joey5628/smart-fin-chart
1
0
Fork 0
Code Issues Pull Requests Actions Packages Projects Releases Wiki Activity

feat: 增加宁德时代图表

Browse Source
This commit is contained in:
R524809
2026-09-21 17:45:21 +08:00
parent a15b3f8027
commit 3a3d19d5dd
24 changed files with 1903 additions and 5 deletions
Download Patch File Download Diff File Expand all files Collapse all files
data/sweetspot/catl_price_pe.csv
+36
View File
@@ -0,0 +1,36 @@
# 由 scripts/build_sweet_spot_catl.py 生成，请勿手工编辑。
# 口径：总股本 46.27 亿股 · 净现金 2,263.8 亿元（每股 48.93 元）· 2026E 归母 900/964/1,000 亿元 · 分红率 50% · 现价 316.21 元（2026-09-15）
# PE 与股息率保留两位小数（见脚本 docstring 的精度例外说明）
price,market_cap,pe_bear,pe_base,pe_bull,pe_ex_cash,dividend_yield,net_cash_pct
220.00,10179.4,11.31,10.56,10.18,8.21,4.74,22.2
240.00,11104.8,12.34,11.52,11.10,9.17,4.34,20.4
260.00,12030.2,13.37,12.48,12.03,10.13,4.01,18.8
265.00,12261.6,13.62,12.72,12.26,10.37,3.93,18.5
280.00,12955.6,14.40,13.44,12.96,11.09,3.72,17.5
290.00,13418.3,14.91,13.92,13.42,11.57,3.59,16.9
300.00,13881.0,15.42,14.40,13.88,12.05,3.47,16.3
303.00,14019.8,15.58,14.54,14.02,12.20,3.44,16.1
316.21,14631.0,16.26,15.18,14.63,12.83,3.29,15.5
320.00,14806.4,16.45,15.36,14.81,13.01,3.26,15.3
340.00,15731.8,17.48,16.32,15.73,13.97,3.06,14.4
360.00,16657.2,18.51,17.28,16.66,14.93,2.89,13.6
378.00,17490.1,19.43,18.14,17.49,15.79,2.76,12.9
380.00,17582.6,19.54,18.24,17.58,15.89,2.74,12.9
400.00,18508.0,20.56,19.20,18.51,16.85,2.60,12.2
420.00,19433.4,21.59,20.16,19.43,17.81,2.48,11.6
440.00,20358.8,22.62,21.12,20.36,18.77,2.37,11.1
460.00,21284.2,23.65,22.08,21.28,19.73,2.26,10.6
480.00,22209.6,24.68,23.04,22.21,20.69,2.17,10.2
500.00,23135.0,25.71,24.00,23.14,21.65,2.08,9.8
520.00,24060.4,26.73,24.96,24.06,22.61,2.00,9.4
540.00,24985.8,27.76,25.92,24.99,23.57,1.93,9.1
560.00,25911.2,28.79,26.88,25.91,24.53,1.86,8.7
580.00,26836.6,29.82,27.84,26.84,25.49,1.80,8.4
600.00,27762.0,30.85,28.80,27.76,26.45,1.74,8.2
605.00,27993.4,31.10,29.04,27.99,26.69,1.72,8.1
617.00,28548.6,31.72,29.61,28.55,27.27,1.69,7.9
620.00,28687.4,31.87,29.76,28.69,27.41,1.68,7.9
640.00,29612.8,32.90,30.72,29.61,28.37,1.63,7.6
660.00,30538.2,33.93,31.68,30.54,29.33,1.58,7.4
680.00,31463.6,34.96,32.64,31.46,30.29,1.53,7.2
700.00,32389.0,35.99,33.60,32.39,31.25,1.49,7.0
