{"F": {"ts_code": "US.WTRG", "name": "Essential Utilities", "mkt": "US", "ccy": "美元", "sw1": "受监管自来水", "sw2": "受监管自来水", "sw3": "", "ind": "受监管自来水", "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": 41.7, "pe_ttm": 21.384, "pb": 1.686, "dv_ttm": 3.29, "total_mv": 1183356.78285, "trade_date": "20260904", "years": ["最近年报"], "multi_year": false, "period": "最近年报", "gm_series": [57.8], "rev_series": [24.7], "np_series": [6.2], "roe_series": [9.4], "rev_ttm": 24.7, "np_ttm": 5.5, "ocf_ttm": 10.3, "fcf_ttm": null, "fcf_yield": null, "ocf_yield": 8.7, "gm_median": 57.8, "gm_std": null, "gm_stab": null, "gm_chg_2022": null, "npm_median": 24.9, "roe_median": 9.4, "commodity": false, "hard_ratio": 45.4, "fix_assets": 85.1, "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": 13.7, "debt_ratio": 64.8, "debt_mv": null, "payout": 70.0, "div_years": 1, "rev_cagr3": null, "np_cagr3": null, "rev_yoy": 18.6, "np_yoy": 3.5, "np_vol": null, "loss_years": 0, "far_share": 77.0, "earn_yield": 4.7, "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": 11.7, "ret_20": 5.1, "ret_60": 12.0, "ret_120": 3.5, "ret_250": 12.7, "mdd_250": null, "vol_250": null, "pos_52w": 98.9, "eps": 2.2}, "S": {"duration": 41, "pricing": 61, "hard": 73, "bondness": 57}, "label": "债券代理股", "tags": ["现金流红利"], "text": {"像什么": ["现金流像票息:最新一年营收增速 18.6%、净利润增速 3.5%,没有增长故事。", "分红率 70%、股息率 3.3%,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 3.3% 比十年期国债高多少。PE 21.4 倍 倒过来就是 4.7% 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 45%、毛利率 57.8% 看起来两条都占,但价格受管制(受监管自来水:电价/通行费/港口费由主管部门或市场化机制定),高毛利来自成本结构不是提价能力。通胀来了它不能提价,利润跟不上通胀,所以不算。 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 8.7%(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 57.8%。能。"], ["资产重置成本随通胀涨吗?", "固定资产占总资产 45%。涨。"], ["估值里多少来自 5 年后的故事?", "按 PE 21.4 倍 粗算,约 77%(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 99%;近 20 / 60 / 120 日 5% / 12% / 4%。", "行业对照": ["同富途行业「受监管自来水」12 家中位:PE 22.5 / 股息率 2.6% / 毛利率 59.2% / 固定资产占比 52% / 分红率 56%。", "Essential Utilities:PE 比行业中位低 1.1倍;股息率 比行业中位高 0.7个百分点;毛利率 比行业中位低 1.4个百分点;固定资产占比 比行业中位低 6.4个百分点。"]}}