{ "cutoff": "2026-09-06", "price_date": "2026-09-04", "horizon_years": 5, "method": "Terminal wealth CAGR; dividends held as zero-interest cash. No rebalancing, FX changes or taxes.", "fx_cny_per_hkd": "0.86458", "fx_cny_per_usd": "6.7787", "companies": { "腾讯": { "price": "442.8", "currency": "HKD", "scenarios": { "bear": { "profit_cny_yi": "1668.433331320000", "shares": "9200000000", "multiple": "12", "method": "PE", "revenue_cny_yi": null, "dividends": "20", "terminal_price": "251.708041902225458553889448206568255810561951669", "wealth_factor": "0.613613464097166798902189359093424245281305220571", "cagr": "-0.093059123959450934921840140239003424519879460766", "entry_price_for_12pct": "154.174439890037243462215720351956920569625185195", "entry_price_for_15pct": "135.086917227239360514572674927519931519155869310" }, "base": { "profit_cny_yi": "3254.656890460350", "shares": "8749108459.0800000000", "multiple": "18", "method": "PE", "revenue_cny_yi": null, "dividends": "30.75013790625", "terminal_price": "774.477368238560530946456456124206756124215164298", "wealth_factor": "1.81849030294672658298657736252079213216850759778", "cagr": "0.12704744267131733955253141634891007222048264164", "entry_price_for_12pct": "456.907711949879011376978622963666820068899091167", "entry_price_for_15pct": "400.340382677460430407245334749478332586919082118" }, "bull": { "profit_cny_yi": "3940.3904697512000", "shares": "8530391821.763750000000000", "multiple": "22", "method": "PE", "revenue_cny_yi": null, "dividends": "35.59273300000", "terminal_price": "1175.40565563946725988668850871793541454883601167", "wealth_factor": "2.73486537633122687417951334398811069229637762346", "cagr": "0.22288942833164739671088288418637532083850473739", "entry_price_for_12pct": "687.153007945983343286496980654253763353780504662", "entry_price_for_15pct": "602.080225315259803841622988069062404933403213182" } } }, "拼多多": { "price": "82.21", "currency": "USD", "scenarios": { "bear": { "profit_cny_yi": "526.273583825600", "shares": "1594380325.748875000000000", "multiple": "8", "method": "PE", "revenue_cny_yi": null, "dividends": "0", "terminal_price": "38.9550007933709271433138608782166685072101093677", "wealth_factor": "0.473847473462728708713220543464501502338038065536", "cagr": "-0.138753016392541369865588856701090042932255205087", "entry_price_for_12pct": "22.1041136146980099660811682027272544893127052422", "entry_price_for_15pct": "19.3675201179904437750760571352852604690384508682" }, "base": { "profit_cny_yi": "1166.324432539400", "shares": "1555494874.1480000000", "multiple": "12", "method": "PE", "revenue_cny_yi": null, "dividends": "0", "terminal_price": "132.735051029714058955499520200147779671613855276", "wealth_factor": "1.61458522113750223762923634837790754983108934772", "cagr": "0.10055612357441325022676052123769268318341752816", "entry_price_for_12pct": "75.3174326494384871367828974926374706720741854811", "entry_price_for_15pct": "65.9927793306051260253840518817087428294552258764" }, "bull": { "profit_cny_yi": "1581.3933554688000", "shares": "1517371854.629625000000000", "multiple": "16", "method": "PE", "revenue_cny_yi": null, "dividends": "0", "terminal_price": "245.992266565164535219985987325239620504127994500", "wealth_factor": "2.99224262942664560540063237228122637761985153266", "cagr": "0.24508603246338531364163011693230949307668084657", "entry_price_for_12pct": "139.582618348162858240897327557030922812668790481", "entry_price_for_15pct": "122.301631999495134535862237211529401962140548196" } } }, "快手": { "price": "33.66", "currency": "HKD", "scenarios": { "bear": { "profit_cny_yi": "58.8000", "shares": "4661366102.34759996951562500000000", "multiple": "8", "method": "PE", "revenue_cny_yi": null, "dividends": "1.5", "terminal_price": "11.6720977100359321526788157040179391841497319606", "wealth_factor": "0.391327917707544033056411637077181793943842304236", "cagr": "-0.171088497165828541685545409245980614171700959636", "entry_price_for_12pct": "7.47420198682385233880554207844656124408334709506", "entry_price_for_15pct": "6.54886053650574291776746675136135619081816215729" }, "base": { "profit_cny_yi": "175.8000", "shares": "4326961