{ "skill": "penman-residual-income batch", "source": "astock_financials_all + all_sina_astocks", "generated_at": "2026-09-23T13:58:01.845615+00:00", "scanned_financials": 5526, "priced_candidates": 1343, "skipped": { "no_fin": 0, "no_price": 0, "bps": 344, "roe": 15, "roe_band": 3585, "debt": 87, "st": 6, "pb": 146, "price": 0, "mos_nan": 0 }, "params": { "required_return": 0.1, "payout": 0.4, "horizon": 5, "min_roe": 0.08, "max_roe": 0.45, "min_bps": 1.0, "max_debt_ratio": 75.0, "max_pb": 8.0, "top_n": 20, "roe_priority": [ "fy_annual", "ttm_blend_q1_fy", "period_annualized" ] }, "top": [ { "symbol": "002612.SZ", "code": "002612", "name": "朗姿股份", "board": "SZ", "price": 11.92, "bps": 7.688, "roe": 0.2938, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 2.2586, "debt_asset_ratio": 53.7861582076, "riv": 27.177, "margin_of_safety": 0.5614, "upside": 1.2799, "pe": 5.278, "pb": 1.578, "required_return": 0.1, "score": 65.577, "report_date": "2026-03-31" }, { "symbol": "002582.SZ", "code": "002582", "name": "好想你", "board": "SZ", "price": 9.31, "bps": 8.92, "roe": 0.2242, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 2.0, "debt_asset_ratio": 31.9776502852, "riv": 20.404, "margin_of_safety": 0.5437, "upside": 1.1917, "pe": 4.655, "pb": 0.815, "required_return": 0.1, "score": 63.475, "report_date": "2026-03-31" }, { "symbol": "688648.SH", "code": "688648", "name": "中邮科技", "board": "SH", "price": 29.03, "bps": 16.062, "roe": 0.287, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 4.61, "debt_asset_ratio": 36.4652745116, "riv": 54.627, "margin_of_safety": 0.4686, "upside": 0.8817, "pe": 6.297, "pb": 1.832, "required_return": 0.1, "score": 56.499, "report_date": "2026-03-31" }, { "symbol": "000151.SZ", "code": "000151", "name": "中成股份", "board": "SZ", "price": 9.1, "bps": 2.514, "roe": 0.4256, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 1.07, "debt_asset_ratio": 73.7536309509, "riv": 17.048, "margin_of_safety": 0.4662, "upside": 0.8734, "pe": 8.505, "pb": 3.647, "required_return": 0.1, "score": 55.877, "report_date": "2026-03-31" }, { "symbol": "300533.SZ", "code": "300533", "name": "冰川网络", "board": "SZ", "price": 13.91, "bps": 6.526, "roe": 0.3156, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 2.06, "debt_asset_ratio": 44.920491931, "riv": 26.027, "margin_of_safety": 0.4656, "upside": 0.8711, "pe": 6.752, "pb": 3.001, "required_return": 0.1, "score": 54.814, "report_date": "2026-03-31" }, { "symbol": "000913.SZ", "code": "000913", "name": "钱江摩托", "board": "SZ", "price": 10.83, "bps": 10.194, "roe": 0.1832, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 1.8674, "debt_asset_ratio": 45.4966940247, "riv": 17.092, "margin_of_safety": 0.3664, "upside": 0.5782, "pe": 5.8, "pb": 1.07, "required_return": 0.1, "score": 45.06, "report_date": "2026-03-31" }, { "symbol": "920029.BJ", "code": "920029", "name": "开发科技", "board": "BJ", "price": 31.81, "bps": 26.86, "roe": 0.204, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 5.48, "debt_asset_ratio": 25.218653552, "riv": 53.078, "margin_of_safety": 0.4007, "upside": 0.6686, "pe": 5.805, "pb": 1.74, "required_return": 0.1, "score": 44.105, "report_date": "2026-03-31" }, { "symbol": "600704.SH", "code": "600704", "name": "物产中大", "board": "SH", "price": 4.85, "bps": 8.093, "roe": 0.0853, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 0.69, "debt_asset_ratio": 73.3171922947, "riv": 7.679, "margin_of_safety": 0.3684, "upside": 0.5834, "pe": 7.029, "pb": 0.595, "required_return": 0.1, "score": 