{
  "ads_bn": "1.423396462",
  "market_usd_bn": "115.25241152814",
  "market_cny_bn": "771.096259329020670",
  "revenue_ttm_bn": "450.775713",
  "profit_ttm_bn": "92.075539",
  "operating_profit_ttm_bn": "98.553131",
  "pe2025": "7.88099192038567876902703843366125239",
  "pettm": "8.37460489184886194366996863303727171",
  "ps_ttm": "1.71059850185189695435077710142737881",
  "ev_sales_cash_all": "0.698090536499291544573520534811954255",
  "ev_sales_excess300": "1.04507906203238742367648365296912081",
  "cash_per_ads_usd": "47.9263660443089180302147336740271594",
  "surplus300_per_ads_usd": "31.5019035640726958617930652920553441",
  "reported_fcf2025": "105.793613",
  "sbc_adjusted_cfo_capex_proxy": "97.856642",
  "reported_fcf_yield": "0.137198970582554340696934545123355772",
  "sbc_adjusted_proxy_yield": "0.126905870461816551847283581094532347",
  "normalized_fcf_yield": "0.0907798464239878436591953633215542418",
  "normalized_bridge": "70.00",
  "usd_cny_source_gap_pct": "0.06281500979615033725677878647383500",
  "shares_source_gap_pct": "0.23918746478873239436619718309859200",
  "marketcap_source_gap_pct": "0.00209243222559652928416485900216900",
  "scenarios": {
    "bear": {
      "equity_bn": "616.979776123241883236460852792422890",
      "usd": "64.7867913613917582043163651682822054",
      "fcff_y3": "41.070285",
      "fcff_y5": "38.6430311565",
      "fcff_y10": "34.93023951375070549920",
      "terminal_share": "0.393168832504246048156235369574775368"
    },
    "base": {
      "equity_bn": "1364.79016987193535342246347343672181",
      "usd": "143.311627721667001103740820021444068",
      "fcff_y3": "76.490890",
      "fcff_y5": "81.1491852010",
      "fcff_y10": "89.59525757574563344320",
      "terminal_share": "0.517914585290313074404223126651465832"
    },
    "bull": {
      "equity_bn": "2368.19816663929469287834808986580745",
      "usd": "248.675834220282738648837732951261722",
      "fcff_y3": "119.672640",
      "fcff_y5": "139.5861672960",
      "fcff_y10": "169.82791557557035991040",
      "terminal_share": "0.568977299351732011108414340121409115"
    }
  },
  "sensitivity": {
    "0.08": "162.043316005482045901635781721000613",
    "0.09": "143.311627721667001103740820021444068",
    "0.10": "129.265438857171000571063980616248390"
  },
  "cash_zero_base": "111.809724157594305241947754729388724",
  "base_diluted_proxy_usd": "138.438591016275487012700901380049034",
  "current_price_against_base_pct": "-0.435007463893606268093643026128865884",
  "three_year_eps_scenarios": {
    "bull": {
      "target": "170.513635855212726076501281370868481",
      "annual_return": "0.28177459209352031767206274043987075"
    },
    "base": {
      "target": "102.603063511250749952705613778056639",
      "annual_return": "0.08212823689883888971146833983338184"
    },
    "bear": {
      "target": "49.3384363006981267582468985448114817",
      "annual_return": "-0.152212360051931696092702338731976280"
    }
  },
  "reverse_first5_growth": "-0.149765812304685428679616604776190648",
  "steady_no_growth_fcf_required": "42.39866333961186030",
  "annual": {
    "2021": {
      "revenue": "93.949939",
      "gross_margin_pct": "66.2393681809628423494772040245816445",
      "op_margin_pct": "7.34089034373933973496246761799387650",
      "net_income": "7.768670",
      "cfo": "28.783011",
      "capex": "3.287232",
      "fcf": "25.495779",
      "cash_investments": "92.943"
    },
    "2022": {
      "revenue": "130.557589",
      "gross_margin_pct": "75.9015938935575778746955874008978521",
      "op_margin_pct": "23.2862150970021359692847881864607656",
      "net_income": "31.538062",
      "cfo": "48.507860",
      "capex": ".635716",
      "fcf": "47.872144",
      "cash_investments": "149.439"
    },
    "2023": {
      "revenue": "247.639205",
      "gross_margin_pct": "62.9608013803791689607467444421815197",
      "op_margin_pct": "23.7033397034205468395038661184524478",
      "net_income": "60.026544",
      "cfo": "94.162531",
      "capex": ".583879",
      "fcf": "93.578652",
      "cash_investments": "217.210"
    },
    "2024": {
      "revenue": "393.836097",
      "gross_margin_pct": "60.9227353276355468249524116119808084",
      "op_margin_pct": "27.5299452807648558430640754597971755",
      "net_income": "112.434512",
      "cfo": "121.929292",
      "capex": ".967137",
      "fcf": "120.962155",
      "cash_investments": "331.560"
    },
    "2025": {
      "revenue": "431.845713",
      "gross_margin_pct": "56.2802761920667717731865037641348543",
      "op_margin_pct": "21.5591189624707470466425586584438318",
      "net_income": "97.842539",
      "cfo": "106.938690",
      "capex": "1.145077",
      "fcf": "105.793613",
      "cash_investments": "422.308"
    }
  },
  "quarter_metrics": {
    "2025Q3": {
      "gross_margin_pct": "56.7402402101759613386881173268677144",
      "op_margin_pct": "23.1129757855517178093066019710719902",
      "revenue": "108.276512",
      "net_income": "29.328184"
    },
    "2025Q4_unaudited": {
      "gross_margin_pct": "55.4881894835951335023573224762689619",
      "op_margin_pct": "22.3704173941105425023787408687154712",
      "revenue": "123.912194",
      "net_income": "24.540999"
    },
    "2026Q1": {
      "gross_margin_pct": "55.8566869687185231904658803151681744",
      "op_margin_pct": "18.4186992252586393546018507187302902",
      "revenue": "106.229",
      "net_income": "12.547"
    },
    "2026Q2": {
      "gross_margin_pct": "57.2642802470674095302515174709410990",
      "op_margin_pct": "24.7103010021538297228501753324195874",
      "revenue": "112.358",
      "net_income": "27.182"
    }
  },
  "year10_profit_bridge": {
    "base_after_tax_operating": "95.59525757574563344320",
    "base_operating_before_tax": "119.4940719696820418040"
  },
  "audit_revision_gap_pct": "1.55548907004549422005493949824830300",
  "strict_1pct_pairwise_checks": {
    "revenue": true,
    "net_income": true,
    "shares_with_date_gap": true,
    "unaudited_vs_audited_profit": false
  }
}