[ { "name": "烽火通信", "thread": "核心网", "inputs": { "last_quarter_revenue_cny_yi": 48.0, "order_backlog_cny_yi": 5.0, "implied_annual_revenue_cny_yi": 194.5, "implied_earnings_cny_yi": 19.45 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 486.25, "base": 778.0, "optimistic": 1167.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "中国卫星", "thread": "终端", "inputs": { "last_quarter_revenue_cny_yi": 18.0, "order_backlog_cny_yi": 8.0, "implied_annual_revenue_cny_yi": 76.0, "implied_earnings_cny_yi": 7.6 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 190.0, "base": 304.0, "optimistic": 456.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "海格通信", "thread": "终端", "inputs": { "last_quarter_revenue_cny_yi": 13.6, "order_backlog_cny_yi": 5.2, "implied_annual_revenue_cny_yi": 57.0, "implied_earnings_cny_yi": 5.7 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 142.5, "base": 228.0, "optimistic": 342.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "信科移动", "thread": "核心网", "inputs": { "last_quarter_revenue_cny_yi": 9.5, "order_backlog_cny_yi": 2.8, "implied_annual_revenue_cny_yi": 39.4, "implied_earnings_cny_yi": 3.94 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 98.5, "base": 157.6, "optimistic": 236.4 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Rocket Lab", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 9.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 36.0, "implied_earnings_cny_yi": 3.6 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 90.0, "base": 144.0, "optimistic": 216.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "北斗星通", "thread": "芯片", "inputs": { "last_quarter_revenue_cny_yi": 8.4, "order_backlog_cny_yi": 2.5, "implied_annual_revenue_cny_yi": 34.85, "implied_earnings_cny_yi": 3.485 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 87.125, "base": 139.4, "optimistic": 209.1 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "中国卫通", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 7.2, "order_backlog_cny_yi": 12.0, "implied_annual_revenue_cny_yi": 34.8, "implied_earnings_cny_yi": 3.48 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 87.0, "base": 139.2, "optimistic": 208.8 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "中科星图", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 7.0, "order_backlog_cny_yi": 3.5, "implied_annual_revenue_cny_yi": 29.75, "implied_earnings_cny_yi": 2.975 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 74.375, "base": 119.0, "optimistic": 178.5 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "七一二", "thread": "终端", "inputs": { "last_quarter_revenue_cny_yi": 6.5, "order_backlog_cny_yi": 3.0, "implied_annual_revenue_cny_yi": 27.5, "implied_earnings_cny_yi": 2.75 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 68.75, "base": 110.0, "optimistic": 165.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "航天宏图", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 6.2, "order_backlog_cny_yi": 2.2, "implied_annual_revenue_cny_yi": 25.9, "implied_earnings_cny_yi": 2.59 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 64.75, "base": 103.6, "optimistic": 155.4 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "国博电子", "thread": "芯片", "inputs": { "last_quarter_revenue_cny_yi": 5.6, "order_backlog_cny_yi": 1.8, "implied_annual_revenue_cny_yi": 23.3, "implied_earnings_cny_yi": 2.33 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 58.25, "base": 93.2, "optimistic": 139.8 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "超图软件", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 5.5, "order_backlog_cny_yi": 1.5, "implied_annual_revenue_cny_yi": 22.75, "implied_earnings_cny_yi": 2.275 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 56.875, "base": 91.0, "optimistic": 136.5 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "复旦微电", "thread": "芯片", "inputs": { "last_quarter_revenue_cny_yi": 4.5, "order_backlog_cny_yi": 0.7, "implied_annual_revenue_cny_yi": 18.35, "implied_earnings_cny_yi": 1.835 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 45.875, "base": 73.4, "optimistic": 110.1 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "振芯科技", "thread": "芯片", "inputs": { "last_quarter_revenue_cny_yi": 3.2, "order_backlog_cny_yi": 1.2, "implied_annual_revenue_cny_yi": 13.4, "implied_earnings_cny_yi": 1.34 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 33.5, "base": 53.6, "optimistic": 80.4 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "华力创通", "thread": "终端", "inputs": { "last_quarter_revenue_cny_yi": 2.1, "order_backlog_cny_yi": 3.5, "implied_annual_revenue_cny_yi": 10.15, "implied_earnings_cny_yi": 1.015 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 25.375, "base": 40.6, "optimistic": 60.9 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "合众思壮", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 2.1, "order_backlog_cny_yi": 0.8, "implied_annual_revenue_cny_yi": 8.8, "implied_earnings_cny_yi": 0.88 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 22.0, "base": 35.2, "optimistic": 52.8 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "上海瀚讯", "thread": "核心网", "inputs": { "last_quarter_revenue_cny_yi": 1.6, "order_backlog_cny_yi": 2.4, "implied_annual_revenue_cny_yi": 7.6, "implied_earnings_cny_yi": 0.76 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 19.0, "base": 30.4, "optimistic": 45.6 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "震有科技", "thread": "核心网", "inputs": { "last_quarter_revenue_cny_yi": 0.9, "order_backlog_cny_yi": 1.8, "implied_annual_revenue_cny_yi": 4.5, "implied_earnings_cny_yi": 0.45 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 11.25, "base": 18.0, "optimistic": 27.