[ { "name": "市场总市值_十亿港元", "expression": "442.8*9.103153877", "decimal_independent": "4030.8765367356", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 442.8*9.103153877\n 结果: 4,030.88\n 精确值: 4030.8765367356004\n" }, { "name": "市场总市值_十亿元", "expression": "442.8*9.103153877*0.8559", "decimal_independent": "3450.02722779200004", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 442.8*9.103153877*0.8559\n 结果: 3,450.03\n 精确值: 3450.0272277920003\n" }, { "name": "TTM_revenue", "expression": "751766+401243-364526", "decimal_independent": "788483", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 751766+401243-364526\n 结果: 788,483.00\n 精确值: 788483\n" }, { "name": "TTM_gross_profit", "expression": "422593+229698-205506", "decimal_independent": "446785", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 422593+229698-205506\n 结果: 446,785.00\n 精确值: 446785\n" }, { "name": "TTM_operating_profit", "expression": "241562+134651-117670", "decimal_independent": "258543", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 241562+134651-117670\n 结果: 258,543.00\n 精确值: 258543\n" }, { "name": "TTM_attributable_profit", "expression": "224842+114115-103449", "decimal_independent": "235508", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 224842+114115-103449\n 结果: 235,508.00\n 精确值: 235508\n" }, { "name": "TTM_nonifrs_attributable_profit", "expression": "259626+136320-124381", "decimal_independent": "271565", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 259626+136320-124381\n 结果: 271,565.00\n 精确值: 271565\n" }, { "name": "TTM_nonifrs_operating_profit", "expression": "280656+151263-138568", "decimal_independent": "293351", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 280656+151263-138568\n 结果: 293,351.00\n 精确值: 293351\n" }, { "name": "TTM_attributable_sbc_adjustment", "expression": "34711+14949-18904", "decimal_independent": "30756", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 34711+14949-18904\n 结果: 30,756.00\n 精确值: 30756\n" }, { "name": "TTM_equity_settled_sbc", "expression": "25660+11046-13397", "decimal_independent": "23309", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 25660+11046-13397\n 结果: 23,309.00\n 精确值: 23309\n" }, { "name": "TTM_nonifrs_associates", "expression": "33457+13482-13988", "decimal_independent": "32951", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 33457+13482-13988\n 结果: 32,951.00\n 精确值: 32951\n" }, { "name": "TTM_nonIFRS减归母SBC", "expression": "271565-30756", "decimal_independent": "240809", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 271565-30756\n 结果: 240,809.00\n 精确值: 240809\n" }, { "name": "attributable_profit_PE", "expression": "3450.02722779200004*1000/235508", "decimal_independent": "14.64929950486607690609236204290300117193", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 3450.02722779200004*1000/235508\n 结果: 14.65\n 精确值: 14.649299504866077\n" }, { "name": "nonifrs_attributable_profit_PE", "expression": "3450.02722779200004*1000/271565", "decimal_independent": "12.70424107595603277300093900171229724007", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 3450.02722779200004*1000/271565\n 结果: 12.70\n 精确值: 12.704241075956032\n" }, { "name": "扣SBC后参考倍数", "expression": "3450.02722779200004*1000/240809", "decimal_independent": "14.32682012629096105212014501119144218032", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 3450.02722779200004*1000/240809\n 结果: 14.33\n 精确值: 14.326820126290961\n" }, { "name": "股价人民币", "expression": "442.8*0.8559", "decimal_independent": "378.99252", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 442.8*0.8559\n 结果: 378.99\n 精确值: 378.99252\n" }, { "name": "2025集团广义现金余额_百万元", "expression": "303052-87482-25399+6-6783", "decimal_independent": "183394", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 303052-87482-25399+6-6783\n 结果: 183,394.00\n 精确值: 183394\n" }, { "name": "2025H1集团广义现金余额_百万元", "expression": "151265-45558-11899+6-3265", "decimal_independent": "90549", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 151265-45558-11899+6-3265\n 结果: 