{"id":"VAL-021","title":"包含股息的 PEGY","chart":"multi","metric":"PEGY（倍）","secondary":"EPS 增長 + 股息率（%）","x":"估值組成","y":"倍數","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：預期增長","value":2.67,"unit":"倍"},{"key":"min","label":"最低項：PEGY","value":1.25,"unit":"倍"},{"key":"average","label":"平均","value":1.93,"unit":"倍"},{"key":"count","label":"項目數","value":4,"unit":"項"}],"panels":[{"title":"PEG 與 PEGY","subtitle":"PEGY（倍）","chart":"multi","labels":["P/E","預期增長","股息率","PEGY"],"series":[{"name":"PEGY（倍）","data":[2.51,2.67,1.3,1.25],"unit":"倍","axis":"left"},{"name":"對照期","data":[1.03,0.96,1.47,0.7],"unit":"倍","axis":"left"}],"columns":[],"rows":[],"x_labels":["P/E","預期增長","股息率","PEGY"],"y_labels":[],"calendar_range":"","x_name":"估值組成","y_name":"PEGY（倍）","unit":"倍"},{"title":"增長與股息貢獻","subtitle":"EPS 增長 + 股息率（%）","chart":"bar","labels":["P/E","預期增長","股息率","PEGY"],"series":[{"name":"EPS 增長 + 股息率（%）","data":[1.62,4.41,3.21,4.35],"unit":"%","axis":"left"}],"columns":[],"rows":[],"x_labels":["P/E","預期增長","股息率","PEGY"],"y_labels":[],"calendar_range":"","x_name":"估值組成","y_name":"EPS 增長 + 股息率（%）","unit":"%"},{"title":"分母敏感度","subtitle":"PEGY（倍） 與 EPS 增長 + 股息率（%）","chart":"table","labels":["P/E","預期增長","股息率","PEGY"],"series":[{"name":"PEGY（倍）","data":[2.51,2.67,1.3,1.25],"unit":"倍"}],"columns":[{"key":"label","label":"估值組成"},{"key":"value","label":"PEGY（倍）"},{"key":"comparison","label":"EPS 增長 + 股息率（%）"},{"key":"date","label":"資料日期（示例）"}],"rows":[{"label":"P/E","value":2.51,"comparison":1.62,"date":"2026-10-16"},{"label":"預期增長","value":2.67,"comparison":4.41,"date":"2026-10-16"},{"label":"股息率","value":1.3,"comparison":3.21,"date":"2026-10-16"},{"label":"PEGY","value":1.25,"comparison":4.35,"date":"2026-10-16"}],"x_labels":["P/E","預期增長","股息率","PEGY"],"y_labels":[],"calendar_range":"","x_name":"估值組成","y_name":"資料明細","unit":""}],"rows":[{"label":"P/E","value":2.51,"comparison":1.62,"date":"2026-10-16"},{"label":"預期增長","value":2.67,"comparison":4.41,"date":"2026-10-16"},{"label":"股息率","value":1.3,"comparison":3.21,"date":"2026-10-16"},{"label":"PEGY","value":1.25,"comparison":4.35,"date":"2026-10-16"}],"columns":[{"key":"label","label":"估值組成"},{"key":"value","label":"PEGY（倍）"},{"key":"comparison","label":"EPS 增長 + 股息率（%）"},{"key":"date","label":"資料日期（示例）"}]}