{ "params": { "ind": "all", "sort": "ygc", "page": 1, "q": "", "sig": false, "fcf": "", "screen": false, "big": true, "mine": false }, "pages": 4, "count": 310, "fcf_counts": { "all": 310, "end": 66, "yoy": 7, "trend": 66 }, "cap_counts": { "all": 2551, "big": 310 }, "mine_counts": { "all": 310, "mine": 0 }, "watch_count": 0, "watch_updated": null, "triggered": 2, "details_updated_bj": "2026-10-17 13:54", "universe_updated_bj": "2026-10-17 13:49", "quotes_updated_bj": "2026-10-17 14:00", "quote_source": "腾讯", "a_updated_bj": "2026-10-17 14:00", "hkd_cny": 0.8517, "ah_count": 176, "main_period": "2026-06-30", "coverage": { "2026-06-30": 1995, "2025-06-30": 47, "2026-03-31": 403, "2024-12-31": 15, "2026-01-31": 7, "2025-12-31": 26, "2026-04-30": 15, "2025-10-31": 1, "2026-02-28": 23, "2025-09-30": 4, "2025-03-31": 4, "2026-09-30": 3, "2026-05-31": 8 }, "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "missing": [], "rows": [ { "code": "01908", "name": "建发国际集团", "l1": "地产", "l2": "红筹股", "price": 13.29, "market_cap_yi": 262.1, "ev_yi": 2113.4, "ee": 59.3, "loss": false, "ygc": 3.15, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 2945.58, "cash_yi": 587.19, "np_ttm_yi": 35.62, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 73.7, 34.4, 242.2, 35.2, 216.2 ], "fcf_avg_yi": 120.33999999999999, "ibd_yi": 737.8, "k": 0.785, "k_src": "profit", "iv_yi": 826.44015 }, "revenue_ttm_yi": 1204.21, "net_margin": 3, "roe_by_year": { "2023": 15.4691, "2024": 13.5288, "2025": 9.1658 }, "roe_avg": 12.72, "common_equity_yi": 301.5128, "pb": 0.87, "roe_pb": 14.63, "watched": false }, { "code": "01919", "name": "中远海控", "l1": "工用运输", "l2": "H股", "price": 17.19, "market_cap_yi": 2508.1, "ev_yi": 2999, "ee": 11.2, "loss": false, "ygc": 3.09, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 1983.19, "cash_yi": 1408.37, "np_ttm_yi": 267.25, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 1618.7, 1863.1, 72.6, 433.1, 205.3 ], "fcf_avg_yi": 838.5600000000001, "ibd_yi": 715.67, "k": 0.854, "k_src": "profit", "iv_yi": 7752.868199999999 }, "revenue_ttm_yi": 2223.26, "net_margin": 12, "roe_by_year": { "2023": 12.0292, "2024": 22.8293, "2025": 13.218 }, "roe_avg": 16.03, "common_equity_yi": 2337.6221, "pb": 1.07, "roe_pb": 14.94, "watched": false }, { "code": "00316", "name": "东方海外国际", "l1": "工用运输", "l2": "红筹股", "price": 160.6, "market_cap_yi": 903.3, "ev_yi": 1084.3, "ee": 12.4, "loss": false, "ygc": 3.04, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 294.23, "cash_yi": 113.2, "np_ttm_yi": 87.65, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 529.7, 745.5, -54.7, 139.8, -2.5 ], "fcf_avg_yi": 271.56, "ibd_yi": 86.64, "k": 1, "k_src": "profit", "iv_yi": 2742.16 }, "revenue_ttm_yi": 686.65, "net_margin": 12.8, "roe_by_year": { "2023": 11.1013, "2024": 21.0811, "2025": 11.3565 }, "roe_avg": 14.51, "common_equity_yi": 944.4266, "pb": 0.96, "roe_pb": 15.17, "watched": false }, { "code": "03668", "name": "兖煤澳大利亚", "l1": "煤炭", "l2": "红筹股", "price": 31.86, "market_cap_yi": 358.3, "ev_yi": 399.3, "ee": 28.9, "loss": false, "ygc": 2.73, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 138.96, "cash_yi": 98.01, "np_ttm_yi": 13.8, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 74.8, 281.8, 31, 64.4, 23.7 ], "fcf_avg_yi": 95.14, "ibd_yi": 70.44, "k": 1, "k_src": "profit", "iv_yi": 978.97 }, "revenue_ttm_yi": 295.26, "net_margin": 4.7, "roe_by_year": { "2023": 22.0913, "2024": 13.6975, "2025": 4.7967 }, "roe_avg": 13.53, "common_equity_yi": 422.1253, "pb": 0.85, "roe_pb": 15.94, "watched": false }, { "code": "00728", "name": "中国电信", "l1": "电讯", "l2": "H股", "price": 4.66, "market_cap_yi": 5868.4, "ev_yi": 9507.7, "ee": 32, "loss": false, "ygc": 2.3, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 4053.16, "cash_yi": 406.57, "np_ttm_yi": 297.56, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 1372.1, 1346.3, 1372, 1447.1, 1250.4 ], "fcf_avg_yi": 1357.58, "ibd_yi": 470.56, "k": 0.998, "k_src": "profit", "iv_yi": 13484.78638 }, "revenue_ttm_yi": 5185.61, "net_margin": 5.7, "roe_by_year": { "2023": 6.959, "2024": 7.3744, "2025": 7.2677 }, "roe_avg": 7.2, "common_equity_yi": 4718.83, "pb": 1.24, "roe_pb": 5.79, "watched": false }, { "code": "02386", "name": "中石化炼化工程", "l1": "石油及天然气", "l2": "H股", "price": 5.495, "market_cap_yi": 205.6, "ev_yi": 662.6, "ee": 42.8, "loss": false, "ygc": 2.14, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 590.07, "cash_yi": 132.18, "np_ttm_yi": 15.48, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 22.6, 60.7, 21.4, -25.6, 78.2 ], "fcf_avg_yi": 31.46, "ibd_yi": 5.93, "k": 0.998, "k_src": "profit", "iv_yi": 439.9683 }, "revenue_ttm_yi": 740.8, "net_margin": 2.1, "roe_by_year": { "2023": 7.6731, "2024": 7.9067, "2025": 5.684 }, "roe_avg": 7.09, "common_equity_yi": 319.3474, "pb": 0.64, "roe_pb": 11.01, "watched": false }, { "code": "00883", "name": "中国海洋石油", "l1": "石油及天然气", "l2": "红筹股", "price": 23.96, "market_cap_yi": 10127.9, "ev_yi": 11948.5, "ee": 8.6, "loss": false, "ygc": 2.01, "triggered": true, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 3439.44, "cash_yi": 1617, "np_ttm_yi": 1383.67, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 1385.4, 1921.9, 2097.4, 2208.9, 2090.4 ], "fcf_avg_yi": 1940.8, "ibd_yi": 680.88, "k": 0.999, "k_src": "profit", "iv_yi": 20323.775879999997 }, "revenue_ttm_yi": 4332.72, "net_margin": 31.9, "roe_by_year": { "2023": 19.599, "2024": 19.5082, "2025": 15.7495 }, "roe_avg": 18.29, "common_equity_yi": 8560.54, "pb": 1.18, "roe_pb": 15.46, "watched": false }, { "code": "09973", "name": "奇瑞汽车", "l1": "汽车", "l2": "H股", "price": 24.3, "market_cap_yi": 1202.1, "ev_yi": 2984.2, "ee": 16.7, "loss": false, "ygc": 1.74, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 2436.07, "cash_yi": 634.19, "np_ttm_yi": 178.81, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ null, 42.6, 184.6, 372.1, 52.6 ], "fcf_avg_yi": 162.975, "ibd_yi": 146.68, "k": 0.989, "k_src": "equity", "iv_yi": 2093.9701400000004 }, "revenue_ttm_yi": 3019.65, "net_margin": 5.9, "roe_by_year": { "2023": 96.8992, "2024": 67.4074, "2025": 49.2433 }, "roe_avg": 71.18, "common_equity_yi": 541.24, "pb": 2.22, "roe_pb": 32.05, "watched": false }, { "code": "00762", "name": "中国联通", "l1": "电讯", "l2": "红筹股", "price": 5.615, "market_cap_yi": 1463.3, "ev_yi": 4161.5, "ee": 26.3, "loss": false, "ygc": 1.69, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 3002.92, "cash_yi": 285.72, "np_ttm_yi": 158, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 385.9, 280.7, 230.2, 136.6, 225.3 ], "fcf_avg_yi": 251.73999999999995, "ibd_yi": 313.47, "k": 0.993, "k_src": "profit", "iv_yi": 2472.2224499999998 }, "revenue_ttm_yi": 3933.85, "net_margin": 4, "roe_by_year": { "2023": 5.4036, "2024": 5.786, "2025": 5.7083 }, "roe_avg": 5.63, "common_equity_yi": 3731.86, "pb": 0.39, "roe_pb": 14.36, "watched": false }, { "code": "00386", "name": "中国石油化工股份", "l1": "石油及天然气", "l2": "H股", "price": 4.5, "market_cap_yi": 6273.6, "ev_yi": 15717.1, "ee": 44.5, "loss": false, "ygc": 1.61, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 11943.27, "cash_yi": 1025.91, "np_ttm_yi": 352.91, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 2251.7, 1162.7, 1614.8, 1493.6, 1625 ], "fcf_avg_yi": 1629.56, "ibd_yi": 5669.46, "k": 0.865, "k_src": "profit", "iv_yi": 10079.023249999998 }, "revenue_ttm_yi": 28110.92, "net_margin": 1.3, "roe_by_year": { "2023": 7.3319, "2024": 6.0463, "2025": 3.9526 }, "roe_avg": 5.78, "common_equity_yi": 8409.01, "pb": 0.75, "roe_pb": 7.74, "watched": false }, { "code": "02015", "name": "理想汽车-W", "l1": "汽车", "l2": "非H股", "price": 44.76, "market_cap_yi": 752.5, "ev_yi": 1095.6, "ee": null, "loss": true, "ygc": 1.57, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 747.18, "cash_yi": 401.33, "np_ttm_yi": -46.12, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 49, 22.5, 441.9, 82, -128.2 ], "fcf_avg_yi": 93.44, "ibd_yi": 146.92, "k": 0.992, "k_src": "equity", "iv_yi": 1179.29952 }, "revenue_ttm_yi": 1047.9, "net_margin": -4.4, "roe_by_year": { "2023": 22.2933, "2024": 12.2615, "2025": 1.5672 }, "roe_avg": 12.04, "common_equity_yi": 654.287, "pb": 1.15, "roe_pb": 10.47, "watched": false }, { "code": "02331", "name": "李宁", "l1": "纺织及服饰", "l2": "非H股", "price": 13.28, "market_cap_yi": 292.4, "ev_yi": 260.2, "ee": 8.6, "loss": false, "ygc": 