{
  "raw_inputs": {
    "revenue_25": "371.20052",
    "revenue_25h1": "138.76276",
    "revenue_26h1": "171.72921",
    "net_25": "127.75689",
    "net_25h1": "45.74368",
    "net_26h1": "50.38384",
    "cfo_25": "108.65152",
    "cfo_25h1": "59.77473",
    "cfo_26h1": "36.37324",
    "ppe_25": "9.85250",
    "ppe_25h1": "3.53623",
    "ppe_26h1": "6.73560",
    "intang_25": "1.86287",
    "intang_25h1": ".20900",
    "intang_26h1": ".50579",
    "leasepaid_25": "6.08288",
    "leasepaid_25h1": "2.63592",
    "leasepaid_26h1": "5.02889",
    "cash": "124.42065",
    "short_deposit": "15.20187",
    "lease_debt": "37.27572",
    "operating_reserve_assumption": "40",
    "equity": "230.59024"
  },
  "price_hkd": "142.2",
  "shares": "1331779203",
  "cny_per_hkd": "0.8520",
  "metrics": {
    "cap_hkd_yi": "1893.790026666",
    "cap_cny_yi": "1613.5091027194320",
    "TTM_revenue": "404.16697",
    "TTM_net": "132.39705",
    "TTM_CFO": "85.25003",
    "TTM_simple_FCF": "72.19816",
    "TTM_after_intang_lease": "61.56265",
    "PE": "12.18689617872476765909814455835685160659",
    "PS": "3.992184474449834433526322054471695200625",
    "PB": "6.997300070980593107496657273959210068908",
    "simple_FCF_yield_pct": "4.474605062860578725397291329584316100235",
    "after_intang_lease_yield_pct": "3.815451049903679080866874683111507240186",
    "cash_minus_lease": "102.34680",
    "excess_cash_assumption": "99.62252",
    "H1_CFO_decline_pct": "-39.14947001851785863357308347524112614143",
    "H1_cash_after_ppe_intang_lease": "24.10296",
    "H1_cash_after_ppe_intang_lease_2025": "53.39358",
    "cash_before_tax_change_pct": "-3.026885836265056441045843834493120127530",
    "tax_cash_increase": "20.30048",
    "tax_share_of_CFO_decline_pct": "86.74866429445304551120462842323287961579",
    "op_ex_fx_26h1": "74.45016",
    "op_ex_fx_25h1": "59.23611",
    "op_ex_fx_growth_pct": "25.68374256851099776808436610709244749530",
    "core_op_26h1": "71.08091",
    "core_op_25h1": "57.98069",
    "monsters_growth_pct": "-7.471016408957425783913933000236600743200",
    "molly_growth_pct": "-33.64285672183712924977601735276088084123",
    "twinkle_growth_contribution_pct": "68.57292793127558472325652291951362673263",
    "excluding_twinkle_growth_pct": "7.681809766252662859173185146222860635300",
    "overseas_growth_pct": "-11.10317327509393105953663061029801925962",
    "plush_share_pct": "57.21216559489209785568803350344417236881",
    "annual_retention_10yr_80pct": "10.7374182400",
    "cash_recovery_85pct_value_hkd": "2.065554612851495345185243957069843396196",
    "core_op_growth_pct": "22.59410848680828048096702540104300242030"
  },
  "assumptions": {
    "bear": [
      "340",
      "250",
      ".20",
      ".12",
      ".85",
      ".85",
      "0"
    ],
    "base": [
      "400",
      "700",
      ".25",
      ".22",
      ".85",
      ".90",
      ".02"
    ],
    "bull": [
      "440",
      "1200",
      ".28",
      ".25",
      ".85",
      ".95",
      ".03"
    ]
  },
  "models": {
    "bear": {
      "rows": [
        {
          "year": 1,
          "revenue": "340",
          "margin": "0.20",
          "profit": "68.00",
          "conversion": "0.85",
          "cashflow": "57.8000",
          "PV": "52.07207207207207207207207207207207207207"
        },
        {
          "year": 2,
          "revenue": "328.5801023505022047022185166731014600659",
          "margin": "0.1911111111111111111111111111111111111111",
          "profit": "62.79530844920708800975731651974827903481",
          "conversion": "0.8500000000000000000000000000000000000000",
          "cashflow": "53.37601218182602480829371904178603717959",
          "PV": "43.32116888387795212100780703009985973508"
        },
        {
          "year": 3,
          "revenue": "317.5437754725485425512102210899666143229",
          "margin": "0.1822222222222222222222222222222222222222",
          "profit": "57.86353241944217886488719584306058305439",
          "conversion": "0.8500000000000000000000000000000000000000",
          "cashflow": "49.18400255652585203515411646660149559623",
          "PV": "35.96291876721561008426550470602194275812"
        },
        {
          "year": 4,
          "revenue": "306.8781360162790932471250568278828290113",
          "margin": "0.1733333333333333333333333333333333333333",
