{ "as_of": "2026-10-20 01:25 CST", "units": "RMB 100m unless per-share/percent", "history": { "2021": { "revenue": "1061.9015484376", "net_income": "524.6014437816", "gross_margin": "91.54029126035511584400534399321099913169", "operating_margin": "70.39341913334873468632196937080414370329", "cfo": "640.2867614737", "capex": "34.0878453201", "simple_fcf": "606.1989161536", "cash_equivalents": "1786.41", "net_margin": "49.40207918082971864211739064364696627633" }, "2022": { "revenue": "1240.9984377199", "net_income": "627.1644373827", "gross_margin": "91.86665485641155176480639184279317389050", "operating_margin": "70.81356358824432231966051409464941647083", "cfo": "366.9859583003", "capex": "53.0654641654", "simple_fcf": "313.9204941349", "cash_equivalents": "1523.79", "net_margin": "50.53708516627918395097512558244503823916" }, "2023": { "revenue": "1476.9360499414", "net_income": "747.3407155075", "gross_margin": "91.96493724135797573790928684978708740260", "operating_margin": "70.21878517522462858921221621973939621182", "cfo": "665.9324772109", "capex": "26.1975588879", "simple_fcf": "639.7349183230", "cash_equivalents": "1503.6018895247", "net_margin": "50.60074981155426732183636526785273540090" }, "2024": { "revenue": "1708.9915227634", "net_income": "862.2814642162", "gross_margin": "91.93121663606456979254008693694087127972", "operating_margin": "70.03462443142861167982283170368076891923", "cfo": "924.6369216843", "capex": "46.7871205356", "simple_fcf": "877.8498011487", "cash_equivalents": "1699.7008925783", "net_margin": "50.45557293472765140003363394169858488561" }, "2025": { "revenue": "1688.3810251479", "net_income": "823.2006710168", "gross_margin": "91.17955168348006298282894922065331693139", "operating_margin": "67.99943167697166227923930331359919603451", "cfo": "615.2220498935", "capex": "31.2759491641", "simple_fcf": "583.9461007294", "cash_equivalents": "1264.2560944772", "net_margin": "48.75680659492656185508265914184464061536" }, "2026H1": { "revenue": "907.0326096448", "net_income": "445.1688042186", "gross_margin": "89.55521282791586908487856539022215135860", "operating_margin": "67.70571535495186892352073630697199027523", "cfo": "706.9075011906", "capex": "8.3214275228", "simple_fcf": "698.5860736678", "cash_equivalents": "1848.1109548262", "net_margin": "49.07969123545966701994901123288818556361" } }, "metrics": { "price": "1324.97", "shares_yi": "12.50081601", "market_cap": "16563.2061887697", "ttm_net": "814.3398522544", "ttm_revenue": "1701.5200906243", "ttm_pe": "20.33942725867645453926858778515247128966", "fy25_pe": "20.12049646207306803742531504444224961917", "ttm_ps": "9.734358283534895038229707312849414387219", "ttm_cfo": "1190.9389407708", "ttm_capex": "23.6374185946", "ttm_simple_fcf": "1167.3015221762", "pb": "6.592226561788130908606541500216533581841", "eps_ttm": "65.14293559740185312910624944075150818894", "bvps": "200.9897547636172272565109131623800293018", "dividend_yield_75pct": "3.713049230872864263289285593511337436638", "imoutai_share": "44.39042628882712322525139881090857015343", "net_profit_h1_yoy": "-1.951594855027951121694830628512099929530", "cash_less_deposits": "1593.8477881445", "gross_cash_plus_interbank": "1946.0295710309", "controller_pct": "54.49907705665048021133142011582970254435" }, "financial_principal_bridge": { "2025": { "cfo": "615.2220498935", "deposits": "-50.9927196687", "loans": "-8.4811354525", "interbank": "128.4726586672", "lending": "-9", "adjusted_cfo": "777.2062927769", "adjusted_simple_fcf": "745.9303436128" }, "2025H1": { "cfo": "131.1906103133", "deposits": "-25.1665358450", "loans": "-2.5473430526", "interbank": "254.1078816925", "lending": "-21", "adjusted_cfo": "386.9176847982", "adjusted_simple_fcf": "370.9577267059" }, "2026H1": { "cfo": "706.9075011906", "deposits": "73.8300456378", "loans": "-11.7042484320", "interbank": "-218.9545228418", "lending": "-9", "adjusted_cfo": "393.4186842790", "adjusted_simple_fcf": "385.0972567562" } }, "scenarios": { "悲观": { "equity_value": "7558.431290687478085888877775237514606512", "price": "604.6350321963884408765790462375995410328", "terminal_share": "45.03042970379033565590777950873855979948", "annual_cash_flows": [ "643.50", "637.0650", "630.694350", "624.38740650", "618.1435324350", "611.962097110650", "605.84247613954350", "599.7840513781480650", "593.786210864366584350", "587.84834875572291850650" ], "net_growth": "-0.02", "fcfe0": "650", "fcfe_growth": "-0.01", "discount": "0.08", "terminal_growth": "0", "pe5": "14", "payout": "0.65", "profit3": "771.777440", "profit5": "741.2150533760", "profit10": "669.99970164778844999680", "dividend5": "200.7309401215961101086552189003860076811", "exit_price5": "830.1066697536331470252556736894170159057", "wealth5": "0.7780082642438917538766242953348400519159", "cagr5": "-0.0489642512866042102061141756207328628212" }, "基准": { "equity_value": "15070.22572732656890309519294833418606214", "price": "1205.539359612298533709496052996798411573", "terminal_share": "58.78121983924184859887824549641043235941", "annual_cash_flows": [ "790.40", "822.0160", "854.896640", "889.09250560", "924.6562058240", "961.642454056960", "1000.10815221923840", "1040.1124783080079360", "1081.716977440328253440", "1124.98565653794138357760" ], "net_growth": "0.04", "fcfe0": "760", "fcfe_growth": "0.04", "discount": "0.08", "terminal_growth": "0.02", "pe5": "20", "payout": "0.75", "profit3": "922.388480", "profit5": "997.6553799680", "profit10": "1213.80031363304201912320", "dividend5": "277.1243018539555322996870505895878712321", "exit_price5": "1596.144410364775859140094647309347927920", "wealth5": "1.413819718347382500313049878788905257592", "cagr5": "0.071713760293897551479648268289303253799" }, "乐观": { "equity_value": "22902.55983303711311339381385763624784086", "price": "1832.085186656315975439575632761932622098", "terminal_share": "66.38476692811690109428647000618441246539", "annual_cash_flows": [ "866.70", "927.3690", "992.284830", "1061.74476810", "1136.0669018670", "1215.591584997690", "1300.68299594752830", "1391.7308056638552810", "1489.151962060325150670", "1593.39259940454791121690" ], "net_growth": "0.07", "fcfe0": "810", "fcfe_growth": "0.07", "discount": "0.08", "terminal_growth": "0.03", "pe5": "25", "payout": "0.80", "profit3": "1004.535260", "profit5": "1150.0924191740", "profit10": "1613.06411297744356444180", "dividend5": "322.9036186653866286285738237979234125213", "exit_price5": "2300.034690243393159099859433896267704527", "wealth5": "1.979620903800674572049505466308060648202", "cagr5": "0.146347811554714748118116377022322137024" } }, "dcf_sensitivity": { ".07/.01": "1291.758794933569737931623489459300836245", ".07/.02": "1454.926185506223901814154282172596238623", ".07/.03": "1699.677271365205147637950471242539342190", ".08/.01": "1098.351516402203709624149756776074133137", ".08/.02": "1205.539359612298533709496052996798411573", ".08/.03": "1355.602340106431287428980867705812401385", ".09/.01": "953.7929469369180183559283324201784871074", ".09/.02": "1027.784494970533807891794556085723301816", ".09/.03": "1126.439892348688193939616187639783054759" }, "reverse_fcfe_growth": "0.0522467327782671035358183070295516166135", "cross_checks": [ [ "2025营业收入", "1688.3810251479", "1688.38", "亿元", "2025年报", "中新网/东方财富" ], [ "2025归母净利", "823.2006710168", "823.20", "亿元", "2025年报", "中新网/东方财富" ], [ "2026H1营业收入", "907.0326096448", "907.03", "亿元", "2026中报", "澎湃新闻" ], [ "2026H1归母净利", "445.1688042186", "445.17", "亿元", "2026中报", "澎湃新闻" ], [ "2026H1经营现金流", "706.9075011906", "706.91", "亿元", "2026中报", "深圳商报/东方财富" ], [ "2026H1现金等价物", "1848.1109548262", "1848.11", "亿元", "2026中报", "上证报/东方财富" ], [ "总股本", "1250081601", "1250081601", "股", "2026中报", "北京商报/东方财富" ], [ "20261019收盘", "1324.97", "1324.97", "元", "Investing历史", "金融界行情" ] ], "limitations": [ "All valuation assumptions conditional. No cash add-on in equity cashflow valuation.", "Adjusted CFO removes selected principal movements only; not audited standalone liquor FCFE.", "No new buyback assumed; payouts not double counted in DCF.", "2021/2022 cash balances are rounded disclosures." ] }