{"locked":false,"live":false,"degraded":true,"generatedAt":"2026-11-13T13:44:36.141Z","sources":{"quotes":"构建期快照","coal":"构建期快照（非实时）","coalDate":"2026-11-13","spotDate":"2026-11-13","stocks":"构建期快照"},"quoteMeta":{},"coalMeta":{"bspiPrev":741.88,"spotChg":0,"longTerm":{"price":670.24,"chg":0,"date":"2026-11-13"}},"params":{"ctoCoalK":5.6,"ctoOther":2200,"mtoMaK":3,"mtoOther":1200,"oilBrentK":92,"oilFix":1000},"dcf":{"r":0.095,"g":0.02,"years":3,"A":12.72,"Alo":14.66,"Ahi":11.22},"now":{"brent":92.14,"coal":755,"coalSpot":1020,"pp":9447,"pe":8578,"ma":3266,"maSpot":null,"maBasis":null,"ole":9012.5,"cto":6428,"mto":10998,"oil":9476.88,"spread":2584.5,"sm":-1985.5,"smFut":-1985.5,"so":-464.38,"oc":3048.88,"pct":{"sc":73.11,"sm":1.7,"so":29.92,"oc":90.72},"mom":67.26,"band":3,"fwd":{"band":3,"lo":60,"hi":80,"n":80,"med":-4,"avg":-198,"up":50},"fwd5":{"band":4,"lo":80,"hi":100,"n":89,"med":145,"avg":-46,"up":66.3},"cycle":{"z":0.74,"pctl":73.11,"dev":60.33,"mu3":1822.85,"sd3":1035.01,"mid3":1611.97},"live":false,"implied":290.02,"impliedPctl":3.98},"stats":{"fwd":[{"band":0,"lo":0,"hi":20,"n":231,"med":103,"avg":135,"up":60.2},{"band":1,"lo":20,"hi":40,"n":102,"med":-71,"avg":39,"up":45.1},{"band":2,"lo":40,"hi":60,"n":62,"med":221,"avg":-70,"up":59.7},{"band":3,"lo":60,"hi":80,"n":80,"med":-4,"avg":-198,"up":50},{"band":4,"lo":80,"hi":100,"n":40,"med":-723,"avg":-677,"up":15}],"curBand":3,"start":"2016-10","mom":67.26,"fwd5":[{"band":0,"lo":0,"hi":20,"n":0,"med":null,"avg":null,"up":null},{"band":1,"lo":20,"hi":40,"n":25,"med":855,"avg":915,"up":76},{"band":2,"lo":40,"hi":60,"n":15,"med":-338,"avg":22,"up":40},{"band":3,"lo":60,"hi":80,"n":14,"med":614,"avg":308,"up":71.4},{"band":4,"lo":80,"hi":100,"n":89,"med":145,"avg":-46,"up":66.3}]},"companies":[{"name":"宝丰能源","code":"600989","short":"宝丰","tag":"丰","color":"#b06a2c","upstream":false,"unit":3062.8,"elasticity":5.64,"mProfit":21.52,"annual":258.24,"annualMid":201.7,"peNow":5.8,"peMid":7.43,"pe":8.97,"price":20.44,"px20":-8.75,"lastQ":"2026Q3","lastActual":49.18,"qoq":31.27,"delta":972.53,"dir10":77.78,"mape":21.35,"grade":"B","rows":[{"q":"2024Q4","ded":18.74,"model":20.33},{"q":"2025Q1","ded":25.97,"model":27.19},{"q":"2025Q2","ded":29.82,"model":33.53},{"q":"2025Q3","ded":33.92,"model":31.7},{"q":"2025Q4","ded":25.48,"model":30.25},{"q":"2026Q1","ded":34,"model":32.53},{"q":"2026Q2","ded":58.1,"model":40.68},{"q":"2026Q3","ded":49.18,"model":37.38}],"val":{"pts":[[2043.45,34.43],[2585.18,31.11],[2577.62,24.41],[2608.07,26.13],[1943.85,27.59],[2015.46,24.19],[2031.11,24.49],[1834.76,27],[1397.18,24.87],[923.38,22.59],[843.16,21.5],[1155,22.38],[912.5,20.4],[886.72,19.38],[493.89,19.6],[476.5,18.33],[422,18.5],[496,18.48],[805,19.91],[849,18.18],[894,18],[853.5,19.5],[945.5,21.73],[946.5,20.81],[697,22.1],[928,20.69],[670.5,18.75],[619,20.14],[864.5,19.01],[971.5,19.37],[1300,21.4],[1649.5,19.55],[2511,18.82],[2408,18.79],[2175.5,16.72],[1564,17.2],[1202,15.77],[1241.5,15.34],[1324.5,15.33],[1074,17.57],[910,17.43],[749.5,18.36],[580,17.8],[810,19.39],[895,19.26],[812.5,18.75],[1044.5,18.35],[1133,17.38],[1231,17.42],[1159.5,17.19],[1159.5,17.19],[1187.5,19.23],[1027,18.66],[1153.5,18.69],[1518.5,19.3],[1718.5,18.13],[1437,15.43],[1569.5,15.61],[1409,15.61],[1343,16.52],[1232,16.69],[1293,14.73],[1223.5,14.59],[1297,14.38],[1094,14.66],[932.5,15.21],[1239.5,15.72],[1449,16.05],[1499,17.18],[1104.5,16.52],[801.5,15.13],[821,15.31],[822.5,14.71],[104.5,13.74],[219.5,14.31],[603,13.92],[315,14.02],[370,14.06],[140,13.52],[267.5,14.01],[268,13.37],[655.5,13.58],[542.5,12.4],[449,14.08],[503,13.29],[503,13.29],[312,13.1],[126,12.75],[140.5,12.62],[252.5,13.57],[269.5,13.98],[339,13.48],[345,14.4],[466,13.71],[419.5,14.68],[540.5,13.99],[271.5,12.75],[472,12.42],[343,12.79],[562.5,13.04],[815,13.69],[815,13.69],[601,14.13],[468,15.18],[525