1.56, "triggered": true, "fcf_growth": [], "detail": { "total_liabilities_yi": 97.82, "cash_yi": 130.03, "np_ttm_yi": 30.15, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 53.6, 20.2, 28.6, 37.6, 35.6 ], "fcf_avg_yi": 35.12, "ibd_yi": 24.36, "k": 1, "k_src": "profit", "iv_yi": 456.87 }, "revenue_ttm_yi": 300.17, "net_margin": 10, "roe_by_year": { "2023": 13.0782, "2024": 11.9299, "2025": 10.9275 }, "roe_avg": 11.98, "common_equity_yi": 286.5863, "pb": 1.02, "roe_pb": 11.74, "watched": false }, { "code": "00552", "name": "中国通信服务", "l1": "资讯科技器材", "l2": "H股", "price": 3.98, "market_cap_yi": 234.8, "ev_yi": 1033, "ee": 29.9, "loss": false, "ygc": 1.54, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 900.83, "cash_yi": 75.35, "np_ttm_yi": 34.51, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 27.4, 36.8, 41.4, 50.6, 1.8 ], "fcf_avg_yi": 31.6, "ibd_yi": 18.45, "k": 0.967, "k_src": "profit", "iv_yi": 360.5943 }, "revenue_ttm_yi": 1476.33, "net_margin": 2.3, "roe_by_year": { "2023": 8.6436, "2024": 8.1962, "2025": 7.7406 }, "roe_avg": 8.19, "common_equity_yi": 478.512, "pb": 0.49, "roe_pb": 16.7, "watched": false }, { "code": "00857", "name": "中国石油股份", "l1": "石油及天然气", "l2": "H股", "price": 9.995, "market_cap_yi": 22457.4, "ev_yi": 30891.3, "ee": 17.5, "loss": false, "ygc": 1.52, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 11759.02, "cash_yi": 2272.05, "np_ttm_yi": 1760.69, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 3375.2, 3922.4, 4524.5, 4060.6, 4120.4 ], "fcf_avg_yi": 4000.62, "ibd_yi": 3996.89, "k": 0.889, "k_src": "profit", "iv_yi": 34032.12904 }, "revenue_ttm_yi": 29419.39, "net_margin": 6, "roe_by_year": { "2023": 11.4622, "2024": 11.104, "2025": 10.1464 }, "roe_avg": 10.9, "common_equity_yi": 16379.74, "pb": 1.37, "roe_pb": 7.95, "watched": false }, { "code": "02039", "name": "中集集团", "l1": "工用运输", "l2": "H股", "price": 6.79, "market_cap_yi": 358.5, "ev_yi": 909.9, "ee": null, "loss": true, "ygc": 1.47, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 1032.74, "cash_yi": 201.12, "np_ttm_yi": -3.18, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 138.9, 110.6, -27.7, 57, 138 ], "fcf_avg_yi": 83.36, "ibd_yi": 242.38, "k": 0.663, "k_src": "profit", "iv_yi": 525.3214200000001 }, "revenue_ttm_yi": 1594.34, "net_margin": -0.2, "roe_by_year": { "2023": 0.8733, "2024": 5.9759, "2025": 0.4329 }, "roe_avg": 2.43, "common_equity_yi": 458.4943, "pb": 0.78, "roe_pb": 3.1, "watched": false }, { "code": "02618", "name": "京东物流", "l1": "工用支援", "l2": "非H股", "price": 10.27, "market_cap_yi": 579.8, "ev_yi": 1031.6, "ee": 14, "loss": false, "ygc": 1.47, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 618.11, "cash_yi": 157.61, "np_ttm_yi": 73.59, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 19.7, 83.1, 108.7, 151.7, 111.2 ], "fcf_avg_yi": 94.88, "ibd_yi": 238.79, "k": 0.981, "k_src": "equity", "iv_yi": 851.13522 }, "revenue_ttm_yi": 2432.98, "net_margin": 3, "roe_by_year": { "2023": 1.3008, "2024": 11.9785, "2025": 12.0848 }, "roe_avg": 8.45, "common_equity_yi": 568.3034, "pb": 1.02, "roe_pb": 8.29, "watched": false }, { "code": "02333", "name": "长城汽车", "l1": "汽车", "l2": "H股", "price": 7.045, "market_cap_yi": 1016, "ev_yi": 2166.1, "ee": 36.1, "loss": false, "ygc": 1.46, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 1425.97, "cash_yi": 275.88, "np_ttm_yi": 59.93, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 222.2, -39.9, 10.4, 158.9, 288.5 ], "fcf_avg_yi": 128.02, "ibd_yi": 75.6, "k": 1, "k_src": "profit", "iv_yi": 1480.48 }, "revenue_ttm_yi": 2325.91, "net_margin": 2.6, "roe_by_year": { "2023": 10.5033, "2024": 17.2111, "2025": 11.8234 }, "roe_avg": 13.18, "common_equity_yi": 870.5737, "pb": 1.17, "roe_pb": 11.29, "watched": false }, { "code": "00151", "name": "中国旺旺", "l1": "食物饮品", "l2": "非H股", "price": 2.86, "market_cap_yi": 284.4, "ev_yi": 314, "ee": 8.2, "loss": false, "ygc": 1.43, "triggered": false, "fcf_growth": [ "end" ], "detail": { "total_liabilities_yi": 87.04, "cash_yi": 57.39, "np_ttm_yi": 38.37, "period": "2026-03-31", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 34.9, 36.8, 47.1, 35.2, 35.2 ], "fcf_avg_yi": 37.839999999999996, "ibd_yi": 28.12, "k": 1, "k_src": "profit", "iv_yi": 407.66999999999996 }, "revenue_ttm_yi": 244.01, "net_margin": 15.7, "roe_by_year": { "2023": 25.7307, "2024": 25.4191, "2025": 20.3866 }, "roe_avg": 23.85, "common_equity_yi": 198.9582, "pb": 1.43, "roe_pb": 16.68, "watched": false }, { "code": "03320", "name": "华润医药", "l1": "药品及生物科技", "l2": "红筹股", "price": 4.605, "market_cap_yi": 246.4, "ev_yi": 995.4, "ee": 24, "loss": false, "ygc": 1.41, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 1749.92, "cash_yi": 156.22, "np_ttm_yi": 41.55, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 82.2, 80.8, 124.2, 143.3, 169.3 ], "fcf_avg_yi": 119.96, "ibd_yi": 617.64, "k": 0.47, "k_src": "profit", "iv_yi": 346.9446 }, "revenue_ttm_yi": 2721.65, "net_margin": 1.5, "roe_by_year": { "2023": 8.6112, "2024": 7.1141, "2025": 8.1191 }, "roe_avg": 7.95, "common_equity_yi": 527.9645, "pb": 0.47, "roe_pb": 17.03, "watched": false }, { "code": "00175", "name": "吉利汽车", "l1": "汽车", "l2": "非H股", "price": 15.01, "market_cap_yi": 1378.9, "ev_yi": 2816.2, "ee": 16.9, "loss": false, "ygc": 1.38, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 2049.82, "cash_yi": 593.62, "np_ttm_yi": 166.87, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 92.5, 56.8, 70.2, 199.6, 293.5 ], "fcf_avg_yi": 142.52, "ibd_yi": 89.87, "k": 0.987, "k_src": "equity", "iv_yi": 1903.8736499999998 }, "revenue_ttm_yi": 3674.42, "net_margin": 4.5, "roe_by_year": { "2023": 6.8214, "2024": 19.8891, "2025": 18.8359 }, "roe_avg": 15.18, "common_equity_yi": 945.8702, "pb": 1.46, "roe_pb": 10.41, "watched": false }, { "code": "01585", "name": "雅迪控股", "l1": "汽车", "l2": "非H股", "price": 9.49, "market_cap_yi": 251.6, "ev_yi": 382, "ee": 15.5, "loss": false, "ygc": 1.3, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 201.87, "cash_yi": 71.23, "np_ttm_yi": 24.63, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 23.3, 24.3, 22.4, 2.9, 59.6 ], "fcf_avg_yi": 26.5, "ibd_yi": 9.52, "k": 0.998, "k_src": "profit", "iv_yi": 326.05658 }, "revenue_ttm_yi": 360.58, "net_margin": 6.8, "roe_by_year": { "2023": 35.1007, "2024": 14.8305, "2025": 30.2982 }, "roe_avg": 26.74, "common_equity_yi": 103.0693, "pb": 2.44, "roe_pb": 10.96, "watched": false }, { "code": "00285", "name": "比亚迪电子", "l1": "资讯科技器材", "l2": "非H股", "price": 22.04, "market_cap_yi": 423, "ev_yi": 828.2, "ee": 37.5, "loss": false, "ygc": 1.28, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 459.98, "cash_yi": 54.75, "np_ttm_yi": 22.11, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 22.9, 17.1, 63.2, 38.6, 146.8 ], "fcf_avg_yi": 57.720000000000006, "ibd_yi": 88.48, "k": 1, "k_src": "profit", "iv_yi": 543.47 }, "revenue_ttm_yi": 1811.06, "net_margin": 1.2, "roe_by_year": { "2023": 14.7051, "2024": 13.8198, "2025": 10.5158 }, "roe_avg": 13.01, "common_equity_yi": 344.8095, "pb": 1.23, "roe_pb": 10.61, "watched": false }, { "code": "01133", "name": "哈尔滨电气", "l1": "工业工程", "l2": "H股", "price": 12.36, "market_cap_yi": 235.4, "ev_yi": 695.5, "ee": 20.9, "loss": false, "ygc": 1.24, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 674.88, "cash_yi": 198.56, "np_ttm_yi": 33.33, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 6.6, 43.7, 11.9, -19.3, 28.6 ], "fcf_avg_yi": 14.3, "ibd_yi": 39.42, "k": 0.966, "k_src": "equity", "iv_yi": 291.86724 }, "revenue_ttm_yi": 480.23, "net_margin": 6.9, "roe_by_year": { "2023": 4.4916, "2024": 11.487, "2025": 16.0185 }, "roe_avg": 10.67, "common_equity_yi": 187.808, "pb": 1.25, "roe_pb": 8.51, "watched": false }, { "code": "01618", "name": "中国中冶", "l1": "建筑", "l2": "H股", "price": 1.315, "market_cap_yi": 492.4, "ev_yi": 4786, "ee": 871.8, "loss": false, "ygc": 1.21, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 6219.22, "cash_yi": 591.96, "np_ttm_yi": 5.49, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 176.4, 138.4, 13, 9.9, 90.5 ], "fcf_avg_yi": 85.64, "ibd_yi": 668.49, "k": 0.763, "k_src": "profit", "iv_yi": 595.04081 }, "revenue_ttm_yi": 3937.54, "net_margin": 0.1, "roe_by_year": { "2023": 6.5045, "2024": 4.5195, "2025": 0.8561 }, "roe_avg": 3.96, "common_equity_yi": 1025.798, "pb": 0.48, "roe_pb": 8.25, "watched": false }, { "code": "01876", "name": "百威亚太", "l1": "食物饮品", "l2": "非H股", "price": 6.08, "market_cap_yi": 685.8, "ev_yi": 816.1, "ee": 21.9, "loss": false, "ygc": 1.2, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 308.47, "cash_yi": 173.2, "np_ttm_yi": 37.31, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 82.7, 75.4, 93, 54.3, 45.3 ], "fcf_avg_yi": 70.14000000000001, "ibd_yi": 21.05, "k": 0.963, "k_src": "profit", "iv_yi": 821.9686500000001 }, "revenue_ttm_yi": 396.62, "net_margin": 9.4, "roe_by_year": { "2023": 7.9076, "2024": 6.9245, "2025": 4.7833 }, "roe_avg": 6.54, "common_equity_yi": 672.6445, "pb": 1.02, "roe_pb": 6.41, "watched": false }, { "code": "00135", "name": "昆仑能源", "l1": "公用事业", "l2": "红筹股", "price": 7.56, "market_cap_yi": 555, "ev_yi": 643.1, "ee": 11.7, "loss": false, "ygc": 1.18, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 519.86, "cash_yi": 399.57, "np_ttm_yi": 54.91, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 41.4, 91.5, 92.3, 64.2, 65.5 ], "fcf_avg_yi": 70.97999999999999, "ibd_yi": 213.05, "k": 0.732, "k_src": "profit", "iv_yi": 656.10624 }, "revenue_ttm_yi": 1964.78, "net_margin": 2.8, "roe_by_year": { "2023": 9.2123, "2024": 9.2692, "2025": 8.0448 }, "roe_avg": 8.84, "common_equity_yi": 693.96, "pb": 0.8, "roe_pb": 11.06, "watched": false }, { "code": "09927", "name": "赛力斯", "l1": "汽车", "l2": "H股", "price": 35.14, "market_cap_yi": 791.9, "ev_yi": 1467.5, "ee": 113, "loss": false, "ygc": 1.18, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 877.1, "cash_yi": 144.38, "np_ttm_yi": 12.99, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ null, -47.3, 26.4, 148.4, 239.5 ], "fcf_avg_yi": 91.75, "ibd_yi": 50.17, "k": 0.922, "k_src": "equity", "iv_yi": 932.7966200000001 }, "revenue_ttm_yi": 1599.48, "net_margin": 0.8, "roe_by_year": { "2023": -21.4645, "2024": 50.2402, "2025": 22.4014 }, "roe_avg": 17.06, "common_equity_yi": 374.7457, "pb": 2.11, "roe_pb": 8.07, "watched": false }, { "code": "00293", "name": "国泰航空", "l1": "旅游及消闲设施", "l2": "非H股", "price": 13.35, "market_cap_yi": 691.4, "ev_yi": 1714.4, "ee": 14.4, "loss": false, "ygc": 1.11, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 1082.53, "cash_yi": 59.58, "np_ttm_yi": 118.73, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 53.6, 126, 177.7, 132.7, 140.5 ], "fcf_avg_yi": 126.1, "ibd_yi": 552.59, "k": 1, "k_src": "equity", "iv_yi": 767.99 }, "revenue_ttm_yi": 1150.53, "net_margin": 10.3, "roe_by_year": { "2023": 14.6444, "2024": 17.0752, "2025": 19.231 }, "roe_avg": 16.98, "common_equity_yi": 503.9153, "pb": 1.37, "roe_pb": 12.38, "watched": false }, { "code": "01099", "name": "国药控股", "l1": "药品及生物科技", "l2": "H股", "price": 15.72, "market_cap_yi": 417.8, "ev_yi": 1889.8, "ee": 26.6, "loss": false, "ygc": 1.11, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 2680.87, "cash_yi": 310.45, "np_ttm_yi": 70.93, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 70.5, 185.5, 148.4, 95.8, 125.2 ], "fcf_avg_yi": 125.08, "ibd_yi": 813.16, "k": 0.621, "k_src": "profit", "iv_yi": 464.56388999999996 }, "revenue_ttm_yi": 5719.24, "net_margin": 1.2, "roe_by_year": { "2023": 12.6936, "2024": 9.1873, "2025": 8.788 }, "roe_avg": 10.22, "common_equity_yi": 851.9406, "pb": 0.49, "roe_pb": 20.85, "watched": false }, { "code": "01530", "name": "三生制药", "l1": "药品及生物科技", "l2": "非H股", "price": 14.47, "market_cap_yi": 309.7, "ev_yi": 290.9, "ee": 3.5, "loss": false, "ygc": 1.05, "triggered": false, "fcf_growth": [ "end", "yoy", "trend" ], "detail": { "total_liabilities_yi": 48.14, "cash_yi": 67.85, "np_ttm_yi": 82.71, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 4.3, 11.6, 13.8, 22.4, 91.3 ], "fcf_avg_yi": 28.679999999999996, "ibd_yi": 13.87, "k": 0.955, "k_src": "profit", "iv_yi": 325.44489999999996 }, "revenue_ttm_yi": 178.66, "net_margin": 46.3, "roe_by_year": { "2023": 11.4931, "2024": 14.1861, "2025": 39.781 }, "roe_avg": 21.82, "common_equity_yi": 275.191, "pb": 1.13, "roe_pb": 19.39, "watched": false }, { "code": "06862", "name": "海底捞", "l1": "旅游及消闲设施", "l2": "非H股", "price": 9.365, "market_cap_yi": 444.6, "ev_yi": 508.8, "ee": 12.5, "loss": false, "ygc": 1.02, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 113.73, "cash_yi": 49.44, "np_ttm_yi": 40.58, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ -6.6, 53, 83.7, 63.3, 39.2 ], "fcf_avg_yi": 46.519999999999996, "ibd_yi": 59.08, "k": 0.999, "k_src": "equity", "iv_yi": 455.10443999999995 }, "revenue_ttm_yi": 448.59, "net_margin": 9, "roe_by_year": { "2023": 47.4341, "2024": 42.8779, "2025": 39.6115 }, "roe_avg": 43.31, "common_equity_yi": 97.6518, "pb": 4.55, "roe_pb": 9.51, "watched": false }, { "code": "00625", "name": "希音-W", "l1": "专业零售", "l2": "非H股", "price": 37.16, "market_cap_yi": 1343.9, "ev_yi": 2917.5, "ee": 13, "loss": false, "ygc": 1.01, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 1780.85, "cash_yi": 207.26, "np_ttm_yi": 223.91, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ null, null, 100, 80.5, 183.8 ], "fcf_avg_yi": 121.43333333333334, "ibd_yi": 60.96, "k": 1, "k_src": "profit", "iv_yi": 1360.6333333333334 }, "revenue_ttm_yi": 2885.22, "net_margin": 7.8, "roe_by_year": { "2023": -22.2924, "2024": -31.1459, "2025": -25.8097 }, "roe_avg": -26.42, "common_equity_yi": -307.444, "pb": null, "roe_pb": null, "watched": false }, { "code": "01513", "name": "丽珠医药", "l1": "药品及生物科技", "l2": "H股", "price": 21.26, "market_cap_yi": 218.7, "ev_yi": 233.9, "ee": 14, "loss": false, "ygc": 1, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 89.94, "cash_yi": 73.51, "np_ttm_yi": 16.74, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 5.9, 18.3, 24.3, 24.1, 25.7 ], "fcf_avg_yi": 19.66, "ibd_yi": 34.4, "k": 0.924, "k_src": "profit", "iv_yi": 217.79604 }, "revenue_ttm_yi": 107.48, "net_margin": 15.6, "roe_by_year": { "2023": 13.9954, "2024": 14.7723, "2025": 14.5816 }, "roe_avg": 14.45, "common_equity_yi": 133.6583, "pb": 1.64, "roe_pb": 8.83, "watched": false }, { "code": "00868", "name": "信义玻璃", "l1": "工业工程", "l2": "非H股", "price": 8.11, "market_cap_yi": 308.1, "ev_yi": 388.9, "ee": 13.4, "loss": false, "ygc": 0.98, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 101.32, "cash_yi": 20.32, "np_ttm_yi": 29, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 64.9, 38.2, 13.8, 5.1, 38.8 ], "fcf_avg_yi": 32.160000000000004, "ibd_yi": 38.64, "k": 0.998, "k_src": "profit", "iv_yi": 302.67344 }, "revenue_ttm_yi": 205.29, "net_margin": 14.1, "roe_by_year": { "2023": 15.8442, "2024": 10.0761, "2025": 7.6772 }, "roe_avg": 11.2, "common_equity_yi": 369.5589, "pb": 0.83, "roe_pb": 13.43, "watched": false }, { "code": "00576", "name": "浙江沪杭甬", "l1": "工用运输", "l2": "H股", "price": 6.05, "market_cap_yi": 311.1, "ev_yi": 2001, "ee": 38.2, "loss": false, "ygc": 0.95, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 2469.96, "cash_yi": 243.54, "np_ttm_yi": 52.35, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 18.7, 61.9, 84, 81.6, 25 ], "fcf_avg_yi": 54.239999999999995, "ibd_yi": 395.22, "k": 0.759, "k_src": "profit", "iv_yi": 296.55647999999997 }, "revenue_ttm_yi": 215.78, "net_margin": 24.3, "roe_by_year": { "2023": 14.9673, "2024": 12.8193, "2025": 11.0452 }, "roe_avg": 12.94, "common_equity_yi": 514.2727, "pb": 0.6, "roe_pb": 21.4, "watched": false }, { "code": "00696", "name": "中国民航信息网络", "l1": "软件服务", "l2": "H股", "price": 9.1, "market_cap_yi": 226.8, "ev_yi": 231, "ee": 9.5, "loss": false, "ygc": 0.95, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 92.64, "cash_yi": 88.3, "np_ttm_yi": 24.37, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 24.6, 10.4, -3.9, 21.7, 20.8 ], "fcf_avg_yi": 14.719999999999999, "ibd_yi": 11.02, "k": 0.961, "k_src": "profit", "iv_yi": 215.72527999999994 }, "revenue_ttm_yi": 89.83, "net_margin": 27.1, "roe_by_year": { "2023": 7.0475, "2024": 9.6983, "2025": 10.1172 }, "roe_avg": 8.95, "common_equity_yi": 250.3005, "pb": 0.91, "roe_pb": 9.88, "watched": false }, { "code": "09618", "name": "京东集团-SW", "l1": "专业零售", "l2": "非H股", "price": 106.1, "market_cap_yi": 2429, "ev_yi": 5071.8, "ee": 34.3, "loss": false, "ygc": 0.95, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 4430.31, "cash_yi": 1024.64, "np_ttm_yi": 147.94, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 200.2, 349.1, 395.1, 442.8, 48.1 ], "fcf_avg_yi": 287.06, "ibd_yi": 917.53, "k": 0.776, "k_src": "equity", "iv_yi": 