{"id":"GRW-037","title":"扣股份薪酬後的現金流近似","chart":"multi","metric":"FCF 減 SBC（呈報貨幣百萬）","secondary":"調整後現金流利潤率（%）","x":"現金流口徑","y":"呈報貨幣百萬","sample":true,"as_of":"2026-10-16","symbol":"0700.HK","period":"1Y","benchmark":"HSI","symbol_name":"騰訊控股","benchmark_name":"恒生指數","currency":"HKD","period_start":"2025-10-16","period_end":"2026-10-16","summary":[{"key":"max","label":"最高項：FCF","value":6630.0,"unit":"百萬"},{"key":"min","label":"最低項：資本開支","value":1580.0,"unit":"百萬"},{"key":"average","label":"平均","value":3656.0,"unit":"百萬"},{"key":"count","label":"項目數","value":5,"unit":"項"}],"panels":[{"title":"原FCF","subtitle":"FCF 減 SBC（呈報貨幣百萬）","chart":"multi","labels":["OCF","資本開支","FCF","SBC","調整後近似"],"series":[{"name":"FCF 減 SBC（呈報貨幣百萬）","data":[4007.0,1580.0,6630.0,4376.0,1689.0],"unit":"百萬","axis":"left"},{"name":"對照期","data":[3786.0,2174.0,2171.0,722.0,836.0],"unit":"百萬","axis":"left"}],"columns":[],"rows":[],"x_labels":["OCF","資本開支","FCF","SBC","調整後近似"],"y_labels":[],"calendar_range":"","x_name":"現金流口徑","y_name":"FCF 減 SBC（呈報貨幣百萬）","unit":"百萬"},{"title":"SBC經濟扣減","subtitle":"調整後現金流利潤率（%）","chart":"bar","labels":["OCF","資本開支","FCF","SBC","調整後近似"],"series":[{"name":"調整後現金流利潤率（%）","data":[8.62,41.49,21.05,7.61,32.95],"unit":"%","axis":"left"}],"columns":[],"rows":[],"x_labels":["OCF","資本開支","FCF","SBC","調整後近似"],"y_labels":[],"calendar_range":"","x_name":"現金流口徑","y_name":"調整後現金流利潤率（%）","unit":"%"},{"title":"自訂調整後數值","subtitle":"FCF 減 SBC（呈報貨幣百萬） 與 調整後現金流利潤率（%）","chart":"table","labels":["OCF","資本開支","FCF","SBC","調整後近似"],"series":[{"name":"FCF 減 SBC（呈報貨幣百萬）","data":[4007.0,1580.0,6630.0,4376.0,1689.0],"unit":"百萬"}],"columns":[{"key":"label","label":"現金流口徑"},{"key":"value","label":"FCF 減 SBC（呈報貨幣百萬）"},{"key":"comparison","label":"調整後現金流利潤率（%）"},{"key":"date","label":"資料日期（示例）"}],"rows":[{"label":"OCF","value":4007.0,"comparison":8.62,"date":"2026-10-16"},{"label":"資本開支","value":1580.0,"comparison":41.49,"date":"2026-10-16"},{"label":"FCF","value":6630.0,"comparison":21.05,"date":"2026-10-16"},{"label":"SBC","value":4376.0,"comparison":7.61,"date":"2026-10-16"},{"label":"調整後近似","value":1689.0,"comparison":32.95,"date":"2026-10-16"}],"x_labels":["OCF","資本開支","FCF","SBC","調整後近似"],"y_labels":[],"calendar_range":"","x_name":"現金流口徑","y_name":"資料明細","unit":""}],"rows":[{"label":"OCF","value":4007.0,"comparison":8.62,"date":"2026-10-16"},{"label":"資本開支","value":1580.0,"comparison":41.49,"date":"2026-10-16"},{"label":"FCF","value":6630.0,"comparison":21.05,"date":"2026-10-16"},{"label":"SBC","value":4376.0,"comparison":7.61,"date":"2026-10-16"},{"label":"調整後近似","value":1689.0,"comparison":32.95,"date":"2026-10-16"}],"columns":[{"key":"label","label":"現金流口徑"},{"key":"value","label":"FCF 減 SBC（呈報貨幣百萬）"},{"key":"comparison","label":"調整後現金流利潤率（%）"},{"key":"date","label":"資料日期（示例）"}]}