{"id":"VAL-028","title":"收入與利潤率估值矩陣","chart":"matrix","metric":"情境股價（報價貨幣 / 股）","secondary":"隱含盈利（百萬）","x":"收入增長（%）","y":"淨利率（%）","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：中收入","value":518.46,"unit":"HKD"},{"key":"min","label":"最低項：高收入","value":472.91,"unit":"HKD"},{"key":"average","label":"平均","value":505.52,"unit":"HKD"},{"key":"count","label":"項目數","value":5,"unit":"項"}],"panels":[{"title":"收入利率矩陣","subtitle":"情境股價（報價貨幣 / 股）","chart":"matrix","labels":["低收入","中收入","高收入","低利率","高利率"],"series":[{"name":"情境股價（報價貨幣 / 股）","data":[[0,0,499.27],[1,0,519.63],[2,0,497.94],[3,0,488.52],[4,0,500.04],[0,1,496.15],[1,1,451.97],[2,1,498.96],[3,1,500.37],[4,1,476.49],[0,2,575.67],[1,2,513.8],[2,2,434.88],[3,2,542.18],[4,2,519.68],[0,3,463.82],[1,3,542.04],[2,3,460.03],[3,3,439.28],[4,3,462.95],[0,4,551.88],[1,4,564.87],[2,4,472.72],[3,4,534.29],[4,4,630.61]],"unit":"HKD"}],"columns":[],"rows":[],"x_labels":["低收入","中收入","高收入","低利率","高利率"],"y_labels":["示例同業甲","示例同業乙","示例同業丙","示例同業丁","示例同業戊"],"calendar_range":"","x_name":"收入增長（%）","y_name":"情境股價（報價貨幣 / 股）","unit":"HKD"},{"title":"盈利需求","subtitle":"隱含盈利（百萬）","chart":"bar","labels":["低收入","中收入","高收入","低利率","高利率"],"series":[{"name":"隱含盈利（百萬）","data":[5295.0,676.0,1624.0,3228.0,4833.0],"unit":"百萬","axis":"left"}],"columns":[],"rows":[],"x_labels":["低收入","中收入","高收入","低利率","高利率"],"y_labels":[],"calendar_range":"","x_name":"收入增長（%）","y_name":"隱含盈利（百萬）","unit":"百萬"},{"title":"稀釋及倍數假設","subtitle":"情境股價（報價貨幣 / 股） 與 隱含盈利（百萬）","chart":"table","labels":["低收入","中收入","高收入","低利率","高利率"],"series":[{"name":"情境股價（報價貨幣 / 股）","data":[517.36,518.46,472.91,500.93,517.95],"unit":"HKD"}],"columns":[{"key":"label","label":"收入增長（%）"},{"key":"value","label":"情境股價（報價貨幣 / 股）"},{"key":"comparison","label":"隱含盈利（百萬）"},{"key":"date","label":"資料日期（示例）"}],"rows":[{"label":"低收入","value":517.36,"comparison":5295.0,"date":"2026-10-16"},{"label":"中收入","value":518.46,"comparison":676.0,"date":"2026-10-16"},{"label":"高收入","value":472.91,"comparison":1624.0,"date":"2026-10-16"},{"label":"低利率","value":500.93,"comparison":3228.0,"date":"2026-10-16"},{"label":"高利率","value":517.95,"comparison":4833.0,"date":"2026-10-16"}],"x_labels":["低收入","中收入","高收入","低利率","高利率"],"y_labels":[],"calendar_range":"","x_name":"收入增長（%）","y_name":"資料明細","unit":""}],"rows":[{"label":"低收入","value":517.36,"comparison":5295.0,"date":"2026-10-16"},{"label":"中收入","value":518.46,"comparison":676.0,"date":"2026-10-16"},{"label":"高收入","value":472.91,"comparison":1624.0,"date":"2026-10-16"},{"label":"低利率","value":500.93,"comparison":3228.0,"date":"2026-10-16"},{"label":"高利率","value":517.95,"comparison":4833.0,"date":"2026-10-16"}],"columns":[{"key":"label","label":"收入增長（%）"},{"key":"value","label":"情境股價（報價貨幣 / 股）"},{"key":"comparison","label":"隱含盈利（百萬）"},{"key":"date","label":"資料日期（示例）"}]}