2310.70296 }, "revenue_ttm_yi": 13134.38, "net_margin": 1.1, "roe_by_year": { "2023": 10.8561, "2024": 17.5546, "2025": 8.4546 }, "roe_avg": 12.29, "common_equity_yi": 2191.18, "pb": 1.11, "roe_pb": 11.09, "watched": false }, { "code": "00811", "name": "新华文轩", "l1": "媒体及娱乐", "l2": "H股", "price": 8.45, "market_cap_yi": 254.6, "ev_yi": 265.2, "ee": 19.4, "loss": false, "ygc": 0.92, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 78.68, "cash_yi": 67.91, "np_ttm_yi": 13.66, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 17.7, 18.1, 21.7, 16.2, 13.3 ], "fcf_avg_yi": 17.4, "ibd_yi": 2.72, "k": 0.982, "k_src": "profit", "iv_yi": 234.88458 }, "revenue_ttm_yi": 112.11, "net_margin": 12.2, "roe_by_year": { "2023": 12.3559, "2024": 11.1633, "2025": 10.5028 }, "roe_avg": 11.34, "common_equity_yi": 153.1769, "pb": 1.66, "roe_pb": 6.82, "watched": false }, { "code": "00921", "name": "海信家电", "l1": "家庭电器及用品", "l2": "H股", "price": 20.36, "market_cap_yi": 304, "ev_yi": 611, "ee": 22.1, "loss": false, "ygc": 0.91, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 563.98, "cash_yi": 40.94, "np_ttm_yi": 27.68, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 32.1, 31.5, 96.3, 37.4, 36.8 ], "fcf_avg_yi": 46.82000000000001, "ibd_yi": 37.2, "k": 0.587, "k_src": "profit", "iv_yi": 277.02878000000004 }, "revenue_ttm_yi": 853.54, "net_margin": 3.2, "roe_by_year": { "2023": 22.6095, "2024": 23.0604, "2025": 19.3568 }, "roe_avg": 21.68, "common_equity_yi": 174.5748, "pb": 1.74, "roe_pb": 12.45, "watched": false }, { "code": "09696", "name": "天齐锂业", "l1": "一般金属及矿石", "l2": "H股", "price": 23.9, "market_cap_yi": 586.3, "ev_yi": 737.3, "ee": 16, "loss": false, "ygc": 0.91, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 236.56, "cash_yi": 51.56, "np_ttm_yi": 46.08, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 12.3, 185.8, 182.5, 10.3, -6.4 ], "fcf_avg_yi": 76.9, "ibd_yi": 169.32, "k": 0.816, "k_src": "equity", "iv_yi": 531.41184 }, "revenue_ttm_yi": 177.25, "net_margin": 26, "roe_by_year": { "2023": 14.0828, "2024": -18.1851, "2025": 1.0662 }, "roe_avg": -1.01, "common_equity_yi": 491.6836, "pb": 1.19, "roe_pb": -0.85, "watched": false }, { "code": "00788", "name": "中国铁塔", "l1": "电讯", "l2": "H股", "price": 9.11, "market_cap_yi": 1365.6, "ev_yi": 2754.3, "ee": 20.6, "loss": false, "ygc": 0.9, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 1455.27, "cash_yi": 66.55, "np_ttm_yi": 133.62, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 278.3, 364.7, -6.4, 196.8, 256 ], "fcf_avg_yi": 217.88000000000002, "ibd_yi": 1013.92, "k": 1, "k_src": "profit", "iv_yi": 1231.43 }, "revenue_ttm_yi": 995.03, "net_margin": 13.4, "roe_by_year": { "2023": 4.9836, "2024": 5.3959, "2025": 5.7591 }, "roe_avg": 5.38, "common_equity_yi": 2057.07, "pb": 0.66, "roe_pb": 8.1, "watched": false }, { "code": "03998", "name": "波司登", "l1": "纺织及服饰", "l2": "非H股", "price": 4.405, "market_cap_yi": 439.9, "ev_yi": 519.9, "ee": 13, "loss": false, "ygc": 0.9, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 110.59, "cash_yi": 29.77, "np_ttm_yi": 39.94, "period": "2026-03-31", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 20.9, 25.4, 67.8, 26.5, 53.5 ], "fcf_avg_yi": 38.82, "ibd_yi": 16.69, "k": 0.99, "k_src": "profit", "iv_yi": 397.26719999999995 }, "revenue_ttm_yi": 273.5, "net_margin": 14.6, "roe_by_year": { "2023": 23.3925, "2024": 22.926, "2025": 22.7049 }, "roe_avg": 23.01, "common_equity_yi": 182.6613, "pb": 2.41, "roe_pb": 9.55, "watched": false }, { "code": "00867", "name": "康哲药业", "l1": "药品及生物科技", "l2": "非H股", "price": 10.2, "market_cap_yi": 211.4, "ev_yi": 201.6, "ee": 13.1, "loss": false, "ygc": 0.89, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 15.93, "cash_yi": 25.72, "np_ttm_yi": 15.34, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 23.1, 30.3, 21.8, 8.1, 2.4 ], "fcf_avg_yi": 17.14, "ibd_yi": 8.83, "k": 1, "k_src": "profit", "iv_yi": 188.29 }, "revenue_ttm_yi": 87.11, "net_margin": 17.6, "roe_by_year": { "2023": 15.9482, "2024": 10.1772, "2025": 8.8343 }, "roe_avg": 11.65, "common_equity_yi": 179.4692, "pb": 1.18, "roe_pb": 9.89, "watched": false }, { "code": "02600", "name": "中国铝业", "l1": "一般金属及矿石", "l2": "H股", "price": 7.27, "market_cap_yi": 1404.1, "ev_yi": 1743.4, "ee": 10, "loss": false, "ygc": 0.89, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 1045.85, "cash_yi": 431.1, "np_ttm_yi": 174.75, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 317.4, 229.9, 201.4, 221.9, 246 ], "fcf_avg_yi": 243.32, "ibd_yi": 598.17, "k": 0.552, "k_src": "profit", "iv_yi": 1250.90376 }, "revenue_ttm_yi": 2501.3, "net_margin": 7, "roe_by_year": { "2023": 11.696, "2024": 19.1081, "2025": 17.5869 }, "roe_avg": 16.13, "common_equity_yi": 845.0291, "pb": 1.66, "roe_pb": 9.71, "watched": false }, { "code": "02880", "name": "辽港股份", "l1": "工用运输", "l2": "H股", "price": 0.67, "market_cap_yi": 302, "ev_yi": 342, "ee": 27.7, "loss": false, "ygc": 0.89, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 132.88, "cash_yi": 87.24, "np_ttm_yi": 12.36, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 38.2, 0.3, 26.7, 36.5, 51.9 ], "fcf_avg_yi": 30.72, "ibd_yi": 87.51, "k": 0.877, "k_src": "profit", "iv_yi": 269.17761 }, "revenue_ttm_yi": 110.16, "net_margin": 11.2, "roe_by_year": { "2023": 3.4266, "2024": 2.8816, "2025": 3.2612 }, "roe_avg": 3.19, "common_equity_yi": 405.1302, "pb": 0.75, "roe_pb": 4.28, "watched": false }, { "code": "00291", "name": "华润啤酒", "l1": "食物饮品", "l2": "红筹股", "price": 19.83, "market_cap_yi": 547.9, "ev_yi": 763.6, "ee": 27.8, "loss": false, "ygc": 0.88, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 355.48, "cash_yi": 139.76, "np_ttm_yi": 27.51, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 35.2, 51.9, 16.3, 41.2, 53.3 ], "fcf_avg_yi": 39.58, "ibd_yi": 52.92, "k": 1, "k_src": "profit", "iv_yi": 482.63999999999993 }, "revenue_ttm_yi": 382.83, "net_margin": 7.2, "roe_by_year": { "2023": 17.9754, "2024": 15.2903, "2025": 10.542 }, "roe_avg": 14.6, "common_equity_yi": 355.73, "pb": 1.54, "roe_pb": 9.48, "watched": false }, { "code": "00598", "name": "中国外运", "l1": "工用运输", "l2": "H股", "price": 4.4, "market_cap_yi": 420.6, "ev_yi": 630.8, "ee": 16.6, "loss": false, "ygc": 0.87, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 349.81, "cash_yi": 127.35, "np_ttm_yi": 38, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 27.2, 52.5, 38.3, 25.6, 14.3 ], "fcf_avg_yi": 31.580000000000002, "ibd_yi": 56.92, "k": 0.945, "k_src": "profit", "iv_yi": 364.98735 }, "revenue_ttm_yi": 927.38, "net_margin": 4.1, "roe_by_year": { "2023": 11.6294, "2024": 10.1269, "2025": 9.9479 }, "roe_avg": 10.57, "common_equity_yi": 413.1868, "pb": 1.02, "roe_pb": 10.38, "watched": false }, { "code": "06690", "name": "海尔智家", "l1": "家庭电器及用品", "l2": "H股", "price": 20.12, "market_cap_yi": 1799.4, "ev_yi": 3092.9, "ee": 17.3, "loss": false, "ygc": 0.87, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 1825.37, "cash_yi": 498.73, "np_ttm_yi": 178.36, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 158.7, 120.5, 159.9, 162.4, 171.5 ], "fcf_avg_yi": 154.6, "ibd_yi": 445.12, "k": 0.975, "k_src": "profit", "iv_yi": 1559.61975 }, "revenue_ttm_yi": 2979.69, "net_margin": 6, "roe_by_year": { "2023": 16.8521, "2024": 17.6276, "2025": 16.9674 }, "roe_avg": 17.15, "common_equity_yi": 1196.78, "pb": 1.5, "roe_pb": 11.41, "watched": false }, { "code": "00288", "name": "万洲国际", "l1": "食物饮品", "l2": "非H股", "price": 6.455, "market_cap_yi": 705.4, "ev_yi": 1120.9, "ee": 10.6, "loss": false, "ygc": 0.82, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 652.28, "cash_yi": 149.91, "np_ttm_yi": 106.18, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 65.4, 57.2, 56.7, 129.9, 134.3 ], "fcf_avg_yi": 88.70000000000002, "ibd_yi": 334.35, "k": 0.827, "k_src": "profit", "iv_yi": 581.0171200000001 }, "revenue_ttm_yi": 1953.31, "net_margin": 5.4, "roe_by_year": { "2023": 6.4742, "2024": 15.733, "2025": 14.3446 }, "roe_avg": 12.18, "common_equity_yi": 760.2327, "pb": 0.93, "roe_pb": 13.13, "watched": false }, { "code": "01898", "name": "中煤能源", "l1": "煤炭", "l2": "H股", "price": 10.37, "market_cap_yi": 1729.1, "ev_yi": 2911.5, "ee": 19, "loss": false, "ygc": 0.82, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 1797.74, "cash_yi": 229.56, "np_ttm_yi": 153.62, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 