{
  "annual": {
    "2021": {
      "revenue": "106190154843.76",
      "parent_profit": "52460144378.16",
      "cost": "8983377809.96",
      "operating_profit": "74750880777.52",
      "cfo": "64028676147.37",
      "capex": "3408784532.01",
      "cash_equivalents": "178640587379.52",
      "gross_margin": "91.54029126035511584400534399321099913169",
      "operating_margin": "70.39341913334873468632196937080414370329",
      "fcf": "60619891615.36",
      "cfo_parent": "1.220520395175011478440045061887602889473",
      "fcf_parent": "1.155541837216083486891798630918691906980"
    },
    "2022": {
      "revenue": "124099843771.99",
      "parent_profit": "62717467870.12",
      "cost": "10093468616.63",
      "operating_profit": "87879521782.39",
      "cfo": "36698595830.03",
      "capex": "5306546416.54",
      "cash_equivalents": "152378738982.83",
      "gross_margin": "91.86665485641155176480639184279317389049",
      "operating_margin": "70.81356358824432231966051409464941647083",
      "fcf": "31392049413.49",
      "cfo_parent": "0.5851415415244152301108687947478944631798",
      "fcf_parent": "0.5005311993542053096295945112881746936293"
    },
    "2023": {
      "revenue": "147693604994.14",
      "parent_profit": "74734071550.75",
      "cost": "11867273851.78",
      "operating_profit": "103708655208.38",
      "cfo": "66593247721.09",
      "capex": "2619755888.79",
      "cash_equivalents": "150360188952.47",
      "gross_margin": "91.96493724135797573790928684978708740260",
      "operating_margin": "70.21878517522462858921221621973939621182",
      "fcf": "63973491832.30",
      "cfo_parent": "0.8910694458265695536780917275574480754265",
      "fcf_parent": "0.8560150745815746833087380341920959674297"
    },
    "2024": {
      "revenue": "170899152276.34",
      "parent_profit": "86228146421.62",
      "cost": "13789482367.98",
      "operating_profit": "119688579453.23",
      "cfo": "92463692168.43",
      "capex": "4678712053.56",
      "cash_equivalents": "169970089257.83",
      "gross_margin": "91.93121663606456979254008693694087127972",
      "operating_margin": "70.03462443142861167982283170368076891923",
      "fcf": "87784980114.87",
      "cfo_parent": "1.072314505246590345314076202086951883160",
      "fcf_parent": "1.018054820355730791679282813435195280662"
    },
    "2025": {
      "revenue": "168838102514.79",
      "parent_profit": "82320067101.68",
      "cost": "14892277570.91",
      "operating_profit": "114808950164.24",
      "cfo": "61522204989.35",
      "capex": "3127594916.41",
      "cash_equivalents": "126425609447.72",
      "gross_margin": "91.17955168348006298282894922065331693139",
      "operating_margin": "67.99943167697166227923930331359919603451",
      "fcf": "58394610072.94",
      "cfo_parent": "0.7473536788224319343342507352052250545949",
      "fcf_parent": "0.7093605742669307692441319245191657328813"
    },
    "2026H1": {
      "revenue": "90703260964.48",
      "parent_profit": "44516880421.86",
      "cost": "9473762565.88",
      "operating_profit": "61411291686.27",
      "cfo": "70690750119.06",
      "capex": "832142752.28",
      "cash_equivalents": "184811095482.62",
      "gross_margin": "89.55521282791586908487856539022215135860",
      "operating_margin": "67.70571535495186892352073630697199027523",
      "fcf": "69858607366.78",
      "cfo_parent": "1.587953815477764915298423717749468750510",
      "fcf_parent": "1.569261069166831219107911019530943257943"
    }
  },
  "quarterly": {
    "2025Q3": {
      "revenue": "39064353239.02",
      "parent_profit": "19223784414.08",
      "moutai": "34923553700",
      "series": "4121825400",
      "growth": "0.005642892570647546188906775647423919275",
      "gross_margin": "91.27982237668948095783591402264002248568"
    },
    "2025Q4": {
      "revenue": "40384394858.93",
      "parent_profit": "17693320389.50",
      "moutai": "35986403880.49",
      "series": "4390323907.16",
      "growth": "-0.1942944671865667163414231301599025711395",
      "gross_margin": "90.81747910277278580075687385963742171646"
    },
    "2026Q1": {
      "revenue": "53909252220.51",
      "parent_profit": "27242512886.45",
      "moutai": "46004868600",
      "series": "7880878300",
      "growth": "0.065380073282361807662047933384168634735",
      "gross_margin": "89.75921762420660041222984401822524073495"
    },
    "2026Q2": {
      "revenue": "36794008743.97",
      "parent_profit": "17274367535.41",
      "moutai": "31719569300",
      "series": "5053308200",
      "growth": "-0.0514171238167317417788155305762636931976",