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "时空道宇", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "星网集团", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "国电高科", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "星联芯通", "thread": "芯片", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "艾可萨科技", "thread": "芯片", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "上海垣信", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "中国广电", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "中国时空信息集团", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "中国移动", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "千乘探索", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "千寻位置", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "国星宇航", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "星移联信", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "星速科技", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "银河航天", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "长光卫星", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "SpaceX", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Blue Origin", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Firefly Aerospace", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Relativity Space", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Stoke Space", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "ULA", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "ArianeGroup", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "蓝箭航天", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "星河动力", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "星际荣耀", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "天兵科技", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "中科宇航", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "东方空间", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "MDA Space Ltd.", "thread": "终端", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Voyager Technologies", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Carpenter Technology", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Planet Labs", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Iridium Communications", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Viasat", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "AST SpaceMobile", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Eutelsat OneWeb", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Telesat", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Gilat Satellite Networks", "thread": "终端", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Intelsat", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "SES", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "EchoStar", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "HawkEye 360", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Intuitive Machines", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Aerojet Rocketdyne", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Northrop Grumman", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Lockheed Martin", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Amazon Kuiper", "thread": "核心网", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Inmarsat", "thread": "核心网", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Airbus Defence and Space", "thread": "终端", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Maxar", "thread": "终端", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "KVH Industries", "thread": "终端", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "BlackSky", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Capella Space", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Spire Global", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Aireon", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Axiom Space", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "ICEYE", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Starlink", "thread": "核心网", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "九天微星", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Astranis", "thread": "核心网", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "L3Harris", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Speedcast", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "ABL Space Systems", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Astra", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "凌空天行", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "格思航天", "thread": "运营支撑", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "紫薇宇通", "thread": "运载发射", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" }, { "name": "Globalstar", "thread": "核心网", "inputs": { "last_quarter_revenue_cny_yi": 0.0, "order_backlog_cny_yi": 0.0, "implied_annual_revenue_cny_yi": 0.0, "implied_earnings_cny_yi": 0.0 }, "assumptions": { "net_margin": 0.1, "pe_conservative": 25.0, "pe_base": 40.0, "pe_optimistic": 60.0, "order_to_annual_revenue": 0.5, "annualize_factor": 4.0, "_note": "占位假设,需真实财报/研报覆盖;输出不构成投资建议" }, "equity_valuation_cny_yi": { "conservative": 0.0, "base": 0.0, "optimistic": 0.0 }, "disclaimer": "PE 法机制计算,假设为占位值,需真实数据校准;不构成投资建议" } ]