376.7, 338.8, 253.9, 160.6, 80 ], "fcf_avg_yi": 242, "ibd_yi": 773.66, "k": 0.754, "k_src": "profit", "iv_yi": 1414.4286000000002 }, "revenue_ttm_yi": 1467.46, "net_margin": 10.5, "roe_by_year": { "2023": 14.7059, "2024": 12.2846, "2025": 9.2884 }, "roe_avg": 12.09, "common_equity_yi": 1664.0184, "pb": 1.04, "roe_pb": 11.64, "watched": false }, { "code": "02367", "name": "巨子生物", "l1": "其他医疗保健", "l2": "非H股", "price": 22.6, "market_cap_yi": 204.4, "ev_yi": 164.6, "ee": 9.8, "loss": false, "ygc": 0.82, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 8.73, "cash_yi": 48.53, "np_ttm_yi": 16.72, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 5.8, 7.8, 14.2, 17.9, 13.5 ], "fcf_avg_yi": 11.84, "ibd_yi": 0.12, "k": 1, "k_src": "profit", "iv_yi": 166.81 }, "revenue_ttm_yi": 53.24, "net_margin": 31.4, "roe_by_year": { "2023": 40.3511, "2024": 35.9596, "2025": 22.5014 }, "roe_avg": 32.94, "common_equity_yi": 93.5803, "pb": 2.18, "roe_pb": 15.08, "watched": false }, { "code": "01378", "name": "中国宏桥", "l1": "一般金属及矿石", "l2": "非H股", "price": 19.64, "market_cap_yi": 1642.5, "ev_yi": 2119, "ee": 7.7, "loss": false, "ygc": 0.81, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 976.55, "cash_yi": 461.44, "np_ttm_yi": 274.85, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 219.9, -26.6, 151.3, 211.5, 278.4 ], "fcf_avg_yi": 166.9, "ibd_yi": 685.25, "k": 0.925, "k_src": "profit", "iv_yi": 1336.80075 }, "revenue_ttm_yi": 1688.21, "net_margin": 16.3, "roe_by_year": { "2023": 12.9687, "2024": 22.3673, "2025": 18.8326 }, "roe_avg": 18.06, "common_equity_yi": 1331.079, "pb": 1.23, "roe_pb": 14.63, "watched": false }, { "code": "07618", "name": "京东工业", "l1": "工用支援", "l2": "非H股", "price": 12.98, "market_cap_yi": 300.1, "ev_yi": 312.1, "ee": 12.6, "loss": false, "ygc": 0.8, "triggered": false, "fcf_growth": [ "end" ], "detail": { "total_liabilities_yi": 78.3, "cash_yi": 66.33, "np_ttm_yi": 24.82, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 20.3, 19.7, 13.7, 12.9, 20.8 ], "fcf_avg_yi": 17.48, "ibd_yi": 0.09, "k": 1, "k_src": "equity", "iv_yi": 241.04000000000002 }, "revenue_ttm_yi": 267.64, "net_margin": 9.3, "roe_by_year": { "2023": -0.879, "2024": 1054.1214, "2025": 39.5634 }, "roe_avg": 364.27, "common_equity_yi": 116.8857, "pb": 2.57, "roe_pb": 141.88, "watched": false }, { "code": "09987", "name": "百胜中国", "l1": "旅游及消闲设施", "l2": "非H股", "price": 352, "market_cap_yi": 1014.6, "ev_yi": 1289.7, "ee": 19.3, "loss": false, "ygc": 0.8, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 327.6, "cash_yi": 33.03, "np_ttm_yi": 66.67, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 72.1, 98.4, 104.3, 102, 103 ], "fcf_avg_yi": 95.96000000000001, "ibd_yi": 126.89, "k": 0.934, "k_src": "profit", "iv_yi": 808.6011600000002 }, "revenue_ttm_yi": 852.79, "net_margin": 7.8, "roe_by_year": { "2023": 12.8346, "2024": 15.0169, "2025": 16.7282 }, "roe_avg": 14.86, "common_equity_yi": 364.8599, "pb": 2.78, "roe_pb": 5.34, "watched": false }, { "code": "03808", "name": "中国重汽", "l1": "工业工程", "l2": "红筹股", "price": 33.12, "market_cap_yi": 778.8, "ev_yi": 1604.9, "ee": 20.3, "loss": false, "ygc": 0.79, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 1104.09, "cash_yi": 188.25, "np_ttm_yi": 79.18, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ -57.8, 93.9, 88.1, 78.4, 65.9 ], "fcf_avg_yi": 53.7, "ibd_yi": 47.45, "k": 0.902, "k_src": "profit", "iv_yi": 611.3756 }, "revenue_ttm_yi": 1295.04, "net_margin": 6.1, "roe_by_year": { "2023": 13.9571, "2024": 14.3883, "2025": 16.2954 }, "roe_avg": 14.88, "common_equity_yi": 472.2422, "pb": 1.65, "roe_pb": 9.02, "watched": false }, { "code": "01024", "name": "快手-W", "l1": "媒体及娱乐", "l2": "非H股", "price": 29.3, "market_cap_yi": 1074.1, "ev_yi": 2132.1, "ee": 13.5, "loss": false, "ygc": 0.77, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 1174.93, "cash_yi": 116.96, "np_ttm_yi": 157.66, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ -132.8, -43, 158.8, 297.9, 267.2 ], "fcf_avg_yi": 109.61999999999998, "ibd_yi": 390.34, "k": 1, "k_src": "equity", "iv_yi": 822.8199999999999 }, "revenue_ttm_yi": 1443.73, "net_margin": 10.9, "roe_by_year": { "2023": 14.3903, "2024": 27.614, "2025": 26.3023 }, "roe_avg": 22.77, "common_equity_yi": 822.39, "pb": 1.31, "roe_pb": 17.43, "watched": false }, { "code": "01258", "name": "中国有色矿业", "l1": "一般金属及矿石", "l2": "红筹股", "price": 14.11, "market_cap_yi": 468.9, "ev_yi": 462.4, "ee": 11.8, "loss": false, "ygc": 0.77, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 128.09, "cash_yi": 137.35, "np_ttm_yi": 39.1, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 21.2, 51, 30.5, 40.5, 49 ], "fcf_avg_yi": 38.44, "ibd_yi": 5.88, "k": 0.704, "k_src": "profit", "iv_yi": 363.17248 }, "revenue_ttm_yi": 269, "net_margin": 14.5, "roe_by_year": { "2023": 15.8035, "2024": 19.4796, "2025": 17.0773 }, "roe_avg": 17.45, "common_equity_yi": 187.8241, "pb": 2.5, "roe_pb": 6.99, "watched": false }, { "code": "02319", "name": "蒙牛乳业", "l1": "食物饮品", "l2": "非H股", "price": 18.8, "market_cap_yi": 619.9, "ev_yi": 1080.1, "ee": 57.7, "loss": false, "ygc": 0.77, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 543.12, "cash_yi": 80.1, "np_ttm_yi": 18.71, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 68.6, 74.6, 65.4, 69.3, 76.2 ], "fcf_avg_yi": 70.82, "ibd_yi": 307.23, "k": 0.994, "k_src": "profit", "iv_yi": 478.18357999999995 }, "revenue_ttm_yi": 854.73, "net_margin": 2.2, "roe_by_year": { "2023": 11.3937, "2024": 0.2434, "2025": 3.7654 }, "roe_avg": 5.13, "common_equity_yi": 406.6003, "pb": 1.52, "roe_pb": 3.37, "watched": false }, { "code": "03888", "name": "金山软件", "l1": "软件服务", "l2": "非H股", "price": 25.54, "market_cap_yi": 299, "ev_yi": 326, "ee": 11.5, "loss": false, "ygc": 0.77, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 73.23, "cash_yi": 38.27, "np_ttm_yi": 28.27, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 18.6, 20.6, 30.1, 41.6, 19.5 ], "fcf_avg_yi": 26.080000000000002, "ibd_yi": 2.68, "k": 0.772, "k_src": "equity", "iv_yi": 228.81307999999999 }, "revenue_ttm_yi": 99.65, "net_margin": 28.4, "roe_by_year": { "2023": 2.3704, "2024": 7.0938, "2025": 8.2671 }, "roe_avg": 5.91, "common_equity_yi": 270.8309, "pb": 1.1, "roe_pb": 5.35, "watched": false }, { "code": "02636", "name": "传音控股", "l1": "资讯科技器材", "l2": "H股", "price": 34.62, "market_cap_yi": 579.5, "ev_yi": 750.1, "ee": 23.9, "loss": false, "ygc": 0.76, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 288.18, "cash_yi": 116.41, "np_ttm_yi": 31.41, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ null, 11.1, 110.3, 21.5, 3.7 ], "fcf_avg_yi": 36.64999999999999, "ibd_yi": 41.13, "k": 0.993, "k_src": "profit", "iv_yi": 438.68753999999984 }, "revenue_ttm_yi": 719.45, "net_margin": 4.4, "roe_by_year": { "2023": 32.6918, "2024": 28.9872, "2025": 12.6641 }, "roe_avg": 24.78, "common_equity_yi": 211.6463, "pb": 2.74, "roe_pb": 9.05, "watched": false }, { "code": "00220", "name": "统一企业中国", "l1": "食物饮品", "l2": "非H股", "price": 7.685, "market_cap_yi": 282.7, "ev_yi": 393.4, "ee": 18.2, "loss": false, "ygc": 0.74, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 126.8, "cash_yi": 16.1, "np_ttm_yi": 21.66, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 20.4, 9.8, 20.9, 36.8, 22 ], "fcf_avg_yi": 21.979999999999997, "ibd_yi": 25.56, "k": 1, "k_src": "profit", "iv_yi": 210.33999999999995 }, "revenue_ttm_yi": 319.49, "net_margin": 6.8, "roe_by_year": { "2023": 12.5514, "2024": 13.8089, "2025": 15.187 }, "roe_avg": 13.85, "common_equity_yi": 129.526, "pb": 2.18, "roe_pb": 6.35, "watched": false }, { "code": "00941", "name": "中国移动", "l1": "电讯", "l2": "红筹股", "price": 80.95, "market_cap_yi": 15251.2, "ev_yi": 21176.4, "ee": 16.1, "loss": false, "ygc": 0.73, "triggered": false, "fcf_growth": [ "trend" ], "detail": { "total_liabilities_yi": 6955.51, "cash_yi": 1024.38, "np_ttm_yi": 1317.94, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 1074.5, 911.6, 1225.2, 1597.6, 759.7 ], "fcf_avg_yi": 1113.7199999999998, "ibd_yi": 988.28, "k": 0.999, "k_src": "profit", "iv_yi": 11162.126699999995 }, "revenue_ttm_yi": 10444.53, "net_margin": 12.6, "roe_by_year": { "2023": 9.9858, "2024": 10.1233, "2025": 9.7213 }, "roe_avg": 9.94, "common_equity_yi": 14568.43, "pb": 1.05, "roe_pb": 9.5, "watched": false }, { "code": "01698", "name": "腾讯音乐-SW", "l1": "媒体及娱乐", "l2": "非H股", "price": 