,15.53],[606.5,15.91],[603,16.63],[425.5,17.93],[275,17.24],[287,17.14],[418.5,17.16],[468.83,16.85],[1122.9,16.39],[1330.45,16.53],[1462.15,16.83],[1425.64,16.62],[1238.14,16.3],[1212.19,16.55],[1380.6,15.95],[1448.41,15.97],[1358.22,16.08],[1150.12,16.81],[1305.13,16.29],[1310.05,16.11],[1519.6,16.29],[1384.15,17.23],[1063.88,17.33],[1282.37,18.25],[1291.94,17.74],[1235.74,17.68],[1583.47,17.45],[1392.31,17.32],[1158.08,22.83],[1045.04,23.12],[673.5,23.17],[572,22.74],[476.5,23.08],[476.5,23.08],[459.57,22.96],[496.76,22.32],[359,23.06],[445,21.8],[416,21.74],[413,21.84],[178,22.39],[167,21.57],[242.5,21.21],[286,21.48],[412,22.18],[400,22.47],[232,22.21],[191.63,22.1],[259.5,21.45],[414.97,21.22],[479.66,20.17],[500.51,21.46],[500.51,21.46],[412.71,22.51],[447.15,23.21],[527.45,23.72],[1138.24,23.31],[792,20.4],[1283.48,21.22],[1434.52,21.97],[750.7,21.93],[560.97,22.05],[520,20.77],[550.22,20.67],[638.44,21.28],[937.68,21.17],[636,20.71],[1137.32,20.46],[1103.27,20.39],[1060.06,20.61],[1340.46,20.34],[1363.81,21.59],[1356.8,21.63],[1220.14,21.74],[1268.45,21.93],[1378.48,19.01],[1591.19,15.92],[1553.55,16.8],[1611.12,16.86],[1698.75,16.72],[1663.26,16.67],[1825.17,15.76],[1655.96,15.82],[1678.79,16.11],[1424.2,17.91],[1154.12,18.99],[1422.28,18.4],[1659.05,17.23],[1640.29,17.66],[1671.71,18.76],[1767.27,19.14],[1945.98,18.35],[2019.39,18.67],[2105.51,18.81],[2243.92,18.49],[2191.2,18.4],[2112.77,17.94],[2175.03,18.96],[2183.05,19.19],[2253.01,19.27],[2020.2,19.87],[2013.96,19.01],[2048.2,20.42],[1999.32,19.19],[2219.09,19.34],[2110.87,18.29],[2229.12,19.27],[2218.97,19.79],[2143.8,20.25],[2286.95,20.23],[2311.34,17.7],[2377.94,17.81],[2398.19,17.82],[2134.9,17.69],[2114.65,15.61],[2128.02,15.99],[2193.26,15.61],[2459.73,16.26],[2461.59,16.35],[2477.5,15.96],[2508.12,16.42],[2697.88,16.56],[2792.68,16.45],[2512.4,16.21],[2513.42,15.97],[2297.49,15.56],[2193.8,15.71],[1439.36,16.05],[1797.58,15.55],[1370.89,15.45],[1403.6,15.49],[1594.85,13.63],[1548.66,14.54],[1499.15,14.84],[1478.31,14.51],[1221.72,13.95],[1310.49,13.98],[1494.13,14.92],[1268.32,15.27],[1048.4,14.18],[947.22,12.35],[766.01,12.58],[701.55,13.19],[961.2,13.22],[1122.72,12.24],[1264.01,12.28],[931.03,12.76],[1140.35,12.1],[811.05,12.49],[900.99,12.88],[933.94,13.39],[881.46,13.53],[954.92,14.23],[1161.08,15.32],[1323.94,16.21],[1206.4,15.42],[1112.36,15.71],[1112.36,15.71],[1191.11,16.32],[2244.48,19.53],[2848.36,22.42],[3277.92,20.59],[3308.91,19.45],[3630.78,18.48],[3080.82,19.31],[2476.8,17.93],[2359.32,17.43],[2655.6,17.9],[2330.01,16.11],[2592.27,16.61],[2743.89,15.48],[2190.52,14],[1828.26,13.66],[2022.26,13.47],[1492.08,12.54],[1129.22,12.1],[1101.27,11.98],[1495.79,11.85],[1927.44,12.42],[2254.48,13.64],[2356.02,13.58],[2024.89,13.8],[1545.22,10.93],[1145.79,11.49],[867.74,11.69],[1368.04,11.65],[1883.04,11.44],[1916.49,11.26],[1799.31,10.66],[1956.6,10.72],[2404.21,11.1],[2448.66,10.69],[2840.27,9.36],[3645.34,9.79],[2833.97,9.32],[2584.5,8.97]],"corr":-0.03},"cap":1498.94,"histMid":1611.97,"extrap":false,"accuracy":{"name":"宝丰能源","grade":"B","model":"lin_mul","window":8,"n":28,"mape":21.35,"dir":77.78,"bias":3.01,"dropped":2,"span":"2016Q4~2026Q3","interval":{"coverage":75,"width":70.39},"byYear":{"2019":6.2,"2020":26.6,"2021":19.7,"2022":42,"2023":42.5,"2024":12.6,"2025":11.7,"2026":25},"nested":{"picked":"线性·价格","w":6,"front":21.23,"back":12.49,"backBest":12.49,"degrade":-8.74}},"implied":290.02,"impliedLo":-372.71,"impliedHi":959.98,"impliedPctl":3.98,"impliedAnnual":117.84},{"name":"中国神华","code":"601088","short":"神华","tag":"神","color":"#1f3a5f","upstream":true,"unit":94.8,"elasticity":0,"mProfit":45.26,"annual":543.12,"annualMid":544.59,"peNow":19.97,"peMid":19.91,"pe":19.91,"price":50,"px20":0,"lastQ":"2026Q3","lastActual":159.13,"qoq":-14.67,"delta":58.11,"dir10":81.82,"mape":17.39,"grade":"A","rows