Revenue and margin valuation matrix
How much revenue and net margin are needed to reach my target share price?
CSVをダウンロード
サンプルJSON
仕様JSON
サンプル基準日
0700.HK Tencent Holdings | Hang Seng Index | 2025-10-16 – 2026-10-16 | HKD
- Highest item: Mid revenue
- 518.46 HKD
- Lowest item: High revenue
- 472.91 HKD
- Average
- 505.52 HKD
- Number of items
- 5 items
Revenue-margin matrix
Scenario share price (quote currency / share) (マトリクス)
Earnings required
Implied earnings (million) (棒)
Dilution and multiple assumptions
Scenario share price (quote currency / share) and Implied earnings (million) (表)
サンプルデータ行
| Revenue growth (%) | Scenario share price (quote currency / share) | Implied earnings (million) | Data date (sample) |
|---|---|---|---|
| Low revenue | 517.36 | 5295 | 2026-10-16 |
| Mid revenue | 518.46 | 676 | 2026-10-16 |
| High revenue | 472.91 | 1624 | 2026-10-16 |
| Low margin | 500.93 | 3228 | 2026-10-16 |
| High margin | 517.95 | 4833 | 2026-10-16 |