{
  "version": "final-v1-20260906",
  "currency": "HKD",
  "reference_price": 33.66,
  "shares_100million": 43.26961215,
  "fx_cny_per_hkd": 0.86458,
  "years": 3,
  "scenarios": [
    {
      "name": "悲观",
      "revenue": 1300.0,
      "profit": 78.0,
      "core": 624.0,
      "kling": 65.0,
      "cash": 94.90797523641173,
      "target": 20.954480363259574,
      "dividend": 0.6,
      "total": -0.3596411062608563,
      "cagr": -0.13806506802168306,
      "pv": 16.240781640315227,
      "dividend_by_year": [
        0.19999999999999998,
        0.19999999999999998,
        0.19999999999999998
      ]
    },
    {
      "name": "基准",
      "revenue": 1472.3199792000003,
      "profit": 139.87039802400002,
      "core": 1398.7039802400002,
      "kling": 360.0,
      "cash": 601.2389380910295,
      "target": 63.0831412649775,
      "dividend": 1.5,
      "total": 0.918691065507353,
      "cagr": 0.2426104962427318,
      "pv": 48.63872371523477,
      "dividend_by_year": [
        0.5,
        0.5,
        0.5
      ]
    },
    {
      "name": "乐观",
      "revenue": 1606.0889250000002,
      "profit": 192.73067100000003,
      "core": 2312.7680520000004,
      "kling": 880.0000000000001,
      "cash": 807.5699009456471,
      "target": 106.93219833121552,
      "dividend": 2.4,
      "total": 2.248134234438964,
      "cagr": 0.4809645274760792,
      "pv": 82.32922489197257,
      "dividend_by_year": [
        0.7999999999999999,
        0.7999999999999999,
        0.7999999999999999
      ]
    }
  ]
}