215.00000000", "multiple": "12", "method": "PE", "revenue_cny_yi": null, "dividends": "4.0", "terminal_price": "56.3912770003402963308224983311362395328756175402", "wealth_factor": "1.79415558527451860757048420472775518517158697386", "cagr": "0.12401477572157348480517301897506115801223706889", "entry_price_for_12pct": "34.2676324211340632783499144390754653932001019700", "entry_price_for_15pct": "30.0251379395238799825664969470452346161790905377" }, "bull": { "profit_cny_yi": "288.5000", "shares": "4114897061.768214628500000000", "multiple": "16", "method": "PE", "revenue_cny_yi": null, "dividends": "6.0", "terminal_price": "129.748289101606246852258676377454029453406467005", "wealth_factor": "4.03292599826518855770227796724462357259080412968", "cagr": "0.32167309912174250061167339735201921189405745636", "entry_price_for_12pct": "77.0272248541038462638677241822240237036722590328", "entry_price_for_15pct": "67.4908911978649972394615644952192408407850070166" } } }, "阿里巴巴": { "price": "110.1", "currency": "HKD", "scenarios": { "bear": { "profit_cny_yi": "470.0000", "shares": "22000000000", "multiple": "10", "method": "PE", "revenue_cny_yi": null, "dividends": "3.0", "terminal_price": "24.7098433501079872728534506507626403992269499221", "wealth_factor": "0.251678867848392254975962312904292828330853314460", "cagr": "-0.241126564859639144638841655324976734206274530872", "entry_price_for_12pct": "15.7233092846067157431764084888454395715827042648", "entry_price_for_15pct": "13.7766894524337126335764023269798469841533056505" }, "base": { "profit_cny_yi": "1930.0000", "shares": "21000000000", "multiple": "16", "method": "PE", "revenue_cny_yi": null, "dividends": "5", "terminal_price": "170.079829567673376227818847356657622914071131703", "wealth_factor": "1.59018918771728770415820933112313917269819374844", "cagr": "0.09721000535383500084884693734233508801898128297", "entry_price_for_12pct": "99.3449971913331728133177298252634457770005786940", "entry_price_for_15pct": "87.0456180810368254036524019216043012818035989458" }, "bull": { "profit_cny_yi": "3375.0000", "shares": "20500000000", "multiple": "20", "method": "PE", "revenue_cny_yi": null, "dividends": "8.00", "terminal_price": "380.841903216506083032562264830124763807493727393", "wealth_factor": "3.53171574220259839266632393124545652867841714253", "cagr": "0.28705512486875246658562334772943347379628344761", "entry_price_for_12pct": "220.639338513777986450659617939702808595234914882", "entry_price_for_15pct": "193.323147988356037846988460288147981576491484008" } } }, "泡泡玛特": { "price": "154", "currency": "HKD", "scenarios": { "bear": { "profit_cny_yi": "36.750000", "shares": "1331779203", "multiple": "10", "method": "PE", "revenue_cny_yi": null, "dividends": "5.90027356109067323547488059401724208743852258572", "terminal_price": "31.9168431823488119821456282362662221473215389181", "wealth_factor": "0.245565693139217436478055252144697819706234165609", "cagr": "-0.244849457580459895367239604143313082398956172740", "entry_price_for_12pct": "21.4584476460730661208595470791639641533277339347", "entry_price_for_15pct": "18.8017906408975333813604446277811927598066474724" }, "base": { "profit_cny_yi": "145.530000", "shares": "1331779203", "multiple": "16", "method": "PE", "revenue_cny_yi": null, "dividends": "13.5815938203092873191779284562119795508939062853", "terminal_price": "202.225118403362072718874700504982783525429270585", "wealth_factor": "1.40134228716669714310423785039736859140469595370", "cagr": "0.06981540057960202482047065750833983947447791837", "entry_price_for_12pct": "122.454524160046468812962494741493476965002638184", "entry_price_for_15pct": "107.294076638822441893132235599597976963663087251" }, "bull": { "profit_cny_yi": "286.282500", "shares": "1331779203", "multiple": "22", "method": "PE", "revenue_cny_yi": null, "dividends": "23.0427123297082333690078011555477598000440619911", "terminal_price": "546.990858459093939750011776713130515160796533979", "wealth_factor": "3.70151669343378034492869855758881996727818568812", "cagr": "0.29919979230340380992727570560064053339639084608", "entry_price_for_12pct": "323.452356726735664331258086121331704174742744