          "profit": "53.19221024282170949616834318349969036195",
          "conversion": "0.8500000000000000000000000000000000000000",
          "cashflow": "45.21337870639845307174309170597473680766",
          "PV": "29.78345299965266635540514336615963472186"
        },
        {
          "year": 5,
          "revenue": "296.5707333569421216712381585713475399972",
          "margin": "0.1644444444444444444444444444444444444444",
          "profit": "48.76940948536381556371471940951048435508",
          "conversion": "0.8500000000000000000000000000000000000000",
          "cashflow": "41.45399806255924322915751149808391170182",
          "PV": "24.60093020356270743000038521227409696171"
        },
        {
          "year": 6,
          "revenue": "286.6095350605515901135112865365778693269",
          "margin": "0.1555555555555555555555555555555555555556",
          "profit": "44.58370545386358068432397790568989078420",
          "conversion": "0.8500000000000000000000000000000000000000",
          "cashflow": "37.89614963578404358167538121983640716657",
          "PV": "20.26082912582154145495448061804254813511"
        },
        {
          "year": 7,
          "revenue": "276.9829128377232105387084072747591276862",
          "margin": "0.1466666666666666666666666666666666666667",
          "profit": "40.62416054953273754567723306696467206065",
          "conversion": "0.8500000000000000000000000000000000000000",
          "cashflow": "34.53053646710282691382564810691997125155",
          "PV": "16.63192332195168299577038172621240612771"
        },
        {
          "year": 8,
          "revenue": "267.6796289692921281795314507149181324451",
          "margin": "0.1377777777777777777777777777777777777778",
          "profit": "36.88030443576913766029099987627760935911",
          "conversion": "0.8500000000000000000000000000000000000000",
          "cashflow": "31.34825877040376701124734989483596795524",
          "PV": "13.60284009328501610289946093368148972265"
        },
        {
          "year": 9,
          "revenue": "258.6888231878660660371654400979839145682",
          "margin": "0.1288888888888888888888888888888888888889",
          "profit": "33.34211498865829295590132339040681565546",
          "conversion": "0.8500000000000000000000000000000000000000",
          "cashflow": "28.34079774035954901251612488184579330714",
          "PV": "11.07911987906764970195427473941321898815"
        },
        {
          "year": 10,
          "revenue": "250.0000000000000000000000000000000000000",
          "margin": "0.12",
          "profit": "30.00000000000000000000000000000000000000",
          "conversion": "0.85",
          "cashflow": "25.50000000000000000000000000000000000000",
          "PV": "8.980704208748913856059464135005543474966"
        }
      ],
      "growth_year1_to_10": "-0.0335879342632288096993573039026427645121",
      "discount_rate": "0.11",
      "terminal_growth": "0",
      "PV_flows": "256.2959595552558121743889745389828126976",
      "PV_terminal": "81.64276553408103505508603759095948613605",
      "terminal_share_operating_pct": "24.15904407300409468002959172729377432188",
      "equity_value_cny_yi": "437.5612450893368472294750121299422988336",
      "price_hkd": "38.56266379088606178784766813216463114472"
    },
    "base": {
      "rows": [
        {
          "year": 1,
          "revenue": "400",
          "margin": "0.25",
          "profit": "100.00",
          "conversion": "0.85",
          "cashflow": "85.0000",
          "PV": "76.57657657657657657657657657657657657658"
        },
        {
          "year": 2,
          "revenue": "425.6613508623105172037348281762176173404",
          "margin": "0.2466666666666666666666666666666666666667",
          "profit": "104.9964665460365942435879242834670122773",
          "conversion": "0.8555555555555555555555555555555555555556",
          "cashflow": "89.83031026716464174173633522029955494836",
          "PV": "72.90829499810457084793144648997610173554"
        },
        {
          "year": 3,
          "revenue": "452.9689640448175462196485302179657921360",
          "margin": "0.2433333333333333333333333333333333333333",
          "profit": "110.2224479175722695801144756863716760864",
          "conversion": "0.8611111111111111111111111111111111111111",