":[{"q":"2024Q4","ded":140.91,"model":133.82},{"q":"2025Q1","ded":117.05,"model":106.5},{"q":"2025Q2","ded":126.07,"model":150.67},{"q":"2025Q3","ded":143.92,"model":147.77},{"q":"2025Q4","ded":98.85,"model":36.01},{"q":"2026Q1","ded":107.12,"model":108.87},{"q":"2026Q2","ded":161.83,"model":187.42},{"q":"2026Q3","ded":159.13,"model":172.54}],"val":{"pts":[[822.42,9.07],[773.36,8.89],[777.3,9.1],[789.63,9.29],[838.42,9.35],[818.49,9.07],[823.73,10.03],[825.31,9.9],[883.54,10.05],[915.29,9.92],[930.24,9.32],[950,9.71],[950,9.68],[892.46,9.53],[944.93,9.66],[950,9.83],[950,9.98],[950,9.62],[950,9.85],[950,9.35],[950,9.69],[950,8.77],[950,8.62],[950,8.24],[950,8.5],[950,8.71],[950,8.37],[950,8.81],[950,8.91],[950,9.99],[950,9.64],[950,9.77],[950,10.11],[950,9.55],[950,9.8],[950,9.65],[950,8.52],[950,8.36],[950,8.19],[950,8.29],[950,8.45],[950,9.69],[950,9.3],[950,9.44],[950,9.63],[950,9.65],[950,9.65],[950,9.65],[950,10.29],[950,9.66],[950,9.66],[950,11.19],[950,11.05],[950,10.53],[950,11.67],[950,11.53],[950,10.73],[950,11.65],[950,11.67],[950,12.08],[950,12.26],[950,11.73],[950,10.61],[950,10.43],[950,10.62],[950,11.16],[950,11.89],[950,11.45],[950,12],[950,11.23],[950,10.76],[950,11.42],[950,11.54],[950,10.26],[950,9.77],[950,9.69],[950,9.41],[950,9.98],[950,10.24],[950,10.78],[950,9.32],[950,9.95],[950,9.41],[950,9.47],[950,9.61],[950,9.61],[950,9.58],[950,9.36],[950,8.92],[950,8.61],[950,8.64],[950,8.19],[950,8.76],[950,8.51],[950,8.43],[950,8.27],[950,8.01],[950,8],[950,8],[950,8.39],[950,8.31],[950,8.31],[950,8.18],[950,8.02],[950,7.83],[950,8.06],[950,8.24],[950,8.14],[950,8.27],[950,8.39],[950,8.04],[927.62,7.92],[813.5,8.1],[779.92,8.28],[726.67,8.3],[709.35,8.57],[709.35,8.85],[705.68,8.87],[662.66,8.41],[669.48,8.11],[676.3,8.45],[734.8,8.6],[709.62,8.55],[708.83,8.82],[687.84,8.23],[747.92,8.28],[787.79,7.94],[779.13,8.15],[771.26,7.98],[778.35,7.89],[741.88,7.85],[791.73,8],[853.11,9.25],[861.51,9.47],[950,10.03],[950,10.06],[950,10.04],[950,10.04],[908.47,9.9],[892.99,9.9],[950,9.77],[950,10.27],[950,10.52],[950,10.42],[950,10.5],[950,10.66],[950,10.34],[950,10.29],[950,10.61],[950,10.6],[950,11.31],[938.37,11.37],[950,11.25],[933.13,12.11],[896.4,12.52],[916.07,12.88],[916.07,12.88],[926.57,13.48],[934.17,12.98],[907.42,13.44],[820.85,12.62],[873.84,12.83],[780.45,13.01],[772.05,13.18],[896.66,13.22],[945.72,13.94],[950,13.16],[947.55,13.89],[920.01,14.29],[904.79,13.91],[950,14.41],[876.46,14.76],[858.88,15.4],[869.9,15.47],[818.49,15.38],[825.57,15.48],[816.91,15.73],[824.26,14.37],[809.83,14.64],[780.45,14.23],[748.18,13.64],[730.08,13.62],[704.89,14.14],[689.42,14.05],[719.06,14.14],[646.13,13.52],[665.81,13.45],[668.43,13.68],[735.59,14.86],[811.14,15.49],[778.61,15.14],[708.83,14.92],[710.93,14.54],[701.48,14.19],[693.88,13.89],[661.61,13.87],[673.68,13.75],[653.48,13.81],[614.39,14.63],[608.09,14.72],[608.88,14.28],[598.12,14.58],[602.58,14.54],[568.48,13.54],[616.75,13.69],[593.4,13.5],[595.5,13.82],[605.21,13.44],[569.27,13.18],[592.88,12.23],[573.46,12.25],[568.22,12.4],[570.84,12.84],[529.92,12.65],[537.26,12.81],[525.19,13.19],[468.27,12.88],[499.75,13.27],[501.58,13.1],[488.21,13.58],[460.4,13.77],[447.28,13.99],[420.52,14.07],[400,14.02],[408.46,14.01],[406.36,13.92],[417.11,13.98],[444.66,14.15],[440.46,14.55],[479.02,13.04],[485.84,13.26],[660.56,13.62],[573.2,13.31],[643.77,13.31],[645.34,13.31],[609.67,13.65],[603.9,13.28],[607.83,13.71],[600.48,13.57],[646.39,13.87],[627.77,13.93],[590.78,13.83],[609.14,14.29],[618.59,15.05],[655.05,15.27],[674.73,15.54],[666.33,15.99],[625.41,15.39],[578.71,15.38],[559.82,15.04],[598.12,15.18],[533.33,14.63],[581.33,14.84],[585.27,14.65],[585.01,14.81],[627.24,15.52],[614.39,14.99],[607.04,14.63],[606.26,15.33],[597.34,15.24],[588.15,15.16],[588.15,15.16],[573.73,15.45],[589.2,16.76],[618.06,17.89],[614.39,19.36],[