34.04, "market_cap_yi": 957.2, "ev_yi": 1073.4, "ee": 12, "loss": false, "ygc": 0.73, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 358.74, "cash_yi": 236.98, "np_ttm_yi": 89.18, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 24.8, 64.3, 61.7, 92.4, 90.4 ], "fcf_avg_yi": 66.72, "ibd_yi": 168.84, "k": 0.954, "k_src": "profit", "iv_yi": 701.51436 }, "revenue_ttm_yi": 339.32, "net_margin": 26.3, "roe_by_year": { "2023": 9.461, "2024": 10.736, "2025": 14.9254 }, "roe_avg": 11.71, "common_equity_yi": 782.72, "pb": 1.22, "roe_pb": 9.57, "watched": false }, { "code": "02282", "name": "美高梅中国", "l1": "旅游及消闲设施", "l2": "非H股", "price": 9.85, "market_cap_yi": 318.8, "ev_yi": 501.9, "ee": 12.4, "loss": false, "ygc": 0.7, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 217.58, "cash_yi": 34.46, "np_ttm_yi": 40.61, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ -8, -21.1, 71.7, 65.4, 64.8 ], "fcf_avg_yi": 34.56, "ibd_yi": 157.94, "k": 1, "k_src": "equity", "iv_yi": 222.12000000000003 }, "revenue_ttm_yi": 313.32, "net_margin": 13, "roe_by_year": { "2023": -99.1165, "2024": -1151.2938, "2025": 268.8629 }, "roe_avg": -327.18, "common_equity_yi": 33.2214, "pb": 9.6, "roe_pb": -34.09, "watched": false }, { "code": "02338", "name": "潍柴动力", "l1": "工业工程", "l2": "H股", "price": 25.42, "market_cap_yi": 1878.6, "ev_yi": 3472, "ee": 26.7, "loss": false, "ygc": 0.69, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 2451.63, "cash_yi": 464.87, "np_ttm_yi": 129.88, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 144.6, -89.8, 202.7, 187.3, 218.8 ], "fcf_avg_yi": 132.72, "ibd_yi": 164.8, "k": 0.802, "k_src": "profit", "iv_yi": 1305.0705400000002 }, "revenue_ttm_yi": 2418.2, "net_margin": 5.4, "roe_by_year": { "2023": 11.82, "2024": 13.7363, "2025": 12.1527 }, "roe_avg": 12.57, "common_equity_yi": 961.0167, "pb": 1.95, "roe_pb": 6.43, "watched": false }, { "code": "01766", "name": "中国中车", "l1": "工业工程", "l2": "H股", "price": 5.42, "market_cap_yi": 1753.9, "ev_yi": 4144, "ee": 29.8, "loss": false, "ygc": 0.68, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 3256.48, "cash_yi": 276.29, "np_ttm_yi": 139.26, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 146.9, 165.4, 66.2, 168.7, 148 ], "fcf_avg_yi": 139.04000000000002, "ibd_yi": 171.18, "k": 0.802, "k_src": "profit", "iv_yi": 1199.39902 }, "revenue_ttm_yi": 2849.87, "net_margin": 4.9, "roe_by_year": { "2023": 7.412, "2024": 7.5133, "2025": 7.7326 }, "roe_avg": 7.55, "common_equity_yi": 1764.7709, "pb": 0.99, "roe_pb": 7.6, "watched": false }, { "code": "06618", "name": "京东健康", "l1": "药品及生物科技", "l2": "非H股", "price": 38.56, "market_cap_yi": 1047.8, "ev_yi": 1070.5, "ee": 17.2, "loss": false, "ygc": 0.68, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 227.15, "cash_yi": 204.46, "np_ttm_yi": 62.16, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 29.1, 36.3, 45.4, 43.3, 101.7 ], "fcf_avg_yi": 51.160000000000004, "ibd_yi": 8.75, "k": 1, "k_src": "equity", "iv_yi": 707.3100000000001 }, "revenue_ttm_yi": 790.39, "net_margin": 7.9, "roe_by_year": { "2023": 4.5505, "2024": 7.9586, "2025": 9.324 }, "roe_avg": 7.28, "common_equity_yi": 614.5611, "pb": 1.7, "roe_pb": 4.27, "watched": false }, { "code": "06936", "name": "顺丰控股", "l1": "工用运输", "l2": "H股", "price": 29.24, "market_cap_yi": 1559, "ev_yi": 2438, "ee": 22.4, "loss": false, "ygc": 0.68, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 1146.17, "cash_yi": 250.18, "np_ttm_yi": 108.81, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ -31.2, 185.2, 141, 228.4, 180.5 ], "fcf_avg_yi": 140.78, "ibd_yi": 584.21, "k": 0.981, "k_src": "profit", "iv_yi": 1053.36837 }, "revenue_ttm_yi": 3168.75, "net_margin": 3.4, "roe_by_year": { "2023": 9.1978, "2024": 11.0079, "2025": 11.6226 }, "roe_avg": 10.61, "common_equity_yi": 1027.8624, "pb": 1.52, "roe_pb": 6.99, "watched": false }, { "code": "00874", "name": "白云山", "l1": "药品及生物科技", "l2": "H股", "price": 13.3, "market_cap_yi": 305.2, "ev_yi": 631.4, "ee": 24.6, "loss": false, "ygc": 0.66, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 463.37, "cash_yi": 118.88, "np_ttm_yi": 25.63, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 44.2, 56.2, 24.8, 23.1, -14.7 ], "fcf_avg_yi": 26.720000000000006, "ibd_yi": 174.54, "k": 0.947, "k_src": "profit", "iv_yi": 200.32838000000004 }, "revenue_ttm_yi": 779.13, "net_margin": 3.3, "roe_by_year": { "2023": 12.1093, "2024": 8.0072, "2025": 8.0961 }, "roe_avg": 9.4, "common_equity_yi": 391.3205, "pb": 0.78, "roe_pb": 12.06, "watched": false }, { "code": "02020", "name": "安踏体育", "l1": "纺织及服饰", "l2": "非H股", "price": 77.95, "market_cap_yi": 1856.7, "ev_yi": 2151.2, "ee": 13.4, "loss": false, "ygc": 0.66, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 494.99, "cash_yi": 169.94, "np_ttm_yi": 160.44, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 109.5, 110.6, 186.6, 141.3, 195.8 ], "fcf_avg_yi": 148.76, "ibd_yi": 313.42, "k": 0.906, "k_src": "profit", "iv_yi": 1217.77272 }, "revenue_ttm_yi": 851.82, "net_margin": 18.8, "roe_by_year": { "2023": 23.8435, "2024": 27.5574, "2025": 21.3127 }, "roe_avg": 24.24, "common_equity_yi": 716.73, "pb": 2.59, "roe_pb": 9.36, "watched": false }, { "code": "00247", "name": "TSTPROPERTIES", "l1": "地产", "l2": "非H股", "price": 19.35, "market_cap_yi": 370.7, "ev_yi": 304.9, "ee": 12.9, "loss": false, "ygc": 0.65, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 159.69, "cash_yi": 276.65, "np_ttm_yi": 23.66, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 53.6, -7.8, 6, 31.1, 15.2 ], "fcf_avg_yi": 19.62, "ibd_yi": 45.35, "k": 0.563, "k_src": "profit", "iv_yi": 240.68249999999998 }, "revenue_ttm_yi": 81.06, "net_margin": 29.2, "roe_by_year": { "2023": 2.6902, "2024": 2.4108, "2025": 2.715 }, "roe_avg": 2.61, "common_equity_yi": 887.2151, "pb": 0.42, "roe_pb": 6.24, "watched": false }, { "code": "00144", "name": "招商局港口", "l1": "工用运输", "l2": "红筹股", "price": 17.2, "market_cap_yi": 615, "ev_yi": 905.1, "ee": 15.4, "loss": false, "ygc": 0.63, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 453.7, "cash_yi": 115.55, "np_ttm_yi": 58.92, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 56.8, 64.9, 53.7, 68, 77.7 ], "fcf_avg_yi": 64.22, "ibd_yi": 304.24, "k": 0.858, "k_src": "profit", "iv_yi": 389.11158000000006 }, "revenue_ttm_yi": 125.11, "net_margin": 47.1, "roe_by_year": { "2023": 6.2604, "2024": 7.6891, "2025": 6.0282 }, "roe_avg": 6.66, "common_equity_yi": 1010.5579, "pb": 0.61, "roe_pb": 10.94, "watched": false }, { "code": "01929", "name": "周大福", "l1": "专业零售", "l2": "非H股", "price": 11.18, "market_cap_yi": 939.5, "ev_yi": 1336.4, "ee": 16.8, "loss": false, "ygc": 0.63, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 475.87, "cash_yi": 72.95, "np_ttm_yi": 79.5, "period": "2026-03-31", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 100.6, 70.8, 116.7, 89.3, 6.4 ], "fcf_avg_yi": 76.75999999999999, "ibd_yi": 235.44, "k": 0.985, "k_src": "profit", "iv_yi": 596.0333499999999 }, "revenue_ttm_yi": 833.49, "net_margin": 9.5, "roe_by_year": { "2023": 22.368, "2024": 22.6907, "2025": 31.3745 }, "roe_avg": 25.48, "common_equity_yi": 273.4796, "pb": 3.44, "roe_pb": 7.42, "watched": false }, { "code": "09999", "name": "网易", "l1": "软件服务", "l2": "非H股", "price": 197.7, "market_cap_yi": 5391, "ev_yi": 5721.8, "ee": 17.6, "loss": false, "ygc": 0.63, "triggered": false, "fcf_growth": [ "end", "yoy", "trend" ], "detail": { "total_liabilities_yi": 606.46, "cash_yi": 272.66, "np_ttm_yi": 325.12, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 218.2, 250.7, 310.6, 374.7, 486.9 ], "fcf_avg_yi": 328.21999999999997, "ibd_yi": 126.04, "k": 0.991, "k_src": "profit", "iv_yi": 3397.96062 }, "revenue_ttm_yi": 1166.03, "net_margin": 27.9, "roe_by_year": { "2023": 25.6894, "2024": 22.5862, "2025": 22.5832 }, "roe_avg": 23.62, "common_equity_yi": 1670.9054, "pb": 3.23, "roe_pb": 7.32, "watched": false }, { "code": "00317", "name": "中船防务", "l1": "工业工程", "l2": "H股", "price": 14, "market_cap_yi": 301.7, "ev_yi": 515.8, "ee": 39.1, "loss": false, "ygc": 0.62, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 382.29, "cash_yi": 139.57, "np_ttm_yi": 13.19, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 40.7, 17.7, 27.6, -24, -6.1 ], "fcf_avg_yi": 11.18, "ibd_yi": 38.48, "k": 0.882, "k_src": "profit", "iv_yi": 187.76898 }, "revenue_ttm_yi": 