          "cashflow": "94.91377459568723213843190961882005440773",
          "PV": "69.40013395110759564417003535224051985348"
        },
        {
          "year": 4,
          "revenue": "482.0284528350459972256739335206545790712",
          "margin": "0.2400000000000000000000000000000000000000",
          "profit": "115.6868286804110393341617440449570989771",
          "conversion": "0.8666666666666666666666666666666666666667",
          "cashflow": "100.2619181896895674229401781722961524468",
          "PV": "66.04563103874053340051610529204383375525"
        },
        {
          "year": 5,
          "revenue": "512.9522059695880274057030870076491259112",
          "margin": "0.2366666666666666666666666666666666666667",
          "profit": "121.3986887461358331526830639251436264657",
          "conversion": "0.8722222222222222222222222222222222222222",
          "cashflow": "105.8866340730184766942846724235974964173",
          "PV": "62.83856361428346093660863967625890778213"
        },
        {
          "year": 6,
          "revenue": "545.8598223020424517994518536247279762692",
          "margin": "0.2333333333333333333333333333333333333333",
          "profit": "127.3672918704765720865387658457698611295",
          "conversion": "0.8777777777777777777777777777777777777778",
          "cashflow": "111.8001784196405466092951389090646558803",
          "PV": "59.77294086515271248274887897650514342506"
        },
        {
          "year": 7,
          "revenue": "580.8785733563704087006940478651107805780",
          "margin": "0.2300000000000000000000000000000000000000",
          "profit": "133.6020718719651940011596310089754795329",
          "conversion": "0.8833333333333333333333333333333333333333",
          "cashflow": "118.0151634869025880343576740579283402541",
          "PV": "56.84299610611986112515788891132599577540"
        },
        {
          "year": 8,
          "revenue": "618.1438955546109057277214076385775037892",
          "margin": "0.2266666666666666666666666666666666666667",
          "profit": "140.1126163257118052982835190647442341922",
          "conversion": "0.8888888888888888888888888888888888888889",
          "cashflow": "124.5445478450771602651409058353282081708",
          "PV": "54.04317927943557986080329140494695267613"
        },
        {
          "year": 9,
          "revenue": "657.7999140226666478470314975006084563220",
          "margin": "0.2233333333333333333333333333333333333333",
          "profit": "146.9086474650622180191703677751358885786",
          "conversion": "0.8944444444444444444444444444444444444444",
          "cashflow": "131.4016235659723172282579400655382114509",
          "PV": "51.36814965932778577294348007682400623221"
        },
        {
          "year": 10,
          "revenue": "700.0000000000000000000000000000000000016",
          "margin": "0.22",
          "profit": "154.0000000000000000000000000000000000004",
          "conversion": "0.90",
          "cashflow": "138.6000000000000000000000000000000000004",
          "PV": "48.81276875814115531175849918085365982878"
        }
      ],
      "growth_year1_to_10": "0.064153377155776293009337070440544043351",
      "discount_rate": "0.11",
      "terminal_growth": "0.02",
      "PV_flows": "618.6092348469898319592148419375516976405",
      "PV_terminal": "553.2113792589330935332629907163414780593",
      "terminal_share_operating_pct": "47.20956199264534736700476974217349198716",
      "equity_value_cny_yi": "1271.443134105922925492477832653893175700",
      "price_hkd": "112.0534203154730166007014967085743346519"
    },
    "bull": {
      "rows": [
        {
          "year": 1,
          "revenue": "440",
          "margin": "0.28",
          "profit": "123.20",
          "conversion": "0.85",
          "cashflow": "104.7200",
          "PV": "94.34234234234234234234234234234234234234"
        },
        {
          "year": 2,
          "revenue": "491.8888316391059383372689923765709645706",
          "margin": "0.2766666666666666666666666666666666666667",
          "profit": "136.0892434201526429399777545575179668645",
          "conversion": "0.8611111111111111111111111111111111111111",
          "cashflow": "117.1879596117981091983141775356404714667",
          "PV": "95.11237692703360863429443838620280128780"
        },