90,549.00\n 精确值: 90549\n" }, { "name": "2026H1集团广义现金余额_百万元", "expression": "154061-95615-11547-1-3636", "decimal_independent": "43262", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 154061-95615-11547-1-3636\n 结果: 43,262.00\n 精确值: 43262\n" }, { "name": "TTM集团广义现金余额_百万元", "expression": "183394+43262-90549", "decimal_independent": "136107", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 183394+43262-90549\n 结果: 136,107.00\n 精确值: 136107\n" }, { "name": "2025现金粗锚减SBC及估计少数股东_百万元", "expression": "183394-25660-5000", "decimal_independent": "152734", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 183394-25660-5000\n 结果: 152,734.00\n 精确值: 152734\n" }, { "name": "TTM现金粗锚减SBC及估计少数股东_百万元", "expression": "136107-23309-6000", "decimal_independent": "106798", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 136107-23309-6000\n 结果: 106,798.00\n 精确值: 106798\n" }, { "name": "Q2新AI经营利润差额_十亿元", "expression": "86.1-75.636", "decimal_independent": "10.464", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 86.1-75.636\n 结果: 10.46\n 精确值: 10.463999999999999\n" }, { "name": "可加入估值净现金_十亿元", "expression": "58.191-50", "decimal_independent": "8.191", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 58.191-50\n 结果: 8.19\n 精确值: 8.191000000000003\n" }, { "name": "2021_毛利率", "expression": "245944/560118*100", "decimal_independent": "43.90931910775943640447191484651448444792", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 245944/560118*100\n 结果: 43.91\n 精确值: 43.90931910775944\n" }, { "name": "2022_毛利率", "expression": "238746/554552*100", "decimal_independent": "43.05204922171410435811249440990204705781", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 238746/554552*100\n 结果: 43.05\n 精确值: 43.05204922171411\n" }, { "name": "2022_IFRS归母平均权益ROE", "expression": "188243/((806299+721391)/2)*100", "decimal_independent": "24.64413591762726731208556709803690539311", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 188243/((806299+721391)/2)*100\n 结果: 24.64\n 精确值: 24.644135917627267\n" }, { "name": "2023_毛利率", "expression": "293109/609015*100", "decimal_independent": "48.12837122238368513090810571168197827640", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 293109/609015*100\n 结果: 48.13\n 精确值: 48.128371222383684\n" }, { "name": "2023_IFRS归母平均权益ROE", "expression": "115216/((721391+808591)/2)*100", "decimal_independent": "15.06109222199999738559015726982408943373", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 115216/((721391+808591)/2)*100\n 结果: 15.06\n 精确值: 15.061092221999997\n" }, { "name": "2024_毛利率", "expression": "349246/660257*100", "decimal_independent": "52.89546343317829269511720436133202677139", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 349246/660257*100\n 结果: 52.90\n 精确值: 52.89546343317829\n" }, { "name": "2024_IFRS归母平均权益ROE", "expression": "194073/((808591+973548)/2)*100", "decimal_independent": "21.77978260954953569839389632346298464935", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 194073/((808591+973548)/2)*100\n 结果: 21.78\n 精确值: 21.779782609549535\n" }, { "name": "2025_毛利率", "expression": "422593/751766*100", "decimal_independent": "56.21336958574875692702250434310676460494", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 422593/751766*100\n 结果: 56.21\n 精确值: 56.21336958574875\n" }, { "name": "2025_IFRS归母平均权益ROE", "expression": "224842/((973548+1154152)/2)*100", "decimal_independent": "21.13474643981764346477416929078347511397", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 224842/((973548+1154152)/2)*100\n 结果: 21.13\n 精确值: 21.134746439817643\n" }, { "name": "revenue_四年CAGR", "expression": "(751766/560118)**(1/4)-1", "decimal_independent": "0.076343240237147819307724812047847042272", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: (751766/560118)**(1/4)-1\n 结果: 0.08\n 精确值: 0.07634324023714778\n" }, { "name": "gross_profit_四年CAGR", "expression": "(422593/245944)**(1/4)-1", "decimal_independent": "0.144910443077210392908150297867969502595", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: (422593/245944)**(1/4)-1\n 结果: 0.14\n 精确值: 0.14491044307721035\n" }, { "name": "nonifrs_attributable_profit_四年CAGR", "expression": "(259626/123788)**(1/4)-1", "decimal_independent": "0.203420510221080703607069811806171678272", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: (259626/123788)**(1/4)-1\n 结果: 0.20\n 精确值: 0.20342051022108065\n" }, { "name": "bear_投资净现金桥", "expression": "487.2*(1-0.35)+387.9*(1-0.65)+8.191", "decimal_independent": "460.636", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 487.2*(1-0.35)+387.9*(1-0.65)+8.191\n 结果: 460.64\n 精确值: 460.63599999999997\n" }, { "name": "bear_DCF_0.08", "expression": "50/(1+0.08)**1+75/(1+0.08)**2+95/(1+0.08)**3+110/(1+0.08)**4+120/(1+0.08)**5+122.40/(1+0.08)**6+124.8480/(1+0.08)**7+127.344960/(1+0.08)**8+129.89185920/(1+0.08)**9+132.4896963840/(1+0.08)**10+132.4896963840*(1+0)/(0.08-0)/(1+0.08)**10", "decimal_independent": "1460.766119401126911769093284347803234817", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 50/(1+0.08)**1+75/(1+0.08)**2+95/(1+0.08)**3+110/(1+0.08)**4+120/(1+0.08)**5+122.40/(1+0.08)**6+124.8480/(1+0.08)**7+127.344960/(1+0.08)**8+129.89185920/(1+0.08)**9+132.4896963840/(1+0.08)**10+132.4896963840*(1+0)/(0.08-0)/(1+0.08)**10\n 结果: 1,460.77\n 精确值: 1460.7661194011262\n" }, { "name": "bear_每股港元_0.08", "expression": "(1460.766119401126911769093284347803234817+460.636)/9.2/0.8559", "decimal_independent": "244.0098801923638620634639972604229510276", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: (1460.766119401126911769093284347803234817+460.636)/9.2/0.8559\n 结果: 244.01\n 精确值: 244.00988019236385\n" }, { "name": "bear_DCF_0.09", "expression": "50/(1+0.09)**1+75/(1+0.09)**2+95/(1+0.09)**3+110/(1+0.09)**4+120/(1+0.09)**5+122.40/(1+0.09)**6+124.8480/(1+0.09)**7+127.344960/(1+0.09)**8+129.89185920/(1+0.09)**9+132.4896963840/(1+0.09)**10+132.4896963840*(1+0)/(0.09-0)/(1+0.09)**10", "decimal_independent": "1281.068039967919589926758047939226158020", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 50/(1+0.09)**1+75/(1+0.09)**2+95/(1+0.09)**3+110/(1+0.09)**4+120/(1+0.09)**5+122.40/(1+0.09)**6+124.8480/(1+0.09)**7+127.344960/(1+0.09)**8+129.89185920/(1+0.09)**9+132.4896963840/(1+0.09)**10+132.4896963840*(1+0)/(0.09-0)/(1+0.09)**10\n 结果: 1,281.07\n 精确值: 1281.068039967919\n" }, { "name": "bear_每股港元_0.09", "expression": "(1281.068039967919589926758047939226158020+460.636)/9.2/0.8559", "decimal_independent": "221.1889899734222798689858689225206822744", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: (1281.068039967919589926758047939226158020+460.636)/9.2/0.8559\n 结果: 221.19\n 精确值: 221.18898997342228\n" }, { "name": "base_投资净现金桥", "expression": "487.2*(1-0.20)+387.9*(1-0.50)+8.191", "decimal_independent": "591.901", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 487.2*(1-0.20)+387.9*(1-0.50)+8.191\n 结果: 591.90\n 精确值: 591.9010000000001\n" }, { "name": "base_DCF_0.08", "expression": "100/(1+0.08)**1+140/(1+0.08)**2+170/(1+0.08)**3+190/(1+0.08)**4+210/(1+0.08)**5+220.50/(1+0.08)**6+231.5250/(1+0.08)**7+243.101250/(1+0.08)**8+255.25631250/(1+0.08)**9+268.0191281250/(1+0.08)**10+268.0191281250*(1+0.02)/(0.08-0.02)/(1+0.08)**10", "decimal_independent": "3397.831283081346368750973682266650959728", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 100/(1+0.08)**1+140/(1+0.08)**2+170/(1+0.08)**3+190/(1+0.08)**4+210/(1+0.08)**5+220.50/(1+0.08)**6+231.5250/(1+0.08)**7+243.101250/(1+0.08)**8+255.25631250/(1+0.08)**9+268.0191281250/(1+0.08)**10+268.0191281250*(1+0.02)/(0.08-0.02)/(1+0.08)**10\n 结果: 3,397.83\n 精确值: 3397.8312830813443\n" }, { "name": "base_每股港元_0.08", "expression": "(3397.831283081346368750973682266650959728+591.901)/9.2/0.8559", "decimal_independent": "506.6789958042317988122055200306124445318", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: (3397.831283081346368750973682266650959728+591.901)/9.2/0.8559\n 结果: 506.68\n 精确值: 