R524809
31 lines
1.8 KiB
CSV
31 lines
1.8 KiB
CSV
# 由 scripts/build_sweet_spot_tencent.py 生成，请勿手工编辑。
|
||
# 口径：总股本 90.95 亿股 · 汇率 0.86154 · 非经营资产 5,841.8 亿元（净现金 581.9 + 上市投资 4,872.0 + 非上市投资 387.9）· TTM EBIT 2,585.43 亿元 · 三情景 EBIT 2,400/2,585/2,900 亿元 · 现价 426.8 港元（2026-09-17）
|
||
# 倍数与年化收益保留两位小数（与宁德两份表同精度；倍数一位会把 10.68x 与 10.7x 揉成一个读数）
|
||
price,market_cap,mult_bear,mult_base,mult_bull,mult_net_cash,mult_gross,non_op_pct
|
||
240.00,18805.7,5.40,5.01,4.47,7.05,7.27,31.1
|
||
260.00,20372.8,6.05,5.62,5.01,7.65,7.88,28.7
|
||
280.00,21940.0,6.71,6.23,5.55,8.26,8.49,26.6
|
||
300.00,23507.1,7.36,6.83,6.09,8.87,9.09,24.9
|
||
320.00,25074.3,8.01,7.44,6.63,9.47,9.70,23.3
|
||
338.50,26523.9,8.62,8.00,7.13,10.03,10.26,22.0
|
||
340.00,26641.4,8.67,8.04,7.17,10.08,10.30,21.9
|
||
360.00,28208.5,9.32,8.65,7.71,10.69,10.91,20.7
|
||
371.50,29109.6,9.69,9.00,8.02,11.03,11.26,20.1
|
||
380.00,29775.7,9.97,9.26,8.25,11.29,11.52,19.6
|
||
400.00,31342.8,10.63,9.86,8.79,11.90,12.12,18.6
|
||
404.50,31695.4,10.77,10.00,8.92,12.03,12.26,18.4
|
||
420.00,32910.0,11.28,10.47,9.33,12.50,12.73,17.8
|
||
426.80,33442.8,11.50,10.68,9.52,12.71,12.94,17.5
|
||
440.00,34477.1,11.93,11.08,9.87,13.11,13.34,16.9
|
||
460.00,36044.2,12.58,11.68,10.41,13.72,13.94,16.2
|
||
470.50,36867.0,12.93,12.00,10.70,14.03,14.26,15.8
|
||
480.00,37611.4,13.24,12.29,10.96,14.32,14.55,15.5
|
||
500.00,39178.5,13.89,12.89,11.50,14.93,15.15,14.9
|
||
520.00,40745.7,14.54,13.50,12.04,15.53,15.76,14.3
|
||
540.00,42312.8,15.20,14.11,12.58,16.14,16.37,13.8
|
||
560.00,43880.0,15.85,14.71,13.12,16.75,16.97,13.3
|
||
580.00,45447.1,16.50,15.32,13.66,17.35,17.58,12.9
|
||
600.00,47014.2,17.16,15.92,14.20,17.96,18.18,12.4
|
||
620.00,48581.4,17.81,16.53,14.74,18.57,18.79,12.0
|
||
640.00,50148.5,18.46,17.14,15.28,19.17,19.40,11.6
|