42.843, "report_date": "2026-03-31" }, { "symbol": "601717.SH", "code": "601717", "name": "中创智领", "board": "SH", "price": 14.73, "bps": 13.547, "roe": 0.1806, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 2.447, "debt_asset_ratio": 48.7970405233, "riv": 22.237, "margin_of_safety": 0.3376, "upside": 0.5097, "pe": 6.02, "pb": 1.05, "required_return": 0.1, "score": 42.09, "report_date": "2026-03-31" }, { "symbol": "600064.SH", "code": "600064", "name": "XD南京高", "board": "SH", "price": 7.3, "bps": 11.038, "roe": 0.0959, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 1.058, "debt_asset_ratio": 46.8769381391, "riv": 10.878, "margin_of_safety": 0.3289, "upside": 0.4901, "pe": 6.9, "pb": 0.64, "required_return": 0.1, "score": 40.452, "report_date": "2026-03-31" }, { "symbol": "688332.SH", "code": "688332", "name": "中科蓝讯", "board": "SH", "price": 91.88, "bps": 43.826, "roe": 0.2681, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 11.75, "debt_asset_ratio": 7.0993786238, "riv": 133.293, "margin_of_safety": 0.3107, "upside": 0.4507, "pe": 7.82, "pb": 3.106, "required_return": 0.1, "score": 39.608, "report_date": "2026-03-31" }, { "symbol": "688336.SH", "code": "688336", "name": "三生国健", "board": "SH", "price": 44.07, "bps": 13.676, "roe": 0.3437, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 4.7, "debt_asset_ratio": 4.1126705002, "riv": 63.12, "margin_of_safety": 0.3018, "upside": 0.4323, "pe": 9.377, "pb": 4.582, "required_return": 0.1, "score": 39.535, "report_date": "2026-03-31" }, { "symbol": "601117.SH", "code": "601117", "name": "中国化学", "board": "SH", "price": 7.44, "bps": 11.002, "roe": 0.0963, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 1.06, "debt_asset_ratio": 69.5912783901, "riv": 10.862, "margin_of_safety": 0.315, "upside": 0.4599, "pe": 7.019, "pb": 0.66, "required_return": 0.1, "score": 39.001, "report_date": "2026-03-31" }, { "symbol": "920187.BJ", "code": "920187", "name": "通领科技", "board": "BJ", "price": 18.61, "bps": 17.93, "roe": 0.1762, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 3.16, "debt_asset_ratio": 19.4919681722, "riv": 28.36, "margin_of_safety": 0.3438, "upside": 0.5239, "pe": 5.908, "pb": 1.321, "required_return": 0.1, "score": 38.252, "report_date": "2026-03-31" }, { "symbol": "600861.SH", "code": "600861", "name": "北京人力", "board": "SH", "price": 12.91, "bps": 12.908, "roe": 0.1601, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 2.0664, "debt_asset_ratio": 49.7870257033, "riv": 17.678, "margin_of_safety": 0.2697, "upside": 0.3693, "pe": 6.248, "pb": 0.965, "required_return": 0.1, "score": 35.076, "report_date": "2026-03-31" }, { "symbol": "002668.SZ", "code": "002668", "name": "TCL智家", "board": "SZ", "price": 9.92, "bps": 3.269, "roe": 0.3181, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 1.04, "debt_asset_ratio": 66.27937594, "riv": 13.212, "margin_of_safety": 0.2492, "upside": 0.3319, "pe": 9.538, "pb": 2.795, "required_return": 0.1, "score": 34.598, "report_date": "2026-03-31" }, { "symbol": "000544.SZ", "code": "000544", "name": "中原环保", "board": "SZ", "price": 7.39, "bps": 9.594, "roe": 0.1104, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 1.0593, "debt_asset_ratio": 73.01417852, "riv": 9.949, "margin_of_safety": 0.2572, "upside": 0.3462, "pe": 6.976, "pb": 0.766, "required_return": 0.1, "score": 33.323, "report_date": "2026-03-31" }, { "symbol": "300724.SZ", "code": "300724", "name": "捷佳伟创", "board": "SZ", "price": 53.81, "bps": 38.278, "roe": 0.1965, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 7.52, "debt_asset_ratio": 