R524809
37 lines
1.9 KiB
CSV
37 lines
1.9 KiB
CSV
# 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
|