1 # 由 scripts/build_sweet_spot_catl.py 生成，请勿手工编辑。
2 # 口径：总股本 46.27 亿股 · 净现金 2,263.8 亿元（每股 48.93 元）· 2026E 归母 900/964/1,000 亿元 · 分红率 50% · 现价 316.21 元（2026-09-15）
3 # PE 与股息率保留两位小数（见脚本 docstring 的精度例外说明）
4 price,market_cap,pe_bear,pe_base,pe_bull,pe_ex_cash,dividend_yield,net_cash_pct
5 220.00,10179.4,11.31,10.56,10.18,8.21,4.74,22.2
6 240.00,11104.8,12.34,11.52,11.10,9.17,4.34,20.4
7 260.00,12030.2,13.37,12.48,12.03,10.13,4.01,18.8
8 265.00,12261.6,13.62,12.72,12.26,10.37,3.93,18.5
9 280.00,12955.6,14.40,13.44,12.96,11.09,3.72,17.5
10 290.00,13418.3,14.91,13.92,13.42,11.57,3.59,16.9
11 300.00,13881.0,15.42,14.40,13.88,12.05,3.47,16.3
12 303.00,14019.8,15.58,14.54,14.02,12.20,3.44,16.1
13 316.21,14631.0,16.26,15.18,14.63,12.83,3.29,15.5
14 320.00,14806.4,16.45,15.36,14.81,13.01,3.26,15.3
15 340.00,15731.8,17.48,16.32,15.73,13.97,3.06,14.4
16 360.00,16657.2,18.51,17.28,16.66,14.93,2.89,13.6
17 378.00,17490.1,19.43,18.14,17.49,15.79,2.76,12.9
18 380.00,17582.6,19.54,18.24,17.58,15.89,2.74,12.9
19 400.00,18508.0,20.56,19.20,18.51,16.85,2.60,12.2
20 420.00,19433.4,21.59,20.16,19.43,17.81,2.48,11.6
21 440.00,20358.8,22.62,21.12,20.36,18.77,2.37,11.1
22 460.00,21284.2,23.65,22.08,21.28,19.73,2.26,10.6
23 480.00,22209.6,24.68,23.04,22.21,20.69,2.17,10.2
24 500.00,23135.0,25.71,24.00,23.14,21.65,2.08,9.8
25 520.00,24060.4,26.73,24.96,24.06,22.61,2.00,9.4
26 540.00,24985.8,27.76,25.92,24.99,23.57,1.93,9.1
27 560.00,25911.2,28.79,26.88,25.91,24.53,1.86,8.7
28 580.00,26836.6,29.82,27.84,26.84,25.49,1.80,8.4
29 600.00,27762.0,30.85,28.80,27.76,26.45,1.74,8.2
30 605.00,27993.4,31.10,29.04,27.99,26.69,1.72,8.1
31 617.00,28548.6,31.72,29.61,28.55,27.27,1.69,7.9
32 620.00,28687.4,31.87,29.76,28.69,27.41,1.68,7.9
33 640.00,29612.8,32.90,30.72,29.61,28.37,1.63,7.6
34 660.00,30538.2,33.93,31.68,30.54,29.33,1.58,7.4
35 680.00,31463.6,34.96,32.64,31.46,30.29,1.53,7.2
36 700.00,32389.0,35.99,33.60,32.39,31.25,1.49,7.0
data/sweetspot/catl_price_returns.csv
+32
View File
@@ -0,0 +1,32 @@
# 由 scripts/build_sweet_spot_catl.py 生成，请勿手工编辑。
# 口径：总股本 46.27 亿股 · 净现金 2,263.8 亿元（每股 48.93 元）· 2026E 归母 900/964/1,000 亿元 · 分红率 50% · 现价 316.21 元（2026-09-15）
# PE 与股息率保留两位小数（见脚本 docstring 的精度例外说明）
price,market_cap,pe_base,dividend_yield,cagr_price,cagr_total
220.00,10179.4,10.56,4.74,40.1,46.7