639.57,18.56],[583.7,19.11],[554.05,19.03],[643.25,18.69],[660.3,19.37],[675.25,20.19],[674.73,19],[642.72,19.22],[609.93,18.92],[674.46,19.73],[765.49,20.41],[719.06,19.41],[666.86,17.35],[655.05,16.64],[672.63,17.12],[659.77,17.68],[661.35,18.49],[674.2,19.22],[619.64,19.22],[665.02,18.48],[795.14,18.81],[829.77,19.52],[854.69,20.03],[874.1,19.13],[831.6,19.09],[780.18,18.58],[791.73,19.3],[760.25,19.21],[807.73,19.45],[777.56,20.48],[748.97,20.17],[741.1,20.7],[741.88,19.33],[755,19.91]],"corr":-0.55},"cap":10844.72,"histMid":696.89,"extrap":false,"accuracy":{"name":"中国神华","grade":"A","model":"flat","window":4,"n":34,"mape":17.39,"dir":81.82,"bias":2.08,"dropped":2,"span":"2016Q4~2026Q3","interval":{"coverage":91.18,"width":64.88},"byYear":{"2018":25.8,"2019":41.7,"2020":27.8,"2021":30.5,"2022":32.3,"2023":8.7,"2024":7.5,"2025":20.3,"2026":16.3},"nested":{"picked":"线性·价格","w":16,"front":33.01,"back":10.43,"backBest":10.43,"degrade":-22.58}}},{"name":"华鲁恒升","code":"600426","short":"华鲁","tag":"鲁","color":"#7d6b8a","upstream":false,"unit":1089.7,"elasticity":0.55,"mProfit":4.11,"annual":49.32,"annualMid":43.83,"peNow":10.08,"peMid":11.34,"pe":12.09,"price":18.08,"px20":-3.21,"lastQ":"2026Q3","lastActual":8.14,"qoq":51.47,"delta":972.53,"dir10":62.96,"mape":28.53,"grade":"B","rows":[{"q":"2024Q4","ded":8.11,"model":10.35},{"q":"2025Q1","ded":7.03,"model":9.19},{"q":"2025Q2","ded":8.56,"model":10.05},{"q":"2025Q3","ded":7.97,"model":9.78},{"q":"2025Q4","ded":9.33,"model":10.06},{"q":"2026Q1","ded":11.13,"model":10.35},{"q":"2026Q2","ded":12.33,"model":9.64},{"q":"2026Q3","ded":8.14,"model":10.15}],"val":{"pts":[[2043.45,43.18],[2585.18,37.81],[2577.62,33.79],[2608.07,33.21],[1943.85,31.09],[2015.46,31.09],[2031.11,34.05],[1834.76,32.09],[1397.18,32.56],[923.38,21.42],[843.16,21.55],[1155,22.91],[912.5,20.69],[886.72,20.06],[493.89,20.37],[476.5,23.07],[422,24.71],[496,22.81],[805,23.47],[849,21.53],[894,26.29],[853.5,26.29],[945.5,24.42],[946.5,22.2],[697,23.38],[928,26.76],[670.5,23.15],[619,25.51],[864.5,15.79],[971.5,17.02],[1300,17.1],[1649.5,15.6],[2511,14.81],[2408,15.1],[2175.5,14.71],[1564,14.67],[1202,10.73],[1241.5,9.7],[1324.5,9.87],[1074,10.34],[910,10.29],[749.5,9.99],[580,10.51],[810,11.26],[895,11.29],[812.5,10.8],[1044.5,10.5],[1133,10.19],[1231,10.59],[1159.5,10.43],[1159.5,10.43],[1187.5,12.05],[1027,12.21],[1153.5,12.13],[1518.5,10.47],[1718.5,9.43],[1437,9.39],[1569.5,9.29],[1409,9.69],[1343,9.98],[1232,9.78],[1293,9.11],[1223.5,8.84],[1297,8.06],[1094,7.79],[932.5,8.03],[1239.5,7.69],[1449,7.52],[1499,7.79],[1104.5,7.97],[801.5,7.66],[821,7.59],[822.5,7.31],[104.5,7.15],[219.5,7.46],[603,7.47],[315,7.13],[370,7.66],[140,7.3],[267.5,7.71],[268,7.49],[655.5,8.07],[542.5,7.82],[449,7.73],[503,7.78],[503,7.78],[312,7.71],[126,7.71],[140.5,8.09],[252.5,8.38],[269.5,8.68],[339,8.79],[345,9.36],[466,9.57],[419.5,9.56],[540.5,9.45],[271.5,9.44],[472,9.81],[343,9.7],[562.5,10.12],[815,10.21],[815,10.21],[601,10.47],[468,10.65],[525,11.17],[606.5,10.84],[603,10.65],[425.5,10.34],[275,10.06],[287,9.76],[418.5,11.9],[468.83,11.86],[1122.9,11.03],[1330.45,10.62],[1462.15,14.58],[1425.64,14.08],[1238.14,13.68],[1212.19,13.53],[1380.6,14.01],[1448.41,13.88],[1358.22,13.59],[1150.12,14.32],[1305.13,13.7],[1310.05,14.01],[1519.6,14.46],[1384.15,15.51],[1063.88,15.12],[1282.37,15.28],[1291.94,15.09],[1235.74,14.66],[1583.47,14.72],[1392.31,14.56],[1158.08,20.75],[1045.04,19.99],[673.5,19.95],[572,19.61],[476.5,19.53],[476.5,19.53],[459.57,19.36],[496.76,18.88],[359,18.94],[445,17.86],[416,17.73],[413,17.22],[178,17.57],[167,16.55],[242.5,16.47],[286,16.12],[412,15.36],[400,15.91],[232,15.68],[191.63,15.15],[259.5,14.45],[414.97,14.62],[479.66,13.91],[500.51,15.25],[500.51,15.25],[412.71,15.7],[447.15,15.82],[527.45,15.17],[1138.24,14.92],[792,14.06],[1283.48,15.08],[1434.52,16.03],