506.6789958042318\n" }, { "name": "base_DCF_0.09", "expression": "100/(1+0.09)**1+140/(1+0.09)**2+170/(1+0.09)**3+190/(1+0.09)**4+210/(1+0.09)**5+220.50/(1+0.09)**6+231.5250/(1+0.09)**7+243.101250/(1+0.09)**8+255.25631250/(1+0.09)**9+268.0191281250/(1+0.09)**10+268.0191281250*(1+0.02)/(0.09-0.02)/(1+0.09)**10", "decimal_independent": "2872.502814944615354197183421481099953863", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 100/(1+0.09)**1+140/(1+0.09)**2+170/(1+0.09)**3+190/(1+0.09)**4+210/(1+0.09)**5+220.50/(1+0.09)**6+231.5250/(1+0.09)**7+243.101250/(1+0.09)**8+255.25631250/(1+0.09)**9+268.0191281250/(1+0.09)**10+268.0191281250*(1+0.02)/(0.09-0.02)/(1+0.09)**10\n 结果: 2,872.50\n 精确值: 2872.5028149446134\n" }, { "name": "base_每股港元_0.09", "expression": "(2872.502814944615354197183421481099953863+591.901)/9.2/0.8559", "decimal_independent": "439.9645192886988212506011243543663616056", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: (2872.502814944615354197183421481099953863+591.901)/9.2/0.8559\n 结果: 439.96\n 精确值: 439.9645192886988\n" }, { "name": "bull_投资净现金桥", "expression": "487.2*(1-0.10)+387.9*(1-0.30)+8.191", "decimal_independent": "718.201", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 487.2*(1-0.10)+387.9*(1-0.30)+8.191\n 结果: 718.20\n 精确值: 718.201\n" }, { "name": "bull_DCF_0.08", "expression": "130/(1+0.08)**1+180/(1+0.08)**2+220/(1+0.08)**3+260/(1+0.08)**4+300/(1+0.08)**5+324.00/(1+0.08)**6+349.9200/(1+0.08)**7+377.913600/(1+0.08)**8+408.14668800/(1+0.08)**9+440.7984230400/(1+0.08)**10+440.7984230400*(1+0.02)/(0.08-0.02)/(1+0.08)**10", "decimal_independent": "5336.466272309103404182632168429274787270", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 130/(1+0.08)**1+180/(1+0.08)**2+220/(1+0.08)**3+260/(1+0.08)**4+300/(1+0.08)**5+324.00/(1+0.08)**6+349.9200/(1+0.08)**7+377.913600/(1+0.08)**8+408.14668800/(1+0.08)**9+440.7984230400/(1+0.08)**10+440.7984230400*(1+0.02)/(0.08-0.02)/(1+0.08)**10\n 结果: 5,336.47\n 精确值: 5336.4662723091005\n" }, { "name": "bull_每股港元_0.08", "expression": "(5336.466272309103404182632168429274787270+718.201)/9.2/0.8559", "decimal_independent": "768.9169387307923269407021554261817953222", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: (5336.466272309103404182632168429274787270+718.201)/9.2/0.8559\n 结果: 768.92\n 精确值: 768.9169387307924\n" }, { "name": "bull_DCF_0.09", "expression": "130/(1+0.09)**1+180/(1+0.09)**2+220/(1+0.09)**3+260/(1+0.09)**4+300/(1+0.09)**5+324.00/(1+0.09)**6+349.9200/(1+0.09)**7+377.913600/(1+0.09)**8+408.14668800/(1+0.09)**9+440.7984230400/(1+0.09)**10+440.7984230400*(1+0.02)/(0.09-0.02)/(1+0.09)**10", "decimal_independent": "4481.380923314901725329881100671315079739", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 130/(1+0.09)**1+180/(1+0.09)**2+220/(1+0.09)**3+260/(1+0.09)**4+300/(1+0.09)**5+324.00/(1+0.09)**6+349.9200/(1+0.09)**7+377.913600/(1+0.09)**8+408.14668800/(1+0.09)**9+440.7984230400/(1+0.09)**10+440.7984230400*(1+0.02)/(0.09-0.02)/(1+0.09)**10\n 结果: 4,481.38\n 精确值: 4481.380923314899\n" }, { "name": "bull_每股港元_0.09", "expression": "(4481.380923314901725329881100671315079739+718.201)/9.2/0.8559", "decimal_independent": "660.3247437625918465345252011195074444571", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: (4481.380923314901725329881100671315079739+718.201)/9.2/0.8559\n 结果: 660.32\n 精确值: 660.3247437625919\n" }, { "name": "基准8%价值八折", "expression": "506.6789958042317988122055200306124445318*0.8", "decimal_independent": "405.3431966433854390497644160244899556254", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 506.6789958042317988122055200306124445318*0.8\n 结果: 405.34\n 精确值: 405.34319664338545\n" }, { "name": "基准8%价值七五折", "expression": "506.6789958042317988122055200306124445318*0.75", "decimal_independent": "380.0092468531738491091541400229593333988", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 506.6789958042317988122055200306124445318*0.75\n 结果: 380.01\n 精确值: 380.00924685317386\n" }, { "name": "基准9%价值八折", "expression": "439.9645192886988212506011243543663616056*0.8", "decimal_independent": "351.9716154309590570004808994834930892845", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 