46.708561266, "riv": 71.385, "margin_of_safety": 0.2462, "upside": 0.3266, "pe": 7.156, "pb": 1.378, "required_return": 0.1, "score": 33.15, "report_date": "2026-03-31" }, { "symbol": "600873.SH", "code": "600873", "name": "梅花生物", "board": "SH", "price": 8.53, "bps": 5.83, "roe": 0.2007, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 1.17, "debt_asset_ratio": 36.7807020537, "riv": 11.233, "margin_of_safety": 0.2406, "upside": 0.3169, "pe": 7.291, "pb": 1.457, "required_return": 0.1, "score": 32.835, "report_date": "2026-03-31" }, { "symbol": "000885.SZ", "code": "000885", "name": "城发环境", "board": "SZ", "price": 12.35, "bps": 14.776, "roe": 0.1303, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 1.9252, "debt_asset_ratio": 66.7089488507, "riv": 16.392, "margin_of_safety": 0.2466, "upside": 0.3273, "pe": 6.415, "pb": 0.81, "required_return": 0.1, "score": 32.462, "report_date": "2026-03-31" } ], "summary": { "best": { "symbol": "002612.SZ", "code": "002612", "name": "朗姿股份", "board": "SZ", "price": 11.92, "bps": 7.688, "roe": 0.2938, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 2.2586, "debt_asset_ratio": 53.7861582076, "riv": 27.177, "margin_of_safety": 0.5614, "upside": 1.2799, "pe": 5.278, "pb": 1.578, "required_return": 0.1, "score": 65.577, "report_date": "2026-03-31" }, "median_mos": -1.0654, "count_mos_gt_0": 76, "count_mos_gt_30pct": 14, "count_mos_gt_50pct": 2, "roe_method_counts": { "fy_annual": 1343, "ttm_blend_q1_fy": 0, "period_annualized": 0, "current_as_annual": 0 } }, "quality_top": [ { "symbol": "002612.SZ", "code": "002612", "name": "朗姿股份", "board": "SZ", "price": 11.92, "bps": 7.688, "roe": 0.2938, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 2.2586, "debt_asset_ratio": 53.7861582076, "riv": 27.177, "margin_of_safety": 0.5614, "upside": 1.2799, "pe": 5.278, "pb": 1.578, "required_return": 0.1, "score": 65.577, "report_date": "2026-03-31" }, { "symbol": "002582.SZ", "code": "002582", "name": "好想你", "board": "SZ", "price": 9.31, "bps": 8.92, "roe": 0.2242, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 2.0, "debt_asset_ratio": 31.9776502852, "riv": 20.404, "margin_of_safety": 0.5437, "upside": 1.1917, "pe": 4.655, "pb": 0.815, "required_return": 0.1, "score": 63.475, "report_date": "2026-03-31" }, { "symbol": "688648.SH", "code": "688648", "name": "中邮科技", "board": "SH", "price": 29.03, "bps": 16.062, "roe": 0.287, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 4.61, "debt_asset_ratio": 36.4652745116, "riv": 54.627, "margin_of_safety": 0.4686, "upside": 0.8817, "pe": 6.297, "pb": 1.832, "required_return": 0.1, "score": 56.499, "report_date": "2026-03-31" }, { "symbol": "300533.SZ", "code": "300533", "name": "冰川网络", "board": "SZ", "price": 13.91, "bps": 6.526, "roe": 0.3156, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 2.06, "debt_asset_ratio": 44.920491931, "riv": 26.027, "margin_of_safety": 0.4656, "upside": 0.8711, "pe": 6.752, "pb": 3.001, "required_return": 0.1, "score": 54.814, "report_date": "2026-03-31" }, { "symbol": "000913.SZ", "code": "000913", "name": "钱江摩托", "board": "SZ", "price": 10.83, "bps": 10.194, "roe": 0.1832, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 1.8674, "debt_asset_ratio": 45.4966940247, "riv": 17.092, "margin_of_safety": 0.3664, "upside": 0.5782, "pe": 5.8, "pb": 1.07, "required_return": 0.1, "score": 45.06, "report_date": "2026-03-31" }, { "symbol": "920029.BJ", "code": "920029", "name": "开发科技", "board": "BJ", "price": 31.81, "bps": 26.86, "roe": 0.204, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 