240.00,11104.8,11.52,4.34,36.1,42.0
260.00,12030.2,12.48,4.01,32.5,37.8
265.00,12261.6,12.72,3.93,31.7,36.9
280.00,12955.6,13.44,3.72,29.3,34.1
290.00,13418.3,13.92,3.59,27.8,32.4
300.00,13881.0,14.40,3.47,26.3,30.7
303.00,14019.8,14.54,3.44,25.9,30.3
316.21,14631.0,15.18,3.29,24.1,28.2
320.00,14806.4,15.36,3.26,23.7,27.7
340.00,15731.8,16.32,3.06,21.2,24.9
360.00,16657.2,17.28,2.89,18.9,22.3
378.00,17490.1,18.14,2.76,17.0,20.2
380.00,17582.6,18.24,2.74,16.8,20.0
400.00,18508.0,19.20,2.60,14.8,17.8
420.00,19433.4,20.16,2.48,12.9,15.7
440.00,20358.8,21.12,2.37,11.2,13.8
450.00,20821.5,21.60,2.31,10.4,12.9
460.00,21284.2,22.08,2.26,9.6,12.0
480.00,22209.6,23.04,2.17,8.0,10.4
500.00,23135.0,24.00,2.08,6.6,8.8
520.00,24060.4,24.96,2.00,5.2,7.3
540.00,24985.8,25.92,1.93,3.9,5.9
560.00,25911.2,26.88,1.86,2.6,4.5
580.00,26836.6,27.84,1.80,1.4,3.2
600.00,27762.0,28.80,1.74,0.3,2.0
605.00,27993.4,29.04,1.72,0.0,1.7
620.00,28687.4,29.76,1.68,-0.8,0.9
1 # 由 scripts/build_sweet_spot_catl.py 生成，请勿手工编辑。
2 # 口径：总股本 46.27 亿股 · 净现金 2,263.8 亿元（每股 48.93 元）· 2026E 归母 900/964/1,000 亿元 · 分红率 50% · 现价 316.21 元（2026-09-15）
3 # PE 与股息率保留两位小数（见脚本 docstring 的精度例外说明）
4 price,market_cap,pe_base,dividend_yield,cagr_price,cagr_total
5 220.00,10179.4,10.56,4.74,40.1,46.7
6 240.00,11104.8,11.52,4.34,36.1,42.0
7 260.00,12030.2,12.48,4.01,32.5,37.8
8 265.00,12261.6,12.72,3.93,31.7,36.9
9 280.00,12955.6,13.44,3.72,29.3,34.1
10 290.00,13418.3,13.92,3.59,27.8,32.4
11 300.00,13881.0,14.40,3.47,26.3,30.7
12 303.00,14019.8,14.54,3.44,25.9,30.3
13 316.21,14631.0,15.18,3.29,24.1,28.2
14 320.00,14806.4,15.36,3.26,23.7,27.7
15 340.00,15731.8,16.32,3.06,21.2,24.9
16 360.00,16657.2,17.28,2.89,18.9,22.3
17 378.00,17490.1,18.14,2.76,17.0,20.2
18 380.00,17582.6,18.24,2.74,16.8,20.0
19 400.00,18508.0,19.20,2.60,14.8,17.8
20 420.00,19433.4,20.16,2.48,12.9,15.7
21 440.00,20358.8,21.12,2.37,11.2,13.8
22 450.00,20821.5,21.60,2.31,10.4,12.9
23 460.00,21284.2,22.08,2.26,9.6,12.0
24 480.00,22209.6,23.04,2.17,8.0,10.4
25 500.00,23135.0,24.00,2.08,6.6,8.8
26 520.00,24060.4,24.96,2.00,5.2,7.3
27 540.00,24985.8,25.92,1.93,3.9,5.9
28 560.00,25911.2,26.88,1.86,2.6,4.5
29 580.00,26836.6,27.84,1.80,1.4,3.2
30 600.00,27762.0,28.80,1.74,0.3,2.0
31 605.00,27993.4,29.04,1.72,0.0,1.7
32 620.00,28687.4,29.76,1.68,-0.8,0.9