[750.7,15.77],[560.97,17.02],[520,15.62],[550.22,16.39],[638.44,16.81],[937.68,16.16],[636,15.97],[1137.32,15.81],[1103.27,15.54],[1060.06,15.29],[1340.46,14.79],[1363.81,14.66],[1356.8,14.16],[1220.14,14.73],[1268.45,14.8],[1378.48,13.45],[1591.19,12.91],[1553.55,12.92],[1611.12,12.27],[1698.75,11.76],[1663.26,11.86],[1825.17,10.89],[1655.96,10.36],[1678.79,10.67],[1424.2,12.67],[1154.12,13.59],[1422.28,12.27],[1659.05,12.04],[1640.29,12.14],[1671.71,13.49],[1767.27,13.92],[1945.98,13],[2019.39,12.62],[2105.51,12.66],[2243.92,13],[2191.2,12.95],[2112.77,12.74],[2175.03,12.56],[2183.05,12.03],[2253.01,11.42],[2020.2,11.98],[2013.96,11.83],[2048.2,12.05],[1999.32,12.13],[2219.09,12.12],[2110.87,11.55],[2229.12,11.8],[2218.97,11.87],[2143.8,12.56],[2286.95,12.35],[2311.34,12.52],[2377.94,12.05],[2398.19,11.42],[2134.9,11.29],[2114.65,11.41],[2128.02,12.22],[2193.26,12.4],[2459.73,12.42],[2461.59,12.25],[2477.5,12.47],[2508.12,13.12],[2697.88,13.57],[2792.68,13.08],[2512.4,13.01],[2513.42,12.96],[2297.49,12.76],[2193.8,13.3],[1439.36,14.41],[1797.58,14.28],[1370.89,14.27],[1403.6,14.65],[1594.85,14.85],[1548.66,17.94],[1499.15,17.21],[1478.31,17.3],[1221.72,17.34],[1310.49,16.69],[1494.13,17.4],[1268.32,17.67],[1048.4,16.1],[947.22,16.25],[766.01,16.89],[701.55,17.48],[961.2,19.07],[1122.72,18.03],[1264.01,18.6],[931.03,19.33],[1140.35,18.12],[811.05,19.66],[900.99,20.29],[933.94,20.68],[881.46,21.88],[954.92,22.62],[1161.08,24.85],[1323.94,24.68],[1206.4,23.71],[1112.36,23.44],[1112.36,23.44],[1191.11,25.39],[2244.48,26.9],[2848.36,27.24],[3277.92,23.39],[3308.91,23.89],[3630.78,22.48],[3080.82,24.44],[2476.8,22.63],[2359.32,24.09],[2655.6,21.94],[2330.01,20.16],[2592.27,19.48],[2743.89,17.84],[2190.52,16.71],[1828.26,15.64],[2022.26,16.09],[1492.08,14.49],[1129.22,14.25],[1101.27,14.13],[1495.79,13.75],[1927.44,14.28],[2254.48,15.27],[2356.02,15.91],[2024.89,15.58],[1545.22,15.21],[1145.79,13.93],[867.74,14.63],[1368.04,13.97],[1883.04,13.33],[1916.49,13.06],[1799.31,13.22],[1956.6,13.03],[2404.21,13.5],[2448.66,12.7],[2840.27,12.83],[3645.34,12.74],[2833.97,13.45],[2584.5,12.09]],"corr":0.2},"cap":497.19,"histMid":1611.97,"extrap":false,"accuracy":{"name":"华鲁恒升","grade":"B","model":"lin_mul","window":6,"n":28,"mape":28.53,"dir":62.96,"bias":3.77,"dropped":4,"span":"2016Q4~2026Q3","interval":{"coverage":75,"width":101.02},"byYear":{"2019":22,"2020":30.4,"2021":27.9,"2022":32.3,"2023":51.6,"2024":47,"2025":32.7,"2026":33.9},"nested":{"picked":"线性·价格","w":0,"front":27.81,"back":21.86,"backBest":21.86,"degrade":-5.95}}},{"name":"中煤能源","code":"601898","short":"中煤","tag":"煤","color":"#5a6b7d","upstream":true,"unit":86.68,"elasticity":22.2,"mProfit":16.49,"annual":197.84,"annualMid":184.74,"peNow":8.73,"peMid":9.35,"pe":9.52,"price":13.03,"px20":-11.66,"lastQ":"2026Q3","lastActual":45.9,"qoq":7.76,"delta":58.11,"dir10":74.07,"mape":28.52,"grade":"B","rows":[{"q":"2024Q4","ded":46.79,"model":59.15},{"q":"2025Q1","ded":39.41,"model":47.76},{"q":"2025Q2","ded":37.1,"model":47.33},{"q":"2025Q3","ded":47.42,"model":44.85},{"q":"2025Q4","ded":53.25,"model":46.18},{"q":"2026Q1","ded":38.48,"model":42.18},{"q":"2026Q2","ded":46.96,"model":47.31},{"q":"2026Q3","ded":45.9,"model":50.5}],"val":{"pts":[[822.42,13.99],[773.36,16.46],[777.3,16.76],[789.63,17.65],[838.42,18.05],[818.49,13.11],[823.73,13.74],[825.31,15.07],[883.54,15.88],[915.29,10.74],[930.24,10.59],[950,11.97],[950,11.83],[892.46,11.35],[944.93,10.94],[950,11.18],[950,11.45],[950,10.98],[950,12.07],[950,10.5],[950,10.21],[950,12.07],[950,12.03],[950,11],[950,10.5],[950,10.97],[950,10.38],[950,8.99],[950,9.66],[950,10.8],[950,10.85],[950,10.65],[950,10.7],[950,10.21],[950,9.65],[950,9.37],[950,6.8],[950,6.32],[950,6.02],[950,5.99],[950,5.91],[950,6.36],[950,6.29],[950,6.91],[950,6.57],[950,6.13],[950,6.28],[950,6.21],[950,6.49],[950,5.