5.48, "debt_asset_ratio": 25.218653552, "riv": 53.078, "margin_of_safety": 0.4007, "upside": 0.6686, "pe": 5.805, "pb": 1.74, "required_return": 0.1, "score": 44.105, "report_date": "2026-03-31" }, { "symbol": "601717.SH", "code": "601717", "name": "中创智领", "board": "SH", "price": 14.73, "bps": 13.547, "roe": 0.1806, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 2.447, "debt_asset_ratio": 48.7970405233, "riv": 22.237, "margin_of_safety": 0.3376, "upside": 0.5097, "pe": 6.02, "pb": 1.05, "required_return": 0.1, "score": 42.09, "report_date": "2026-03-31" }, { "symbol": "600064.SH", "code": "600064", "name": "XD南京高", "board": "SH", "price": 7.3, "bps": 11.038, "roe": 0.0959, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 1.058, "debt_asset_ratio": 46.8769381391, "riv": 10.878, "margin_of_safety": 0.3289, "upside": 0.4901, "pe": 6.9, "pb": 0.64, "required_return": 0.1, "score": 40.452, "report_date": "2026-03-31" }, { "symbol": "688332.SH", "code": "688332", "name": "中科蓝讯", "board": "SH", "price": 91.88, "bps": 43.826, "roe": 0.2681, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 11.75, "debt_asset_ratio": 7.0993786238, "riv": 133.293, "margin_of_safety": 0.3107, "upside": 0.4507, "pe": 7.82, "pb": 3.106, "required_return": 0.1, "score": 39.608, "report_date": "2026-03-31" }, { "symbol": "920187.BJ", "code": "920187", "name": "通领科技", "board": "BJ", "price": 18.61, "bps": 17.93, "roe": 0.1762, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 3.16, "debt_asset_ratio": 19.4919681722, "riv": 28.36, "margin_of_safety": 0.3438, "upside": 0.5239, "pe": 5.908, "pb": 1.321, "required_return": 0.1, "score": 38.252, "report_date": "2026-03-31" }, { "symbol": "600861.SH", "code": "600861", "name": "北京人力", "board": "SH", "price": 12.91, "bps": 12.908, "roe": 0.1601, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 2.0664, "debt_asset_ratio": 49.7870257033, "riv": 17.678, "margin_of_safety": 0.2697, "upside": 0.3693, "pe": 6.248, "pb": 0.965, "required_return": 0.1, "score": 35.076, "report_date": "2026-03-31" }, { "symbol": "300724.SZ", "code": "300724", "name": "捷佳伟创", "board": "SZ", "price": 53.81, "bps": 38.278, "roe": 0.1965, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 7.52, "debt_asset_ratio": 46.708561266, "riv": 71.385, "margin_of_safety": 0.2462, "upside": 0.3266, "pe": 7.156, "pb": 1.378, "required_return": 0.1, "score": 33.15, "report_date": "2026-03-31" }, { "symbol": "600873.SH", "code": "600873", "name": "梅花生物", "board": "SH", "price": 8.53, "bps": 5.83, "roe": 0.2007, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 1.17, "debt_asset_ratio": 36.7807020537, "riv": 11.233, "margin_of_safety": 0.2406, "upside": 0.3169, "pe": 7.291, "pb": 1.457, "required_return": 0.1, "score": 32.835, "report_date": "2026-03-31" }, { "symbol": "002608.SZ", "code": "002608", "name": "江苏国信", "board": "SZ", "price": 7.07, "bps": 9.413, "roe": 0.0974, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 0.9172, "debt_asset_ratio": 49.844052707, "riv": 9.328, "margin_of_safety": 0.2421, "upside": 0.3194, "pe": 7.708, "pb": 0.745, "required_return": 0.1, "score": 31.712, "report_date": "2026-03-31" }, { "symbol": "600720.SH", "code": "600720", "name": "中交设计", "board": "SH", "price": 5.21, "bps": 6.943, "roe": 0.0913, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 0.6341, "debt_asset_ratio": 44.8426834432, "riv": 6.733, "margin_of_safety": 0.2262, "upside": 0.2923, "pe": 8.216, "pb": 0.748, "required_return": 0.1, "score": 