{"id":"VAL-045","title":"資本結構壓力下的股權價值","chart":"matrix","metric":"壓力股權價值（報價貨幣 / 股）","secondary":"淨債務變動（百萬）","x":"現金減少（百萬）","y":"新增債務（百萬）","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：現金減少","value":568.51,"unit":"HKD"},{"key":"min","label":"最低項：債務不變","value":510.18,"unit":"HKD"},{"key":"average","label":"平均","value":542.25,"unit":"HKD"},{"key":"count","label":"項目數","value":4,"unit":"項"}],"panels":[{"title":"現金債務矩陣","subtitle":"壓力股權價值（報價貨幣 / 股）","chart":"matrix","labels":["現金不變","現金減少","債務不變","債務增加"],"series":[{"name":"壓力股權價值（報價貨幣 / 股）","data":[[0,0,566.87],[1,0,589.21],[2,0,548.83],[3,0,518.39],[0,1,602.41],[1,1,685.46],[2,1,557.41],[3,1,573.11],[0,2,579.12],[1,2,595.98],[2,2,519.27],[3,2,534.81],[0,3,527.05],[1,3,535.12],[2,3,468.85],[3,3,529.41],[0,4,531.09],[1,4,436.78],[2,4,456.52],[3,4,489.26]],"unit":"HKD"}],"columns":[],"rows":[],"x_labels":["現金不變","現金減少","債務不變","債務增加"],"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":"現金減少（百萬）","y_name":"壓力股權價值（報價貨幣 / 股）","unit":"HKD"},{"title":"股權價值敏感度","subtitle":"淨債務變動（百萬）","chart":"bar","labels":["現金不變","現金減少","債務不變","債務增加"],"series":[{"name":"淨債務變動（百萬）","data":[-167.0,1532.0,-3071.0,-1342.0],"unit":"百萬","axis":"left"}],"columns":[],"rows":[],"x_labels":["現金不變","現金減少","債務不變","債務增加"],"y_labels":[],"calendar_range":"","x_name":"現金減少（百萬）","y_name":"淨債務變動（百萬）","unit":"百萬"},{"title":"固定 EV 假設","subtitle":"壓力股權價值（報價貨幣 / 股） 與 淨債務變動（百萬）","chart":"table","labels":["現金不變","現金減少","債務不變","債務增加"],"series":[{"name":"壓力股權價值（報價貨幣 / 股）","data":[561.31,568.51,510.18,529.0],"unit":"HKD"}],"columns":[{"key":"label","label":"現金減少（百萬）"},{"key":"value","label":"壓力股權價值（報價貨幣 / 股）"},{"key":"comparison","label":"淨債務變動（百萬）"},{"key":"date","label":"資料日期（示例）"}],"rows":[{"label":"現金不變","value":561.31,"comparison":-167.0,"date":"2026-10-16"},{"label":"現金減少","value":568.51,"comparison":1532.0,"date":"2026-10-16"},{"label":"債務不變","value":510.18,"comparison":-3071.0,"date":"2026-10-16"},{"label":"債務增加","value":529.0,"comparison":-1342.0,"date":"2026-10-16"}],"x_labels":["現金不變","現金減少","債務不變","債務增加"],"y_labels":[],"calendar_range":"","x_name":"現金減少（百萬）","y_name":"資料明細","unit":""}],"rows":[{"label":"現金不變","value":561.31,"comparison":-167.0,"date":"2026-10-16"},{"label":"現金減少","value":568.51,"comparison":1532.0,"date":"2026-10-16"},{"label":"債務不變","value":510.18,"comparison":-3071.0,"date":"2026-10-16"},{"label":"債務增加","value":529.0,"comparison":-1342.0,"date":"2026-10-16"}],"columns":[{"key":"label","label":"現金減少（百萬）"},{"key":"value","label":"壓力股權價值（報價貨幣 / 股）"},{"key":"comparison","label":"淨債務變動（百萬）"},{"key":"date","label":"資料日期（示例）"}]}