83],[950,5.83],[950,6.69],[950,6.71],[950,6.49],[950,7.71],[950,7.46],[950,7.07],[950,7.63],[950,8.07],[950,8.1],[950,9.92],[950,9.07],[950,7.53],[950,7.54],[950,7.5],[950,7.82],[950,8.25],[950,7.92],[950,9.01],[950,8.49],[950,7.85],[950,8.28],[950,8.14],[950,7.35],[950,7.29],[950,7],[950,6.82],[950,7.42],[950,7.54],[950,7.05],[950,7],[950,7.58],[950,7.05],[950,7.79],[950,7.41],[950,7.41],[950,7.03],[950,6.79],[950,5.86],[950,5.86],[950,5.93],[950,5.67],[950,6.06],[950,6.06],[950,5.99],[950,5.88],[950,5.53],[950,5.52],[950,5.42],[950,5.59],[950,5.66],[950,5.66],[950,5.54],[950,5.4],[950,5.38],[950,5.65],[950,5.71],[950,5.45],[950,5.58],[950,6.01],[950,5.74],[927.62,5.76],[813.5,5.83],[779.92,6.34],[726.67,6.42],[709.35,6.36],[709.35,6.48],[705.68,6.57],[662.66,6.07],[669.48,5.88],[676.3,6.09],[734.8,6.02],[709.62,5.75],[708.83,6.02],[687.84,6.29],[747.92,6.28],[787.79,6.26],[779.13,6.02],[771.26,5.89],[778.35,5.87],[741.88,5.81],[791.73,6.32],[853.11,6.58],[861.51,6.7],[950,7.04],[950,6.92],[950,6.94],[950,6.94],[908.47,6.72],[892.99,6.92],[950,7.39],[950,7.24],[950,7.46],[950,7.36],[950,7.62],[950,8.06],[950,8.12],[950,8.07],[950,8.11],[950,8.24],[950,8.97],[938.37,8.97],[950,8.99],[933.13,10.32],[896.4,10.18],[916.07,10.15],[916.07,10.15],[926.57,11.16],[934.17,10.45],[907.42,10.66],[820.85,10.27],[873.84,7.68],[780.45,7.76],[772.05,8],[896.66,8.03],[945.72,8.49],[950,8.7],[947.55,8.99],[920.01,9.45],[904.79,9.16],[950,9.46],[876.46,10.15],[858.88,9.88],[869.9,9.92],[818.49,9.82],[825.57,9.54],[816.91,9.65],[824.26,9.01],[809.83,9.16],[780.45,9.06],[748.18,9.13],[730.08,9.52],[704.89,10.34],[689.42,9.9],[719.06,10.06],[646.13,10.05],[665.81,9.65],[668.43,9.8],[735.59,10.61],[811.14,11.18],[778.61,10.52],[708.83,10.59],[710.93,10.18],[701.48,10.01],[693.88,9.79],[661.61,9.7],[673.68,9.68],[653.48,9.46],[614.39,9.87],[608.09,9.58],[608.88,9.04],[598.12,9],[602.58,9.09],[568.48,8.62],[616.75,8.76],[593.4,8.57],[595.5,8.7],[605.21,8.57],[569.27,8.21],[592.88,7.87],[573.46,7.68],[568.22,7.62],[570.84,7.88],[529.92,7.77],[537.26,6.94],[525.19,7.14],[468.27,6.77],[499.75,7.23],[501.58,7.16],[488.21,7.33],[460.4,7.34],[447.28,7.62],[420.52,7.83],[400,7.75],[408.46,7.63],[406.36,7.51],[417.11,7.92],[444.66,7.91],[440.46,8.17],[479.02,8.2],[485.84,8.13],[660.56,8.82],[573.2,8.46],[643.77,8.93],[645.34,8.81],[609.67,8.71],[603.9,8.72],[607.83,8.58],[600.48,8.55],[646.39,9.04],[627.77,8.83],[590.78,8.74],[609.14,9.15],[618.59,10.22],[655.05,10.21],[674.73,10.47],[666.33,11.37],[625.41,11],[578.71,10.72],[559.82,10.43],[598.12,10.55],[533.33,9.96],[581.33,10.09],[585.27,9.68],[585.01,9.59],[627.24,10.65],[614.39,9.88],[607.04,10.07],[606.26,10.55],[597.34,10.93],[588.15,11.12],[588.15,11.12],[573.73,11.7],[589.2,13.36],[618.06,14.51],[614.39,14.31],[639.57,13.79],[583.7,13.08],[554.05,12.71],[643.25,12.14],[660.3,12.88],[675.25,13.98],[674.73,12.44],[642.72,12.55],[609.93,11.63],[674.46,11.71],[765.49,12.57],[719.06,12.08],[666.86,10.08],[655.05,9.34],[672.63,9.46],[659.77,9.46],[661.35,9.36],[674.2,10.21],[619.64,10.3],[665.02,10.48],[795.14,10.49],[829.77,10.68],[854.69,11.11],[874.1,10.98],[831.6,10.65],[780.18,10.02],[791.73,10.13],[760.25,9.98],[807.73,10.41],[777.56,10.8],[748.97,10.53],[741.1,10.18],[741.88,9.43],[755,9.52]],"corr":-0.21},"cap":1727.6,"histMid":696.89,"extrap":false,"accuracy":{"name":"中煤能源","grade":"B","model":"lin_mul","window":16,"n":28,"mape":28.52,"dir":74.07,"bias":9.12,"dropped":0,"span":"2016Q4~2026Q3","interval":{"coverage":92.86,"width":132.47},"byYear":{"2019":16.8,"2020":55,"2021":64,"2022":37.1,"2023":19.2,"2024":10.1,"2025":7.8,"2026":9.8},"nested":{"picked":"线性·价格","w":12,"front":46.83,"back":14.45,"backBest":13.41,"degrade":-32.38}}}],"quarter":{"primary":{"name":"宝丰能源","code":"600989","quarter":"2026Q4","window":{"start":"2026-10-01","end":"2026-12-31"},