{"id":"VAL-047","title":"ROE 與理論市帳率情境","chart":"matrix","metric":"理論 P/B（倍）","secondary":"長期 ROE（%）","x":"長期 ROE（%）","y":"股權成本（%）","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：股權成本高","value":3.79,"unit":"倍"},{"key":"min","label":"最低項：股權成本低","value":1.33,"unit":"倍"},{"key":"average","label":"平均","value":2.39,"unit":"倍"},{"key":"count","label":"項目數","value":5,"unit":"項"}],"panels":[{"title":"理論 P/B 矩陣","subtitle":"理論 P/B（倍）","chart":"matrix","labels":["ROE低","ROE中","ROE高","股權成本低","股權成本高"],"series":[{"name":"理論 P/B（倍）","data":[[0,0,2.33],[1,0,1.57],[2,0,1.53],[3,0,1.12],[4,0,4.49],[0,1,3.5],[1,1,1.43],[2,1,2.39],[3,1,1.67],[4,1,4.37],[0,2,3.63],[1,2,2.38],[2,2,2.0],[3,2,1.73],[4,2,3.98],[0,3,1.77],[1,3,0.7],[2,3,1.33],[3,3,0.63],[4,3,1.9],[0,4,2.95],[1,4,2.83],[2,4,3.68],[3,4,1.5],[4,4,4.22]],"unit":"倍"}],"columns":[],"rows":[],"x_labels":["ROE低","ROE中","ROE高","股權成本低","股權成本高"],"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":"長期 ROE（%）","y_name":"理論 P/B（倍）","unit":"倍"},{"title":"目前 P/B","subtitle":"長期 ROE（%）","chart":"bar","labels":["ROE低","ROE中","ROE高","股權成本低","股權成本高"],"series":[{"name":"長期 ROE（%）","data":[14.42,15.51,5.28,4.93,13.45],"unit":"%","axis":"left"}],"columns":[],"rows":[],"x_labels":["ROE低","ROE中","ROE高","股權成本低","股權成本高"],"y_labels":[],"calendar_range":"","x_name":"長期 ROE（%）","y_name":"長期 ROE（%）","unit":"%"},{"title":"穩態假設","subtitle":"理論 P/B（倍） 與 長期 ROE（%）","chart":"table","labels":["ROE低","ROE中","ROE高","股權成本低","股權成本高"],"series":[{"name":"理論 P/B（倍）","data":[2.84,1.78,2.19,1.33,3.79],"unit":"倍"}],"columns":[{"key":"label","label":"長期 ROE（%）"},{"key":"value","label":"理論 P/B（倍）"},{"key":"comparison","label":"長期 ROE（%）"},{"key":"date","label":"資料日期（示例）"}],"rows":[{"label":"ROE低","value":2.84,"comparison":14.42,"date":"2026-10-16"},{"label":"ROE中","value":1.78,"comparison":15.51,"date":"2026-10-16"},{"label":"ROE高","value":2.19,"comparison":5.28,"date":"2026-10-16"},{"label":"股權成本低","value":1.33,"comparison":4.93,"date":"2026-10-16"},{"label":"股權成本高","value":3.79,"comparison":13.45,"date":"2026-10-16"}],"x_labels":["ROE低","ROE中","ROE高","股權成本低","股權成本高"],"y_labels":[],"calendar_range":"","x_name":"長期 ROE（%）","y_name":"資料明細","unit":""}],"rows":[{"label":"ROE低","value":2.84,"comparison":14.42,"date":"2026-10-16"},{"label":"ROE中","value":1.78,"comparison":15.51,"date":"2026-10-16"},{"label":"ROE高","value":2.19,"comparison":5.28,"date":"2026-10-16"},{"label":"股權成本低","value":1.33,"comparison":4.93,"date":"2026-10-16"},{"label":"股權成本高","value":3.79,"comparison":13.45,"date":"2026-10-16"}],"columns":[{"key":"label","label":"長期 ROE（%）"},{"key":"value","label":"理論 P/B（倍）"},{"key":"comparison","label":"長期 ROE（%）"},{"key":"date","label":"資料日期（示例）"}]}