{"id":"VAL-019","title":"扣除淨現金的盈利估值","chart":"multi","metric":"扣淨現金 P/E（倍）","secondary":"現金利息調整（百萬）","x":"調整步驟","y":"倍數 / 金額","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：盈利基準","value":28.6,"unit":"倍"},{"key":"min","label":"最低項：調整後P/E","value":13.6,"unit":"倍"},{"key":"average","label":"平均","value":23.4,"unit":"倍"},{"key":"count","label":"項目數","value":4,"unit":"項"}],"panels":[{"title":"經營股權價值","subtitle":"扣淨現金 P/E（倍）","chart":"multi","labels":["市值","可動用淨現金","盈利基準","調整後P/E"],"series":[{"name":"扣淨現金 P/E（倍）","data":[23.5,27.7,28.6,13.6],"unit":"倍","axis":"left"},{"name":"對照期","data":[18.3,8.9,31.7,8.9],"unit":"倍","axis":"left"}],"columns":[],"rows":[],"x_labels":["市值","可動用淨現金","盈利基準","調整後P/E"],"y_labels":[],"calendar_range":"","x_name":"調整步驟","y_name":"扣淨現金 P/E（倍）","unit":"倍"},{"title":"盈利調整","subtitle":"現金利息調整（百萬）","chart":"bar","labels":["市值","可動用淨現金","盈利基準","調整後P/E"],"series":[{"name":"現金利息調整（百萬）","data":[3627.0,4671.0,791.0,631.0],"unit":"百萬","axis":"left"}],"columns":[],"rows":[],"x_labels":["市值","可動用淨現金","盈利基準","調整後P/E"],"y_labels":[],"calendar_range":"","x_name":"調整步驟","y_name":"現金利息調整（百萬）","unit":"百萬"},{"title":"可動用現金假設","subtitle":"扣淨現金 P/E（倍） 與 現金利息調整（百萬）","chart":"table","labels":["市值","可動用淨現金","盈利基準","調整後P/E"],"series":[{"name":"扣淨現金 P/E（倍）","data":[23.5,27.7,28.6,13.6],"unit":"倍"}],"columns":[{"key":"label","label":"調整步驟"},{"key":"value","label":"扣淨現金 P/E（倍）"},{"key":"comparison","label":"現金利息調整（百萬）"},{"key":"date","label":"資料日期（示例）"}],"rows":[{"label":"市值","value":23.5,"comparison":3627.0,"date":"2026-10-16"},{"label":"可動用淨現金","value":27.7,"comparison":4671.0,"date":"2026-10-16"},{"label":"盈利基準","value":28.6,"comparison":791.0,"date":"2026-10-16"},{"label":"調整後P/E","value":13.6,"comparison":631.0,"date":"2026-10-16"}],"x_labels":["市值","可動用淨現金","盈利基準","調整後P/E"],"y_labels":[],"calendar_range":"","x_name":"調整步驟","y_name":"資料明細","unit":""}],"rows":[{"label":"市值","value":23.5,"comparison":3627.0,"date":"2026-10-16"},{"label":"可動用淨現金","value":27.7,"comparison":4671.0,"date":"2026-10-16"},{"label":"盈利基準","value":28.6,"comparison":791.0,"date":"2026-10-16"},{"label":"調整後P/E","value":13.6,"comparison":631.0,"date":"2026-10-16"}],"columns":[{"key":"label","label":"調整步驟"},{"key":"value","label":"扣淨現金 P/E（倍）"},{"key":"comparison","label":"現金利息調整（百萬）"},{"key":"date","label":"資料日期（示例）"}]}