898", "entry_price_for_15pct": "283.407429735203197527052652287140458467594083644" } } }, "美团": { "price": "81.75", "currency": "HKD", "scenarios": { "bear": { "profit_cny_yi": "44.800", "shares": "6652750991.271098770000000000000", "multiple": "12", "method": "PE", "revenue_cny_yi": null, "dividends": "0", "terminal_price": "9.34658170393188881874392739931349982231023878645", "wealth_factor": "0.114331274665833502369956298462550456542021269559", "cagr": "-0.351913449068626852430652850606716128734031756428", "entry_price_for_12pct": "5.30350146797906074672814468632634099992797513969", "entry_price_for_15pct": "4.64690297775958245543790436243115064430108279137" }, "base": { "profit_cny_yi": "238.400", "shares": "6331423529.873688390000000000000", "multiple": "18", "method": "PE", "revenue_cny_yi": null, "dividends": "0", "terminal_price": "78.3920831544535932559266218522136099298367174106", "wealth_factor": "0.958924564580472088757512193910869846236534769549", "cagr": "-0.008353487630968110726845172741299061162683525344", "entry_price_for_12pct": "44.4817732575625850440797324337006352491162125913", "entry_price_for_15pct": "38.9747199759632913315783807555134261451693136481" }, "bull": { "profit_cny_yi": "502.400", "shares": "6175484800.000000", "multiple": "22", "method": "PE", "revenue_cny_yi": null, "dividends": "0", "terminal_price": "207.012261345625175996060437325882043170380828779", "wealth_factor": "2.53226007762232631187841513548479563511169209516", "cagr": "0.20420842582806753015175668188649192152899862124", "entry_price_for_12pct": "117.464316550545046993563862682109227869836965778", "entry_price_for_15pct": "102.921680262534262575408644232108596161705280793" } } }, "MiniMax": { "price": "361.4", "currency": "HKD", "scenarios": { "bear": { "profit_cny_yi": "-27.114800", "shares": "750000000", "multiple": "1", "method": "equity_PS", "revenue_cny_yi": "67.7870", "dividends": "0", "terminal_price": "10.4539390995242391295966442280259393771156708074", "wealth_factor": "0.0289262288310023218859896077145156042532254311217", "cagr": "-0.507667660967969442862146877858350313088877761303", "entry_price_for_12pct": "5.93184579311676529810212244092141517425108067001", "entry_price_for_15pct": "5.19745531250860390981482210156963449691387587387" }, "base": { "profit_cny_yi": "-3.389350", "shares": "500000000", "multiple": "3", "method": "equity_PS", "revenue_cny_yi": "338.9350", "dividends": "0", "terminal_price": "235.213629739295380415924495130583635985102593167", "wealth_factor": "0.650840148697552242434766173576601095697572200241", "cagr": "-0.082312392253557322565300678761154867920652054362", "entry_price_for_12pct": "133.466530345127219207297754920731841420649315075", "entry_price_for_15pct": "116.942744531443587970833497285316776180562207162" }, "bull": { "profit_cny_yi": "122.01660000", "shares": "450000000", "multiple": "25", "method": "PE", "revenue_cny_yi": "813.4440", "dividends": "0", "terminal_price": "784.045432464317934719748317101945453283675310555", "wealth_factor": "2.16946716232517414144922057858867031899190733413", "cagr": "0.16753690228819339033482730540702323492248419597", "entry_price_for_12pct": "444.888434483757397357659183069106138068831050251", "entry_price_for_15pct": "389.809148438145293236111657617722587268540690541" } } } }, "cash_rate_assumption": "0.015", "portfolios": { "reference_pool": { "weights": { "腾讯": "0.35", "拼多多": "0.20", "快手": "0.10", "阿里巴巴": "0", "泡泡玛特": "0", "美团": "0", "MiniMax": "0", "现金": "0.35" }, "scenarios": { "bear": { "wealth_factor": "0.725716400256839774664051548083316965710448670731", "cagr": "-0.062106799073793482590187998243679001966451728169" }, "base": { "wealth_factor": "1.51585361014583786232819776703063427474235422615", "cagr": "0.08675451325940650034781719930581436617307214093" }, "bull": { "wealth_factor": "2.33599340878730863281318394157654637508678288771", "cagr": "0.18493444060922645222410377195472104981421932916" } }, "stress_loss": "-0.2825" }, "old_stocks_only_not_account": { "weights": { "拼多多": "0.287128712871287128712871287128712871287128712871", "腾讯": "0.257425742574257425742574257425742574257425742574", "快手": "0.217821782178217821