{"id":"VAL-024","title":"反向 DCF 隱含成長","chart":"line","metric":"價格隱含收入成長（%）","secondary":"目標 EBIT 利潤率（%）","x":"利潤率情境","y":"隱含增長（%）","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：低利潤率","value":13.53,"unit":"%"},{"key":"min","label":"最低項：高利潤率","value":-0.26,"unit":"%"},{"key":"average","label":"平均","value":5.31,"unit":"%"},{"key":"count","label":"項目數","value":4,"unit":"項"}],"panels":[{"title":"隱含增長解","subtitle":"價格隱含收入成長（%）","chart":"line","labels":["低利潤率","基準利潤率","高利潤率","目前股價要求"],"series":[{"name":"價格隱含收入成長（%）","data":[13.53,7.47,-0.26,0.48],"unit":"%","axis":"left"}],"columns":[],"rows":[],"x_labels":["低利潤率","基準利潤率","高利潤率","目前股價要求"],"y_labels":[],"calendar_range":"","x_name":"利潤率情境","y_name":"價格隱含收入成長（%）","unit":"%"},{"title":"歷史增長對照","subtitle":"目標 EBIT 利潤率（%）","chart":"bar","labels":["低利潤率","基準利潤率","高利潤率","目前股價要求"],"series":[{"name":"目標 EBIT 利潤率（%）","data":[28.18,-2.87,25.3,11.44],"unit":"%","axis":"left"}],"columns":[],"rows":[],"x_labels":["低利潤率","基準利潤率","高利潤率","目前股價要求"],"y_labels":[],"calendar_range":"","x_name":"利潤率情境","y_name":"目標 EBIT 利潤率（%）","unit":"%"},{"title":"模型假設","subtitle":"價格隱含收入成長（%） 與 目標 EBIT 利潤率（%）","chart":"table","labels":["低利潤率","基準利潤率","高利潤率","目前股價要求"],"series":[{"name":"價格隱含收入成長（%）","data":[13.53,7.47,-0.26,0.48],"unit":"%"}],"columns":[{"key":"label","label":"利潤率情境"},{"key":"value","label":"價格隱含收入成長（%）"},{"key":"comparison","label":"目標 EBIT 利潤率（%）"},{"key":"date","label":"資料日期（示例）"}],"rows":[{"label":"低利潤率","value":13.53,"comparison":28.18,"date":"2026-10-16"},{"label":"基準利潤率","value":7.47,"comparison":-2.87,"date":"2026-10-16"},{"label":"高利潤率","value":-0.26,"comparison":25.3,"date":"2026-10-16"},{"label":"目前股價要求","value":0.48,"comparison":11.44,"date":"2026-10-16"}],"x_labels":["低利潤率","基準利潤率","高利潤率","目前股價要求"],"y_labels":[],"calendar_range":"","x_name":"利潤率情境","y_name":"資料明細","unit":""}],"rows":[{"label":"低利潤率","value":13.53,"comparison":28.18,"date":"2026-10-16"},{"label":"基準利潤率","value":7.47,"comparison":-2.87,"date":"2026-10-16"},{"label":"高利潤率","value":-0.26,"comparison":25.3,"date":"2026-10-16"},{"label":"目前股價要求","value":0.48,"comparison":11.44,"date":"2026-10-16"}],"columns":[{"key":"label","label":"利潤率情境"},{"key":"value","label":"價格隱含收入成長（%）"},{"key":"comparison","label":"目標 EBIT 利潤率（%）"},{"key":"date","label":"資料日期（示例）"}]}