        {
          "year": 3,
          "revenue": "549.8968697529197890822978572801815515418",
          "margin": "0.2733333333333333333333333333333333333333",
          "profit": "150.3051443991314090158280809899162907547",
          "conversion": "0.8722222222222222222222222222222222222222",
          "cashflow": "131.0994870592423956415833817523158758249",
          "PV": "95.85881503069350990258584497742145054105"
        },
        {
          "year": 4,
          "revenue": "614.7457472381030200468746568730800343316",
          "margin": "0.2700000000000000000000000000000000000000",
          "profit": "165.9813517542878154126561573557316092695",
          "conversion": "0.8833333333333333333333333333333333333333",
          "cashflow": "146.6168607162875702811796056642295881881",
          "PV": "96.58106748572193715387654889092370108716"
        },
        {
          "year": 5,
          "revenue": "687.2421985546809791270003610893028944831",
          "margin": "0.2666666666666666666666666666666666666667",
          "profit": "183.2645862812482611005334296238141051955",
          "conversion": "0.8944444444444444444444444444444444444444",
          "cashflow": "163.9199910626720557621437898301892829804",
          "PV": "97.27853639148982494494073252664398976054"
        },
        {
          "year": 6,
          "revenue": "768.2880956821647422113016441675264604265",
          "margin": "0.2633333333333333333333333333333333333333",
          "profit": "202.3158651963033821156427662974486345790",
          "conversion": "0.9055555555555555555555555555555555555556",
          "cashflow": "183.2082557055413960269431717026895968688",
          "PV": "97.95061500877980070940424536884992828286"
        },
        {
          "year": 7,
          "revenue": "858.8916676075764702273566365115066693636",
          "margin": "0.2600000000000000000000000000000000000000",
          "profit": "223.3118335779698822591127254929917340345",
          "conversion": "0.9166666666666666666666666666666666666667",
          "cashflow": "204.7025141131390587375199983685757561983",
          "PV": "98.59668765308680752332171414264350955579"
        },
        {
          "year": 8,
          "revenue": "960.1800429183048223628242349085472761119",
          "margin": "0.2566666666666666666666666666666666666667",
          "profit": "246.4462110156982377397915536265271342021",
          "conversion": "0.9277777777777777777777777777777777777778",
          "cashflow": "228.6473179978978094585843858646112856208",
          "PV": "99.21612958676724549774737424603221940212"
        },
        {
          "year": 9,
          "revenue": "1073.413271532435351990306107292955002831",
          "margin": "0.2533333333333333333333333333333333333333",
          "profit": "271.9313621215502891708775471808819340505",
          "conversion": "0.9388888888888888888888888888888888888889",
          "cashflow": "255.3133344363444381659905859642724825252",
          "PV": "99.80830691002506755002435357003202812486"
        },
        {
          "year": 10,
          "revenue": "1200.000000000000000000000000000000000003",
          "margin": "0.25",
          "profit": "300.0000000000000000000000000000000000008",
          "conversion": "0.95",
          "cashflow": "285.0000000000000000000000000000000000008",
          "PV": "100.3725764507231548618410697441796035440"
        }
      ],
      "growth_year1_to_10": "0.117929162816149859857429528128570374024",
      "discount_rate": "0.11",
      "terminal_growth": "0.03",
      "PV_flows": "975.1174537866632991203786641952715739286",
      "PV_terminal": "1292.296921803060618846203772956312395629",
      "terminal_share_operating_pct": "56.99429869174008423509697081345902670814",
      "equity_value_cny_yi": "2367.036895589723917966582437151583969558",
      "price_hkd": "208.6090781797019542328362311434406801550"
    }
  },
  "base_rate_sensitivity": {
    "0.09": "143.8493881264839765157778309253431647335",
    "0.11": "112.0534203154730166007014967085743346519",
    "0.13": "91.99332458548286964802065222604729124893"
  },
  "reverse_2036_revenue": "992.565308593638664108483601243438881213",
  "reverse_2036_operating_net": "218.3643678906005061038663922735565538669",
  "reverse_2036_cash": "196.5279311015404554934797530462008984802"
}