30.224, "report_date": "2026-03-31" }, { "symbol": "600582.SH", "code": "600582", "name": "天地科技", "board": "SH", "price": 4.78, "bps": 6.187, "roe": 0.0955, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 0.591, "debt_asset_ratio": 44.4982509527, "riv": 6.09, "margin_of_safety": 0.2151, "upside": 0.2741, "pe": 8.088, "pb": 0.759, "required_return": 0.1, "score": 29.124, "report_date": "2026-03-31" }, { "symbol": "000651.SZ", "code": "000651", "name": "格力电器", "board": "SZ", "price": 39.95, "bps": 26.052, "roe": 0.1996, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 5.2, "debt_asset_ratio": 59.1540625705, "riv": 49.779, "margin_of_safety": 0.1975, "upside": 0.246, "pe": 7.683, "pb": 1.472, "required_return": 0.1, "score": 28.241, "report_date": "2026-03-31" }, { "symbol": "920003.BJ", "code": "920003", "name": "中诚咨询", "board": "BJ", "price": 16.7, "bps": 7.05, "roe": 0.2709, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 1.91, "debt_asset_ratio": 24.6808765519, "riv": 21.81, "margin_of_safety": 0.2343, "upside": 0.306, "pe": 8.743, "pb": 2.31, "required_return": 0.1, "score": 28.145, "report_date": "2026-03-31" }, { "symbol": "920112.BJ", "code": "920112", "name": "巴兰仕", "board": "BJ", "price": 15.33, "bps": 10.58, "roe": 0.1975, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 2.09, "debt_asset_ratio": 18.3259020679, "riv": 19.898, "margin_of_safety": 0.2296, "upside": 0.2979, "pe": 7.335, "pb": 1.968, "required_return": 0.1, "score": 27.064, "report_date": "2026-03-31" }, { "symbol": "002091.SZ", "code": "002091", "name": "江苏国泰", "board": "SZ", "price": 7.35, "bps": 9.735, "roe": 0.0812, "roe_method": "fy_annual", "roe_source_date": "2025-12-31", "roe_annualized": false, "period_annualize_factor": 1.0, "eps": 0.79, "debt_asset_ratio": 48.4564931871, "riv": 9.101, "margin_of_safety": 0.1924, "upside": 0.2382, "pe": 9.304, "pb": 0.747, "required_return": 0.1, "score": 26.767, "report_date": "2026-03-31" } ], "sample_detail": { "skill": "penman-residual-income + buffett-owner-earnings-intrinsic", "source": "riv_screen_best", "inputs": { "symbol": "002612.SZ", "name": "朗姿股份", "roe": 0.2938, "book_value": 7.688, "price": 11.92 }, "riv": { "value": 27.179986782156192, "book_value": 7.688, "residual_pv": 6.225313400905667, "terminal_pv": 13.266673381250527, "required_return": 0.1, "horizon": 5, "implied_upside": 1.2802002334023652, "margin_of_safety": 0.5614420236647965, "path": [ { "t": 1.0, "roe": 0.2938, "bv_begin": 7.688, "ri": 1.4899343999999999, "ri_pv": 1.354485818181818, "bv_end": 9.04324064 }, { "t": 2.0, "roe": 0.2768425, "bv_begin": 9.04324064, "ri": 1.5992292828791999, "ri_pv": 1.3216770932885946, "bv_end": 10.54537264812752 }, { "t": 3.0, "roe": 0.259885, "bv_begin": 10.54537264812752, "ri": 1.6860469058458682, "ri_pv": 1.2667519953763093, "bv_end": 12.189723150522692 }, { "t": 4.0, "roe": 0.24292750000000002, "bv_begin": 12.189723150522692, "ri": 1.7422466555963323, "ri_pv": 1.189977908337089, "bv_end": 13.966454532911854 }, { "t": 5.0, "roe": 0.22597, "bv_begin": 13.966454532911854, "ri": 1.7593542775109061, "ri_pv": 1.0924205857218554, "bv_end": 15.86005437139311 } ] }, "owner_earnings_proxy": { "owner_earnings": 2.2587344, "net_income": 2.2587344, "da": 0.33881015999999997, "maint_capex": 0.33881015999999997, "delta_nwc": 0.0, "note": "maint_capex defaults to D&A when omitted" }, "sizing": { "implied_return_rough": 1.2802002334023652, "required_return": 0.1, "active_weight_clip5pct": 0.05 }, "interpretation": "002612.SZ 朗姿股份: RIV=27.18 vs price=11.92; MOS=0.5614420236647965" } }