782178217821782178217821782178", "美团": "0.0891089108910891089108910891089108910891089108911", "泡泡玛特": "0.0792079207920792079207920792079207920792079207921", "MiniMax": "0.0693069306930693069306930693069306930693069306931" }, "scenarios": { "bear": { "wealth_factor": "0.410898332727076191264726248217026923843388248488", "cagr": "-0.162958721197209945452429166483755841388195355242" }, "base": { "wealth_factor": "1.56408002559487680253608310689033181655947611888", "cagr": "0.09358310968321243971817267283733647667217716815" }, "bull": { "wealth_factor": "3.11083814239768483278431356187547103202825019020", "cagr": "0.25480281135094826106810949605531645524962892293" } }, "stress_loss": "-0.520792079207920792079207920792079207920792079208" }, "old_mix_with_same_cash_hypothetical": { "weights": { "拼多多": "0.186633663366336633663366336633663366336633663366", "腾讯": "0.167326732673267326732673267326732673267326732673", "快手": "0.141584158415841584158415841584158415841584158416", "美团": "0.0579207920792079207920792079207920792079207920792", "泡泡玛特": "0.0514851485148514851485148514851485148514851485149", "MiniMax": "0.0450495049504950495049504950495049504950495049505", "现金": "0.35" }, "scenarios": { "bear": { "wealth_factor": "0.644133317632130774322072061341067500498202361517", "cagr": "-0.084211569329057375617433797190626566959098894484" }, "base": { "wealth_factor": "1.39370141799620117164845401947871568076365947728", "cagr": "0.06864620637986824551054448321164663546996229349" }, "bull": { "wealth_factor": "2.39909419391802639130980381521905617081836262363", "cagr": "0.19126795631859032050061995019992785197787924627" } }, "stress_loss": "-0.338514851485148514851485148514851485148514851485" }, "new_stock_component_only": { "weights": { "腾讯": "0.538461538461538461538461538461538461538461538462", "拼多多": "0.307692307692307692307692307692307692307692307692", "快手": "0.153846153846153846153846153846153846153846153846", "阿里巴巴": "0E+2", "泡泡玛特": "0E+2", "美团": "0E+2", "MiniMax": "0E+2" }, "scenarios": { "bear": { "wealth_factor": "0.536410767534320807175463920128179947246844108816", "cagr": "-0.117124434572726837567242327007971902020810469678" }, "base": { "wealth_factor": "1.75200647505585632665876579543174503806516034793", "cagr": "0.11868326525957564498037513473739016023162140652" }, "bull": { "wealth_factor": "3.01376001142734981971259067934853288474889675033", "cagr": "0.24687160026136149509163115217241976237883389713" } }, "stress_loss": "-0.434615384615384615384615384615384615384615384616" } }, "cash_rate_sensitivity": { "0": "0.08284804696305001285895122722142077560804953781", "0.015": "0.08675451325940650034781719930581436617307214093", "0.02": "0.08809598948038531942643213011479095672615846386" }, "equity_fraction_under_illustrative_stress_budget": { "0.20": "0.460176991150442477876106194690265486725663716815", "0.30": "0.690265486725663716814159292035398230088495575222" }, "exit_pe_sensitivity": { "腾讯": { "16": "0.10185723933606691600549005469755396550651517054", "18": "0.12704744267131733955253141634891007222048264164", "20": "0.15016821885351001513056554455986126015564949674" }, "拼多多": { "10": "0.06114796458463832412045756162463807719986054807", "12": "0.10055612357441325022676052123769268318341752816", "14": "0.13501487309926707107666333976838057785699503266" }, "快手": { "10": "0.08662284610346640849404973393039515886520598258", "12": "0.12401477572157348480517301897506115801223706889", "14": "0.15700596305899931105133441035461596856706331580" }, "阿里巴巴": { "12": "0.03782696765748958944301708400198452662306653024", "16": "0.09721000535383500084884693734233508801898128297", "20": "0.14597258817835592645197853583964097489857263935" }, "泡泡玛特": { "12": "0.01420179968138934451218995687869055509017187374", "16": "0.06981540057960202482047065750833983947447791837", "20": "0.11581098507790943474775453460583877383350452369" }, "美团": { "14": "-0.056964601799433879148240068546886962902357574667", "18": "-0.008353487630968110726845172741299061162683525344", "22": "0.03225483070372289831976091412283236273355952336" } }, "boundary": "All scenario assumptions are hypothetical. Adverse scenarios are not worst-case loss bounds." }