      "gross_margin": "89.25631237121493492057796114893528979030"
    }
  },
  "price": "1258.62",
  "shares": "1250081601",
  "cap": "1573377704650.62",
  "TTM_profit": "81433985225.44",
  "PE_TTM": "19.32089778358405036507560922749088916322",
  "PE_2025": "19.11293029811573461532279977753149446077",
  "PB": "6.262110232833782896360193259471937852764",
  "dividend_yield": "0.04130017797270025901384055552907152277892",
  "DCF": {
    "悲观": {
      "oe0_100m": "650",
      "growth": "-0.01",
      "discount": "0.11",
      "terminal_g": "0",
      "excess_cash_100m": "800",
      "equity_100m": "6336.594304074630076312347150231715234551",
      "price": "506.8944538505074818961636049414757552736",
      "terminal_share": "0.2970208434174719624566229004993779272010",
      "cashflows_100m": [
        "643.50",
        "637.0650",
        "630.694350",
        "624.38740650",
        "618.1435324350",
        "611.962097110650",
        "605.84247613954350",
        "599.7840513781480650",
        "593.786210864366584350",
        "587.84834875572291850650"
      ]
    },
    "中性": {
      "oe0_100m": "760",
      "growth": "0.04",
      "discount": "0.10",
      "terminal_g": "0.02",
      "excess_cash_100m": "1000",
      "equity_100m": "12185.40109316271974150422321645980907386",
      "price": "974.7684537885395004309181266367433779917",
      "terminal_share": "0.4538271664305005907573545563052735375570",
      "cashflows_100m": [
        "790.40",
        "822.0160",
        "854.896640",
        "889.09250560",
        "924.6562058240",
        "961.642454056960",
        "1000.10815221923840",
        "1040.1124783080079360",
        "1081.716977440328253440",
        "1124.98565653794138357760"
      ]
    },
    "乐观": {
      "oe0_100m": "800",
      "growth": "0.07",
      "discount": "0.09",
      "terminal_g": "0.03",
      "excess_cash_100m": "1200",
      "equity_100m": "19847.16982908499604158106255878983958078",
      "price": "1587.669941962852394751873686587427789906",
      "terminal_share": "0.5749766032152050910989565499118312290815",
      "cashflows_100m": [
        "856.00",
        "915.9200",
        "980.034400",
        "1048.63680800",
        "1122.0413845600",
        "1200.584281479200",
        "1284.62518118274400",
        "1374.5489438655360800",
        "1470.767369936123605600",
        "1573.72108583165225799200"
      ]
    }
  },
  "sensitivity": {
    "0.09": {
      "0.02": "965.8798037365653768800878235056684340177",
      "0.04": "1107.779272847438181272776746863523574392",
      "0.06": "1273.269136639508264978695706341567268746"
    },
    "0.10": {
      "0.02": "855.1441755041077514426996194146849138371",
      "0.04": "974.7684537885395004309181266367433779917",
      "0.06": "1113.911658297344159039651969688870641977"
    },
    "0.11": {
      "0.02": "769.0164646566407094358421273439199536970",
      "0.04": "871.5660214017617557443474007239711065558",
      "0.06": "990.5373549875374029786382003515631556567"
    }
  },
  "reverse_growth": "0.0780385656842565452350684115742828771475",
  "three_year": {
    "悲观": {
      "eps0": "65.14293559740185312910624944075150818894",
      "growth": "-0.02",
      "pe": "14",
      "year3_price": "858.3681377710578293040567677309571089350",
      "dividends": "140.7865215554913005715056516538555149889",
      "present_value": "761.7593667070540656550935327822764465422",
      "cagr": "-0.0740674251068672949542282266689695234282"
    },
    "中性": {
      "eps0": "65.14293559740185312910624944075150818894",
      "growth": "0.04",
      "pe": "18",
      "year3_price": "1318.984975941045086127941499076587081134",
      "dividends": "158.6131464534627072876980932383149282108",
      "present_value": "1122.128422374923707951931100622036715800",
      "cagr": "0.054922529182748946043074430297108863899"
    },
    "乐观": {
      "eps0": "65.14293559740185312910624944075150818894",
      "growth": "0.08",
      "pe": "23",
      "year3_price": "1887.410766807308513806371908996683169325",
      "dividends": "171.2988211599583545586477278294091139095",
      "present_value": "1559.345683935721741317817298690489148545",
      "cagr": "0.178239250400105609013926937587679544004"
    }
  },
  "cashflow_adjustments": {
    "2025": {
      "residual_cfo": "77720629277.69",
      "after_capex": "74593034361.28"
    },
    "2025H1": {
      "residual_cfo": "38691768479.82",
      "after_capex": "37095772670.59"
    },
    "2026H1": {
      "residual_cfo": "39341868427.90",
      "after_capex": "38509725675.62"
    }
  },
  "safety_price": "779.8147630308316003447345013093947023934"
}