214.94, "net_margin": 6.1, "roe_by_year": { "2023": 0.3004, "2024": 2.2035, "2025": 5.5923 }, "roe_avg": 2.7, "common_equity_yi": 189.8761, "pb": 1.59, "roe_pb": 1.7, "watched": false }, { "code": "01308", "name": "海丰国际", "l1": "工用运输", "l2": "非H股", "price": 49.52, "market_cap_yi": 1143.6, "ev_yi": 1181.1, "ee": 13.6, "loss": false, "ygc": 0.62, "triggered": false, "fcf_growth": [ "end" ], "detail": { "total_liabilities_yi": 52.12, "cash_yi": 14.45, "np_ttm_yi": 86.93, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 73.1, 105.5, 25.7, 64.5, 89 ], "fcf_avg_yi": 71.55999999999999, "ibd_yi": 22.3, "k": 0.995, "k_src": "profit", "iv_yi": 704.21125 }, "revenue_ttm_yi": 246.1, "net_margin": 35.3, "roe_by_year": { "2023": 26.1443, "2024": 47.6212, "2025": 50.0898 }, "roe_avg": 41.29, "common_equity_yi": 192.8796, "pb": 5.93, "roe_pb": 6.96, "watched": false }, { "code": "02097", "name": "蜜雪集团", "l1": "食物饮品", "l2": "H股", "price": 167.5, "market_cap_yi": 541.6, "ev_yi": 539.4, "ee": 9.8, "loss": false, "ygc": 0.62, "triggered": false, "fcf_growth": [ "end", "yoy", "trend" ], "detail": { "total_liabilities_yi": 58.11, "cash_yi": 60.28, "np_ttm_yi": 54.9, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 7.4, 11.7, 21, 45.6, 53.5 ], "fcf_avg_yi": 27.839999999999996, "ibd_yi": 2.28, "k": 0.993, "k_src": "profit", "iv_yi": 334.04519999999997 }, "revenue_ttm_yi": 339.01, "net_margin": 16.2, "roe_by_year": { "2023": 34.9345, "2024": 34.8473, "2025": 29.8783 }, "roe_avg": 33.22, "common_equity_yi": 267.3099, "pb": 2.03, "roe_pb": 16.4, "watched": false }, { "code": "02313", "name": "申洲国际", "l1": "纺织及服饰", "l2": "非H股", "price": 37.34, "market_cap_yi": 477.9, "ev_yi": 516.5, "ee": 11.3, "loss": false, "ygc": 0.62, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 191.38, "cash_yi": 152.8, "np_ttm_yi": 45.53, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 12.9, 30.8, 41.4, 34, 28.1 ], "fcf_avg_yi": 29.439999999999998, "ibd_yi": 149.13, "k": 1, "k_src": "profit", "iv_yi": 298.07 }, "revenue_ttm_yi": 302.07, "net_margin": 15.1, "roe_by_year": { "2023": 14.3265, "2024": 18.1623, "2025": 15.8846 }, "roe_avg": 16.12, "common_equity_yi": 373.3913, "pb": 1.28, "roe_pb": 12.6, "watched": false }, { "code": "00300", "name": "美的集团", "l1": "家庭电器及用品", "l2": "H股", "price": 93.95, "market_cap_yi": 6424.8, "ev_yi": 9820.9, "ee": 22.1, "loss": false, "ygc": 0.61, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 4173.09, "cash_yi": 746.14, "np_ttm_yi": 443.78, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 286.2, 273.1, 515.9, 526.7, 422 ], "fcf_avg_yi": 404.78, "ibd_yi": 836.4, "k": 0.991, "k_src": "profit", "iv_yi": 3921.9221399999997 }, "revenue_ttm_yi": 4672.23, "net_margin": 9.5, "roe_by_year": { "2023": 22.054, "2024": 20.3036, "2025": 19.9765 }, "roe_avg": 20.78, "common_equity_yi": 2128.6106, "pb": 3.02, "roe_pb": 6.88, "watched": false }, { "code": "02018", "name": "瑞声科技", "l1": "资讯科技器材", "l2": "非H股", "price": 35.7, "market_cap_yi": 350.2, "ev_yi": 518.5, "ee": 20.4, "loss": false, "ygc": 0.61, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 226.7, "cash_yi": 54.06, "np_ttm_yi": 25.38, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 5.4, 24.5, 30.9, 29.3, 45 ], "fcf_avg_yi": 27.02, "ibd_yi": 103.62, "k": 0.975, "k_src": "equity", "iv_yi": 215.124 }, "revenue_ttm_yi": 330.05, "net_margin": 7.7, "roe_by_year": { "2023": 3.4011, "2024": 8.0528, "2025": 10.664 }, "roe_avg": 7.37, "common_equity_yi": 240.9688, "pb": 1.45, "roe_pb": 5.07, "watched": false }, { "code": "01113", "name": "长实集团", "l1": "地产", "l2": "非H股", "price": 44.5, "market_cap_yi": 1326.4, "ev_yi": 1517.3, "ee": 13.1, "loss": false, "ygc": 0.6, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 757.47, "cash_yi": 563.29, "np_ttm_yi": 115.92, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 162.9, 0.7, -35.9, 62, 144.3 ], "fcf_avg_yi": 66.8, "ibd_yi": 421.41, "k": 0.983, "k_src": "profit", "iv_yi": 796.1120399999999 }, "revenue_ttm_yi": 641.85, "net_margin": 18.1, "roe_by_year": { "2023": 4.5305, "2024": 3.5311, "2025": 2.7667 }, "roe_avg": 3.61, "common_equity_yi": 3474.5995, "pb": 0.38, "roe_pb": 9.46, "watched": false }, { "code": "01913", "name": "普拉达", "l1": "纺织及服饰", "l2": "非H股", "price": 39.22, "market_cap_yi": 854.7, "ev_yi": 1261.4, "ee": 20, "loss": false, "ygc": 0.6, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 487.99, "cash_yi": 79.27, "np_ttm_yi": 63.13, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 66.7, 65.5, 31.1, 89.7, 85.9 ], "fcf_avg_yi": 67.78, "ibd_yi": 241.42, "k": 0.995, "k_src": "profit", "iv_yi": 513.07175 }, "revenue_ttm_yi": 477.38, "net_margin": 13.2, "roe_by_year": { "2023": 18.294, "2024": 20.3294, "2025": 18.9793 }, "roe_avg": 19.2, "common_equity_yi": 356.1267, "pb": 2.4, "roe_pb": 8, "watched": false }, { "code": "02883", "name": "中海油田服务", "l1": "石油及天然气", "l2": "H股", "price": 7.53, "market_cap_yi": 494.8, "ev_yi": 774, "ee": 19.9, "loss": false, "ygc": 0.59, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 361.75, "cash_yi": 62.82, "np_ttm_yi": 38.86, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 37.3, 27.6, 36.2, 49.5, 53.7 ], "fcf_avg_yi": 40.86, "ibd_yi": 160.09, "k": 0.934, "k_src": "profit", "iv_yi": 290.78222000000005 }, "revenue_ttm_yi": 507.5, "net_margin": 7.7, "roe_by_year": { "2023": 7.4353, "2024": 7.3431, "2025": 8.5022 }, "roe_avg": 7.76, "common_equity_yi": 473.1218, "pb": 1.05, "roe_pb": 7.42, "watched": false }, { "code": "03750", "name": "宁德时代", "l1": "工业工程", "l2": "H股", "price": 440.8, "market_cap_yi": 13032.4, "ev_yi": 16637.5, "ee": 19.6, "loss": false, "ygc": 0.59, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 7249.26, "cash_yi": 3405.86, "np_ttm_yi": 850, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ null, 129.9, 592, 658.1, 908.8 ], "fcf_avg_yi": 572.2, "ibd_yi": 985.06, "k": 0.938, "k_src": "profit", "iv_yi": 7637.946400000001 }, "revenue_ttm_yi": 5217.32, "net_margin": 16.3, "roe_by_year": { "2023": 24.6845, "2024": 23.4046, "2025": 24.7249 }, "roe_avg": 24.27, "common_equity_yi": 3793.5371, "pb": 3.44, "roe_pb": 7.07, "watched": false }, { "code": "00004", "name": "九龙仓集团", "l1": "地产", "l2": "非H股", "price": 19.6, "market_cap_yi": 510.2, "ev_yi": 680.3, "ee": null, "loss": true, "ygc": 0.58, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 365.64, "cash_yi": 188.87, "np_ttm_yi": -4.01, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 12.7, 46.2, 14.5, 28, 33 ], "fcf_avg_yi": 26.880000000000003, "ibd_yi": 148.99, "k": 0.962, "k_src": "equity", "iv_yi": 296.95016 }, "revenue_ttm_yi": 94.04, "net_margin": -4.3, "roe_by_year": { "2023": 0.6416, "2024": -2.3043, "2025": 0.0353 }, "roe_avg": -0.54, "common_equity_yi": 1273.7286, "pb": 0.4, "roe_pb": -1.35, "watched": false }, { "code": "01880", "name": "中国中免", "l1": "旅游及消闲设施", "l2": "H股", "price": 43.14, "market_cap_yi": 1006.7, "ev_yi": 961.9, "ee": 23.1, "loss": false, "ygc": 0.56, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 217.95, "cash_yi": 270.52, "np_ttm_yi": 41.56, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 61.7, -64.1, 133.2, 68.2, 47.9 ], "fcf_avg_yi": 49.38, "ibd_yi": 103.15, "k": 0.852, "k_src": "profit", "iv_yi": 563.31684 }, "revenue_ttm_yi": 531.98, "net_margin": 7.8, "roe_by_year": { "2023": 13.3195, "2024": 7.9616, "2025": 6.6036 }, "roe_avg": 9.29, "common_equity_yi": 574.07, "pb": 1.75, "roe_pb": 5.3, "watched": false }, { "code": "06198", "name": "青岛港", "l1": "工用运输", "l2": "H股", "price": 8.02, "market_cap_yi": 607.8, "ev_yi": 652.9, "ee": 12.6, "loss": false, "ygc": 0.54, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 191.02, "cash_yi": 140.39, "np_ttm_yi": 51.92, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 4.1, 32.8, 34.4, 30.7, 30.8 ], "fcf_avg_yi": 26.560000000000002, "ibd_yi": 38.84, "k": 0.89, "k_src": "profit", "iv_yi": 326.76349999999996 }, "revenue_ttm_yi": 198.29, "net_margin": 26.2, "roe_by_year": { "2023": 12.6765, "2024": 12.65, "2025": 11.9534 }, "roe_avg": 12.43, "common_equity_yi": 472.0028, "pb": 1.29, "roe_pb": 9.65, "watched": false }, { "code": "09863", "name": "零跑汽车", "l1": "汽车", "l2": "H股", "price": 35.18, "market_cap_yi": 426, "ev_yi": 944.8, "ee": 132.3, "loss": false, "ygc": 0.54, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 638.08, "cash_yi": 119.25, "np_ttm_yi": 