, "trade_date": "20260904", "years": ["最近年报"], "multi_year": false, "period": "最近年报", "gm_series": [56.1], "rev_series": [66.9], "np_series": [9.3], "roe_series": [8.8], "rev_ttm": 66.9, "np_ttm": 7.6, "ocf_ttm": 18.8, "fcf_ttm": null, "fcf_yield": null, "ocf_yield": 34.9, "gm_median": 56.1, "gm_std": null, "gm_stab": null, "gm_chg_2022": null, "npm_median": 13.9, "roe_median": 8.8, "commodity": false, "hard_ratio": 3.3, "fix_assets": 4.0, "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": 22.5, "debt_ratio": 15.7, "debt_mv": null, "payout": 14.0, "div_years": 1, "rev_cagr3": null, "np_cagr3": null, "rev_yoy": -5.3, "np_yoy": -31.8, "np_vol": null, "loss_years": 0, "far_share": 29.0, "earn_yield": 14.1, "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": -12.4, "ret_20": -0.2, "ret_60": -1.2, "ret_120": 3.7, "ret_250": -13.7, "mdd_250": null, "vol_250": null, "pos_52w": 66.8, "eps": 6.451}, "S": {"duration": 16, "pricing": 60, "hard": 5, "bondness": 30}, "label": "轻资产现金牛", "tags": [], "text": {"像什么": ["固定资产占比 3%,毛利率最新年报 56.1%,经营现金流/市值 34.9%:现金机器,久期短。"], "为什么(不)算钱的替代品": "只占定价权一条(毛利率 56.1%),硬资产占比 3%。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": "久期短、无杠杆,加息期相对安全;放水期跑不过科技。", "四问": [["当前 FCF 能覆盖多少市值?", "经营现金流/市值 34.9%(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 56.1%。能。"], ["资产重置成本随通胀涨吗?", "固定资产占总资产 3%。没有资产可言。"], ["估值里多少来自 5 年后的故事?", "按 PE 7.1 倍 粗算,约 29%(1 − 5/PE)。<40%,估值靠当期。"]], "价格行为": "近一年 -14%,现价在 52 周高点的 67%;近 20 / 60 / 120 日 -0% / -1% / 4%。", "行业对照": ["同富途行业「娱乐」50 家中位:PE 24.6 / 股息率 0.0% / 毛利率 37.8% / 固定资产占比 11% / 分红率 7%。", "Versant Media:PE 比行业中位低 17.5倍;股息率 比行业中位高 1.9个百分点;毛利率 比行业中位高 18.3个百分点;固定资产占比 比行业中位低 7.7个百分点。"]}}