439.9645192886988212506011243543663616056*0.8\n 结果: 351.97\n 精确值: 351.97161543095905\n" }, { "name": "基准9%价值七五折", "expression": "439.9645192886988212506011243543663616056*0.75", "decimal_independent": "329.9733894665241159379508432657747712042", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 439.9645192886988212506011243543663616056*0.75\n 结果: 329.97\n 精确值: 329.9733894665241\n" }, { "name": "2025归母nonIFRS调节", "expression": "224842+34711-7896+11498-3117+2570+360-3342", "decimal_independent": "259626", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 224842+34711-7896+11498-3117+2570+360-3342\n 结果: 259,626.00\n 精确值: 259626\n" }, { "name": "TTM_cfo", "expression": "303052+154061-151265", "decimal_independent": "305848", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 303052+154061-151265\n 结果: 305,848.00\n 精确值: 305848\n" }, { "name": "TTM_intangible", "expression": "25399+11547-11899", "decimal_independent": "25047", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 25399+11547-11899\n 结果: 25,047.00\n 精确值: 25047\n" }, { "name": "TTM_leaseprincipal", "expression": "6783+3636-3265", "decimal_independent": "7154", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 6783+3636-3265\n 结果: 7,154.00\n 精确值: 7154\n" }, { "name": "AIprepayQ2", "expression": "37.6-(-13.8)", "decimal_independent": "51.4", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 37.6-(-13.8)\n 结果: 51.40\n 精确值: 51.400000000000006\n" }, { "name": "bear8_downside", "expression": "244.00988019236386/442.8-1", "decimal_independent": "-0.4489388432873444849515266547867593698564", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 244.00988019236386/442.8-1\n 结果: -0.45\n 精确值: -0.44893884328734457\n" }, { "name": "bear9_downside", "expression": "221.18898997342228/442.8-1", "decimal_independent": "-0.5004765357420454384169244152607934004643", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 221.18898997342228/442.8-1\n 结果: -0.50\n 精确值: -0.5004765357420454\n" }, { "name": "模型股本对应市值减非核心桥", "expression": "442.8*9.2*0.8559-591.901", "decimal_independent": "2894.830184", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 442.8*9.2*0.8559-591.901\n 结果: 2,894.83\n 精确值: 2894.830184\n" }, { "name": "8%基准市场隐含现金比例", "expression": "2894.830184/3397.831283081346368750973682266650959728", "decimal_independent": "0.8519640743829998507441072738805331852790", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 2894.830184/3397.831283081346368750973682266650959728\n 结果: 0.85\n 精确值: 0.8519640743829998\n" }, { "name": "9%基准市场隐含现金比例", "expression": "2894.830184/2872.502814944615354197183421481099953863", "decimal_independent": "1.007772792750358066812266591478888659311", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: 2894.830184/2872.502814944615354197183421481099953863\n 结果: 1.01\n 精确值: 1.0077727927503581\n" }, { "name": "8%基准现金统一下调20%", "expression": "(3397.831283081346368750973682266650959728*0.8+591.901)/9.2/0.8559", "decimal_independent": "420.3769775096995655476791460061517710549", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: (3397.831283081346368750973682266650959728*0.8+591.901)/9.2/0.8559\n 结果: 420.38\n 精确值: 420.3769775096996\n" }, { "name": "8%基准非并表投资零值保留剩余净现金", "expression": "(3397.831283081346368750973682266650959728+8.191)/9.2/0.8559", "decimal_independent": "432.5503135628078210009008674147542327334", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: (3397.831283081346368750973682266650959728+8.191)/9.2/0.8559\n 结果: 432.55\n 精确值: 432.55031356280784\n" }, { "name": "8%基准永续降至1%", "expression": "(1287.371130977556288200751161434612459761+268.0191281250*1.01/0.07/1.08**10+591.901)/9.2/0.8559", "decimal_independent": "466.1382394805076017850156627522895957111", "financial_rigor_stdout": "============================================================\n精确计算 (Exact Calculator)\n============================================================\n 表达式: (1287.371130977556288200751161434612459761+268.0191281250*1.01/0.07/1.08**10+591.901)/9.2/0.8559\n 结果: 466.14\n 精确值: 466.1382394805074\n" } ]