"totalDays":91,"elapsedDays":44,"remainDays":47,"elapsed":31.53,"remaining":33.03,"full":64.56,"low":41.84,"high":87.28,"fullAtMean":65.21,"elapsedUnit":2673.36,"liveUnit":2584.5,"perUnitNow":2037.22,"dailyVol":2.31,"prev":{"q":"2026Q3","ded":49.18},"qoq":31.27,"method":"lin_mul","model":{"r2":0.44},"variants":{"0":{"spread":{"lin":64.56,"log":47.67,"ens":56.12}}},"accuracy":{"grade":"B","model":"lin_mul","window":8,"n":28,"mape":21.35,"dir":77.78,"bias":3.01,"span":"2016Q4~2026Q3","coverage":75,"coveredUnit":{"min":1100.42,"max":2816.01},"nested":{"picked":"线性·价格","w":6,"front":21.23,"back":12.49,"backBest":12.49,"degrade":-8.74}}},"items":[{"code":"600989","name":"宝丰能源","grade":"B","method":"lin_mul","full":64.56,"qoq":31.27,"prev":{"q":"2026Q3","ded":49.18},"low":41.84,"high":87.28,"elapsed":31.53,"remaining":33.03,"accuracy":{"mape":21.35,"coverage":75}},{"code":"601088","name":"中国神华","grade":"A","method":"flat","full":135.78,"qoq":-14.67,"prev":{"q":"2026Q3","ded":159.13},"low":91.74,"high":179.82,"elapsed":65.65,"remaining":70.13,"accuracy":{"mape":17.39,"coverage":91.18}},{"code":"600426","name":"华鲁恒升","grade":"B","method":"lin_mul","full":12.33,"qoq":51.47,"prev":{"q":"2026Q3","ded":8.14},"low":6.1,"high":18.56,"elapsed":5.99,"remaining":6.34,"accuracy":{"mape":28.53,"coverage":75}},{"code":"601898","name":"中煤能源","grade":"B","method":"lin_mul","full":49.46,"qoq":7.76,"prev":{"q":"2026Q3","ded":45.9},"low":16.7,"high":82.22,"elapsed":24.01,"remaining":25.45,"accuracy":{"mape":28.52,"coverage":92.86}}],"lagTests":[{"shiftDays":0,"mape":25.07},{"shiftDays":7,"mape":24.94},{"shiftDays":14,"mape":24.93},{"shiftDays":28,"mape":24.85}],"lastData":"2026-11-13","shiftDays":0},"valuation":{"params":{"r":0.095,"g":0.02,"smoothYears":5,"scMed":1611.97},"items":[{"name":"宝丰能源","short":"宝丰","code":"600989","grade":"B","state":"偏低","dcf":2564.6,"mktcap":1498.94,"epv":2016.95,"peNormal":7.43,"pePctl":25.76,"normalProfit":201.7,"nowProfit":258.24,"fcfNorm":191.61,"conv":130,"reasons":["正常化利润 = 全样本「单吨扣非 ~ CTO 价差」回归（R²=0.44）在价差中枢 1611.97 元下的年化值 201.7 亿；当期年化 258.24 亿。","自由现金流按「扣非 × 0.95」估计：成熟期维持性开支与折旧摊销大致相当，只额外扣营运资金占用。近 20 季「经营现金流÷扣非」中位为 130%，说明折旧摊销占比高，不能直接拿经营现金流当自由现金流。","折现率 9.5%、永续 2%，前 3 年按 2% 过渡，利润倍数 13.38×，乘自由现金流系数后 12.72×。","销量按最近一季 2026Q3 披露营收 ÷ 当期烯烃均价折算，未计入在建产能投产。"],"impliedProfit":117.84,"impliedRatio":58,"impliedUnit":290.02,"normalUnit":1611.97},{"name":"中国神华","short":"神华","code":"601088","grade":"A","state":"偏高","dcf":6924.58,"mktcap":10844.72,"epv":5445.89,"peNormal":19.91,"pePctl":98.86,"normalProfit":544.59,"nowProfit":543.12,"fcfNorm":517.36,"conv":180,"reasons":["正常化利润 = 全样本「单吨扣非 ~ 煤价」回归（R²=0.49）在煤价中枢 622.53 元下的年化值 544.59 亿；当期年化 543.12 亿。","自由现金流按「扣非 × 0.95」估计：成熟期维持性开支与折旧摊销大致相当，只额外扣营运资金占用。近 20 季「经营现金流÷扣非」中位为 180%，说明折旧摊销占比高，不能直接拿经营现金流当自由现金流。","折现率 9.5%、永续 2%，前 3 年按 2% 过渡，利润倍数 13.38×，乘自由现金流系数后 12.72×。","销量按最近一季 2026Q3 披露营收 ÷ 当期煤价折算，未计入在建产能投产。"],"impliedProfit":852.57,"impliedRatio":157,"impliedUnit":891.02,"normalUnit":622.53},{"name":"华鲁恒升","short":"华鲁","code":"600426","grade":"B","state":"合理","dcf":557.33,"mktcap":497.19,"epv":438.32,"peNormal":11.34,"pePctl":39.58,"normalProfit":43.83,"nowProfit":49.32,"fcfNorm":41.64,"conv":150,"reasons":["正常化利润 = 全样本「单吨扣非 ~ CTO 价差」回归（R²=0.15）在价差中枢 1611.97 元下的年化值 43.83 亿；当期年化 49.32 亿。","自由现金流按「扣非 × 0.95」估计：成熟期维持性开支与折旧摊销大致相当，只额外扣营运资金占用。近 20 季「经营现金流÷扣非」中位为 150%，说明折旧摊销占比高，不能直接拿经营现金流当自由现金流。","折现率 9.5%、永续 2%，前 3 年按 2% 过渡，利润倍数 13.38×，乘自由现金流系数后 12.72×。","销量按最近一季 2026Q3 披露营收 ÷ 当期烯烃均价折算，未计入在建产能投产。"],"impliedProfit":39.09,"impliedRatio":89,"impliedUnit":null,"normalUnit":1611.97},{"name":"中煤能源","short":"中煤","code":"601898","grade":"B","state":"合理","dcf":2348.97,"mktcap":1727.6,"epv":1847.37,"peNormal":9.35,"pePctl":45.83,"normalProfit":184.74,"nowProfit":197.84,"fcfNorm":175.5,"conv":180,"reasons":["正常化利润 = 全样本「单吨扣非 ~ 煤价」回归（R²=0.67）在煤价中枢 622.53 元下的年化值 184.74 亿；当期年化 197.84 亿。","自由现金流按「扣非 × 0.95」估计：成熟期维持性开支与折旧摊销大致相当，只额外扣营运资金占用。