7.14, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ -20.3, -37.7, -3.1, 63.2, 78.2 ], "fcf_avg_yi": 16.060000000000002, "ibd_yi": 49, "k": 1, "k_src": "equity", "iv_yi": 230.85000000000002 }, "revenue_ttm_yi": 785.89, "net_margin": 0.9, "roe_by_year": { "2023": -40.625, "2024": -24.9972, "2025": 4.4516 }, "roe_avg": -20.39, "common_equity_yi": 143.5691, "pb": 2.97, "roe_pb": -6.87, "watched": false }, { "code": "01882", "name": "海天国际", "l1": "工业工程", "l2": "非H股", "price": 17.75, "market_cap_yi": 241.3, "ev_yi": 336.9, "ee": 10.6, "loss": false, "ygc": 0.53, "triggered": false, "fcf_growth": [ "trend" ], "detail": { "total_liabilities_yi": 128.46, "cash_yi": 32.85, "np_ttm_yi": 31.7, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 22, 2.8, 9, 9.2, 22 ], "fcf_avg_yi": 13, "ibd_yi": 35.89, "k": 1, "k_src": "profit", "iv_yi": 126.96000000000001 }, "revenue_ttm_yi": 178.17, "net_margin": 17.8, "roe_by_year": { "2023": 13.9086, "2024": 15.5333, "2025": 15.0419 }, "roe_avg": 14.83, "common_equity_yi": 232.2969, "pb": 1.04, "roe_pb": 14.27, "watched": false }, { "code": "09961", "name": "携程集团-S", "l1": "旅游及消闲设施", "l2": "非H股", "price": 315, "market_cap_yi": 1689.4, "ev_yi": 2662.4, "ee": 11, "loss": false, "ygc": 0.52, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 982.85, "cash_yi": 0, "np_ttm_yi": 242.12, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 19, 21.4, 214, 190.3, 135.8 ], "fcf_avg_yi": 116.1, "ibd_yi": 269.64, "k": 0.99, "k_src": "equity", "iv_yi": 882.4464 }, "revenue_ttm_yi": 656.07, "net_margin": 36.9, "roe_by_year": { "2023": 8.46, "2024": 12.8937, "2025": 21.2403 }, "roe_avg": 14.2, "common_equity_yi": 1591.89, "pb": 1.06, "roe_pb": 13.38, "watched": false }, { "code": "01081", "name": "大金重工", "l1": "工业工程", "l2": "H股", "price": 23.26, "market_cap_yi": 248.5, "ev_yi": 240.3, "ee": 20.8, "loss": false, "ygc": 0.51, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 72.69, "cash_yi": 80.85, "np_ttm_yi": 11.57, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ null, 0.4, 7.4, 9.2, 9.7 ], "fcf_avg_yi": 6.675, "ibd_yi": 21.5, "k": 1, "k_src": "profit", "iv_yi": 126.1 }, "revenue_ttm_yi": 65.85, "net_margin": 17.6, "roe_by_year": { "2023": 6.3356, "2024": 6.6808, "2025": 14.1882 }, "roe_avg": 9.07, "common_equity_yi": 144.3717, "pb": 1.72, "roe_pb": 5.27, "watched": false }, { "code": "00001", "name": "长和", "l1": "综合企业", "l2": "非H股", "price": 65.9, "market_cap_yi": 2149.7, "ev_yi": 3941.7, "ee": 11.9, "loss": false, "ygc": 0.5, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 3863.93, "cash_yi": 1557.68, "np_ttm_yi": 331.96, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 102.5, 275.7, 236.8, 295.2, 376.9 ], "fcf_avg_yi": 257.41999999999996, "ibd_yi": 2750.33, "k": 0.777, "k_src": "profit", "iv_yi": 1073.46435 }, "revenue_ttm_yi": 2445.99, "net_margin": 13.6, "roe_by_year": { "2023": 4.4026, "2024": 3.1681, "2025": 2.1578 }, "roe_avg": 3.24, "common_equity_yi": 5024.3794, "pb": 0.43, "roe_pb": 7.58, "watched": false }, { "code": "00083", "name": "信和置业", "l1": "地产", "l2": "非H股", "price": 10.5, "market_cap_yi": 857.3, "ev_yi": 740.5, "ee": 18.6, "loss": false, "ygc": 0.5, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 150.66, "cash_yi": 268.02, "np_ttm_yi": 39.86, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 53.7, -7.8, 6, 31.1, 15.1 ], "fcf_avg_yi": 19.619999999999997, "ibd_yi": 37.13, "k": 0.995, "k_src": "profit", "iv_yi": 424.95455 }, "revenue_ttm_yi": 80.54, "net_margin": 49.5, "roe_by_year": { "2023": 2.683, "2024": 2.3981, "2025": 2.6737 }, "roe_avg": 2.58, "common_equity_yi": 1510.1913, "pb": 0.57, "roe_pb": 4.55, "watched": false }, { "code": "00168", "name": "青岛啤酒股份", "l1": "食物饮品", "l2": "H股", "price": 41.4, "market_cap_yi": 603.1, "ev_yi": 805.2, "ee": 17.5, "loss": false, "ygc": 0.49, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 232.59, "cash_yi": 24.86, "np_ttm_yi": 46.04, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 44.1, 31, 11.6, 30.1, 23.4 ], "fcf_avg_yi": 28.04, "ibd_yi": 0.78, "k": 0.973, "k_src": "profit", "iv_yi": 296.25904 }, "revenue_ttm_yi": 316.37, "net_margin": 14.6, "roe_by_year": { "2023": 16.122, "2024": 15.3778, "2025": 15.3681 }, "roe_avg": 15.62, "common_equity_yi": 313.5132, "pb": 1.92, "roe_pb": 8.12, "watched": false }, { "code": "01208", "name": "五矿资源", "l1": "一般金属及矿石", "l2": "红筹股", "price": 7.635, "market_cap_yi": 835.4, "ev_yi": 1045.3, "ee": 14.4, "loss": false, "ygc": 0.49, "triggered": false, "fcf_growth": [ "trend" ], "detail": { "total_liabilities_yi": 577.13, "cash_yi": 213.27, "np_ttm_yi": 72.57, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 126.1, 18.5, 75, 49.2, 113 ], "fcf_avg_yi": 76.36, "ibd_yi": 263.45, "k": 0.577, "k_src": "profit", "iv_yi": 411.64334 }, "revenue_ttm_yi": 544.61, "net_margin": 13.3, "roe_by_year": { "2023": 0.4223, "2024": 5.8422, "2025": 13.8069 }, "roe_avg": 6.69, "common_equity_yi": 390.2782, "pb": 2.14, "roe_pb": 3.13, "watched": false }, { "code": "02076", "name": "BOSS直聘-W", "l1": "支援服务", "l2": "非H股", "price": 63.25, "market_cap_yi": 506.5, "ev_yi": 538.9, "ee": 11.7, "loss": false, "ygc": 0.49, "triggered": false, "fcf_growth": [ "end", "trend" ], "detail": { "total_liabilities_yi": 58.27, "cash_yi": 25.8, "np_ttm_yi": 46.03, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 13.8, 6.6, 20.9, 26.9, 44.3 ], "fcf_avg_yi": 22.499999999999996, "ibd_yi": 2.16, "k": 0.999, "k_src": "equity", "iv_yi": 248.39136 }, "revenue_ttm_yi": 87.09, "net_margin": 52.9, "roe_by_year": { "2023": 8.7693, "2024": 11.2004, "2025": 15.6761 }, "roe_avg": 11.88, "common_equity_yi": 210.321, "pb": 2.41, "roe_pb": 4.93, "watched": false }, { "code": "09901", "name": "新东方-S", "l1": "支援服务", "l2": "非H股", "price": 48.14, "market_cap_yi": 635.6, "ev_yi": 784.6, "ee": 24.2, "loss": false, "ygc": 0.48, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 304.58, "cash_yi": 142.93, "np_ttm_yi": 32.4, "period": "2026-05-31", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ -95.3, 58.6, 59.7, 45.8, 53.2 ], "fcf_avg_yi": 24.400000000000002, "ibd_yi": 57.87, "k": 0.922, "k_src": "equity", "iv_yi": 303.3933200000001 }, "revenue_ttm_yi": 385.96, "net_margin": 8.4, "roe_by_year": { "2023": 8.3897, "2024": 9.9953, "2025": 12.4257 }, "roe_avg": 10.27, "common_equity_yi": 271.7716, "pb": 2.34, "roe_pb": 4.39, "watched": false }, { "code": "00564", "name": "中创智领", "l1": "汽车", "l2": "H股", "price": 11.15, "market_cap_yi": 233, "ev_yi": 457.1, "ee": 13.5, "loss": false, "ygc": 0.46, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 270.52, "cash_yi": 35.89, "np_ttm_yi": 33.92, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 12.6, 10.2, 29.2, 20.2, 5.3 ], "fcf_avg_yi": 15.5, "ibd_yi": 78.18, "k": 0.955, "k_src": "profit", "iv_yi": 107.63804999999999 }, "revenue_ttm_yi": 401.36, "net_margin": 8.5, "roe_by_year": { "2023": 17.291, "2024": 18.6326, "2025": 18.6667 }, "roe_avg": 18.2, "common_equity_yi": 236.8701, "pb": 0.98, "roe_pb": 18.5, "watched": false }, { "code": "01070", "name": "TCL电子", "l1": "家庭电器及用品", "l2": "红筹股", "price": 16.28, "market_cap_yi": 349.5, "ev_yi": 896.8, "ee": 34.7, "loss": false, "ygc": 0.46, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 704.11, "cash_yi": 123.78, "np_ttm_yi": 25.87, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ -3.7, 3.8, 9.3, 16.1, 35.9 ], "fcf_avg_yi": 12.28, "ibd_yi": 77.35, "k": 0.943, "k_src": "profit", "iv_yi": 159.58389 }, "revenue_ttm_yi": 1089.21, "net_margin": 2.4, "roe_by_year": { "2023": 4.4836, "2024": 10.3761, "2025": 13.7087 }, "roe_avg": 9.52, "common_equity_yi": 177.6506, "pb": 1.97, "roe_pb": 4.84, "watched": false }, { "code": "02382", "name": "舜宇光学科技", "l1": "资讯科技器材", "l2": "非H股", "price": 57.7, "market_cap_yi": 530.2, "ev_yi": 731.4, "ee": 15.2, "loss": false, "ygc": 0.46, "triggered": false, "fcf_growth": [], "detail": { "total_liabilities_yi": 241.54, "cash_yi": 34.99, "np_ttm_yi": 48.01, "period": "2026-06-30", "fcf_years": [ "2021", "2022", "2023", "2024", "2025" ], "fcf_by_year": [ 48.7, 43, 1.8, 11.9, 31.5 ], "fcf_avg_yi": 27.380000000000003, "ibd_yi": 60.52, "k": 0.974, "k_src": "profit", "iv_yi": 241.81498 }, "revenue_ttm_yi": 454.83, "net_margin": 10.6, "roe_by_year": { "2023": 4.9678, "2024": 11.4401, "2025": 17.2096 }, "roe_avg": 11.21, "common_equity_yi": 289.0056, "pb": 1.83, "roe_pb": 6.11, "watched": false } ] }