近 20 季「经营现金流÷扣非」中位为 180%，说明折旧摊销占比高，不能直接拿经营现金流当自由现金流。","折现率 9.5%、永续 2%，前 3 年按 2% 过渡，利润倍数 13.38×，乘自由现金流系数后 12.72×。","销量按最近一季 2026Q3 披露营收 ÷ 当期煤价折算，未计入在建产能投产。"],"impliedProfit":135.82,"impliedRatio":74,"impliedUnit":451.79,"normalUnit":622.53}]},"drivers":{"day":{"spread":-249.47,"ole":-176,"coal":-73.47},"w4":{"spread":135.84,"ole":9.5,"coal":126.34}},"leadlag":{"n":388,"horizonWeeks":4,"rollWin":104,"start":"2016-10-07","asOf":"2026-11-13","variants":{"pctl":{"label":"按价差分位","unit":"%","curBand":4,"curX":83.81,"buckets":[{"lo":0,"hi":20,"n":129,"med":-1.11,"up":45},{"lo":20,"hi":40,"n":81,"med":2.01,"up":57},{"lo":40,"hi":60,"n":52,"med":2.68,"up":58},{"lo":60,"hi":80,"n":30,"med":-0.67,"up":47},{"lo":80,"hi":100,"n":96,"med":-0.27,"up":49}]},"oc":{"label":"按相对油头优势","unit":"元","curBand":4,"curX":92.38,"buckets":[{"lo":0,"hi":20,"n":76,"med":3.18,"up":58},{"lo":20,"hi":40,"n":62,"med":1.91,"up":56},{"lo":40,"hi":60,"n":67,"med":0,"up":49},{"lo":60,"hi":80,"n":87,"med":0.89,"up":57},{"lo":80,"hi":100,"n":96,"med":-2.92,"up":34}]},"mom":{"label":"按近 4 周价差变化率","unit":"%","curBand":4,"curX":82.86,"buckets":[{"lo":0,"hi":20,"n":91,"med":-0.21,"up":48},{"lo":20,"hi":40,"n":61,"med":0.77,"up":52},{"lo":40,"hi":60,"n":69,"med":1.48,"up":58},{"lo":60,"hi":80,"n":80,"med":-0.48,"up":48},{"lo":80,"hi":100,"n":87,"med":-0.72,"up":47}]}}},"accuracy":{"companies":{"600426":{"name":"华鲁恒升","grade":"B","model":"lin_mul","window":6,"n":28,"mape":28.53,"dir":62.96,"bias":3.77,"dropped":4,"span":"2016Q4~2026Q3","interval":{"coverage":75,"width":101.02},"byYear":{"2019":22,"2020":30.4,"2021":27.9,"2022":32.3,"2023":51.6,"2024":47,"2025":32.7,"2026":33.9},"nested":{"picked":"线性·价格","w":0,"front":27.81,"back":21.86,"backBest":21.86,"degrade":-5.95}},"600989":{"name":"宝丰能源","grade":"B","model":"lin_mul","window":8,"n":28,"mape":21.35,"dir":77.78,"bias":3.01,"dropped":2,"span":"2016Q4~2026Q3","interval":{"coverage":75,"width":70.39},"byYear":{"2019":6.2,"2020":26.6,"2021":19.7,"2022":42,"2023":42.5,"2024":12.6,"2025":11.7,"2026":25},"nested":{"picked":"线性·价格","w":6,"front":21.23,"back":12.49,"backBest":12.49,"degrade":-8.74}},"601088":{"name":"中国神华","grade":"A","model":"flat","window":4,"n":34,"mape":17.39,"dir":81.82,"bias":2.08,"dropped":2,"span":"2016Q4~2026Q3","interval":{"coverage":91.18,"width":64.88},"byYear":{"2018":25.8,"2019":41.7,"2020":27.8,"2021":30.5,"2022":32.3,"2023":8.7,"2024":7.5,"2025":20.3,"2026":16.3},"nested":{"picked":"线性·价格","w":16,"front":33.01,"back":10.43,"backBest":10.43,"degrade":-22.58}},"601898":{"name":"中煤能源","grade":"B","model":"lin_mul","window":16,"n":28,"mape":28.52,"dir":74.07,"bias":9.12,"dropped":0,"span":"2016Q4~2026Q3","interval":{"coverage":92.86,"width":132.47},"byYear":{"2019":16.8,"2020":55,"2021":64,"2022":37.1,"2023":19.2,"2024":10.1,"2025":7.8,"2026":9.8},"nested":{"picked":"线性·价格","w":12,"front":46.83,"back":14.45,"backBest":13.41,"degrade":-32.38}}}},"cycleRef":{"peak":4137.61},"signals":[{"label":"三条路线","tone":"hot","main":"煤头 +2585 · MTO -1985 · 油制 -464","sub":"MTO 与油制同时亏损 —— 烯烃价格由边际产能成本托底"},{"label":"周期位置","tone":"warm","main":"73% 分位 · 高位","sub":"标准分 +0.7σ · 偏离 10 年中枢 +60%"},{"label":"13 周前瞻","tone":"cold","main":"-4 元 · 上涨 50%","sub":"历史同分位区间（60-80%）共 80 个周度观测"},{"label":"估值隐含","tone":"mid","main":"隐含价差 290 元","sub":"仅为当前的 11% · 历史 4% 分位"}],"alerts":[{"level":"alert","label":"MTO / 油制双亏","detail":"外购甲醇 MTO 每吨 -1985 元、油制 -464 元，两者同时为负；煤头一体化仍有 2585 元/吨毛利。这种结构历史上出现在烯烃价格的阶段性底部区域。"},{"level":"warn","label":"13 周动量 +67%","detail":"价差 13 周累计变化 +67.3%。动量本身对后续 20 个交易日的股价收益没有稳定区分度（见\"价差→股价\"一节的短周期分桶）。"},{"level":"info","label":"今日价差 -249.47 元","detail":"拆解：烯烃端 -176 元、煤价端 -73.47 元。"}],"gate":null,"historyNote":"煤炭为焦煤期货代理折算，非 CCTD 秦皇岛5500/BSPI 原值；生产环境建议接入 CCTD 获取真实动力煤。","historySamples":528}