{
  "units": "RMB 100m; HKD values explicitly labelled",
  "cutoff": "2026-09-24",
  "assumptions": {
    "tax": "0.25",
    "attribution": "0.988",
    "shares_100m": "13.31779203",
    "cny_per_hkd": "0.86054"
  },
  "base2026": {
    "revenue": 390,
    "profit": 110,
    "h2_revenue": "218.27079",
    "h2_profit": "59.61616"
  },
  "ai_bridge": [
    {
      "year": 2027,
      "revenue_without_incremental_ai": "430",
      "net_margin_without_incremental_ai": "0.275",
      "non_ai_profit": "118.250",
      "savings": "1.720",
      "sales_contribution": "0.860",
      "competition": "-0.430",
      "implementation": "-0.6450",
      "ai_pretax": "1.5050",
      "ai_net_parent": "1.115205000",
      "total_profit": "119.365205000",
      "ai_uplift": "0.009430909090909090909090909091"
    },
    {
      "year": 2028,
      "revenue_without_incremental_ai": "480",
      "net_margin_without_incremental_ai": "0.27",
      "non_ai_profit": "129.60",
      "savings": "3.360",
      "sales_contribution": "1.920",
      "competition": "-0.7200",
      "implementation": "-0.7200",
      "ai_pretax": "3.8400",
      "ai_net_parent": "2.845440000",
      "total_profit": "132.445440000",
      "ai_uplift": "0.02195555555555555555555555556"
    },
    {
      "year": 2029,
      "revenue_without_incremental_ai": "535",
      "net_margin_without_incremental_ai": "0.265",
      "non_ai_profit": "141.775",
      "savings": "5.35",
      "sales_contribution": "4.280",
      "competition": "-1.3375",
      "implementation": "-1.3375",
      "ai_pretax": "6.9550",
      "ai_net_parent": "5.153655000",
      "total_profit": "146.928655000",
      "ai_uplift": "0.03635094339622641509433962264"
    }
  ],
  "ai_3year_total": "9.114300000",
  "ai2029_sensitivity": {
    "-.01": "-5.35",
    ".009633": "5.153655",
    ".02": "10.70"
  },
  "scenarios2036": [
    {
      "name": "bear",
      "revenue": "400",
      "all_in_net_margin": "0.15",
      "net_profit": "60.00",
      "embedded_ai_net": "-5",
      "profit_without_incremental_ai": "65.00",
      "revenue_cagr_from_2026": "0.002534988461896995424774404"
    },
    {
      "name": "base",
      "revenue": "900",
      "all_in_net_margin": "0.25",
      "net_profit": "225.00",
      "embedded_ai_net": "7",
      "profit_without_incremental_ai": "218.00",
      "revenue_cagr_from_2026": "0.087220894624937778098272070"
    },
    {
      "name": "bull",
      "revenue": "1500",
      "all_in_net_margin": "0.28",
      "net_profit": "420.00",
      "embedded_ai_net": "20",
      "profit_without_incremental_ai": "400.00",
      "revenue_cagr_from_2026": "0.144201901598327872675302792"
    },
    {
      "name": "decline_tail",
      "revenue": "200",
      "all_in_net_margin": "0.10",
      "net_profit": "20.00",
      "embedded_ai_net": "-3",
      "profit_without_incremental_ai": "23.00",
      "revenue_cagr_from_2026": "-0.0646017805950775402377927102"
    }
  ],
  "valuation": {
    "market_cap_hkd": "2012.318375733",
    "market_cap_cny": "1731.68045505327582",
    "ttm_profit": "132.39705",
    "ttm_revenue": "404.16697",
    "pe_ttm": "13.07944893827525477342584295",
    "pe_2026": "15.74254959139341654545454545",
    "pe_2027": "14.50741407475717752086967052",
    "ps_ttm": "4.284566982436184282946228882",
    "pb": "7.509773419088664897525584778",
    "fair_value_2027": {
      "10": "104.1536411805555253900005104",
      "12": "124.9843694166666304680006125",
      "15": "156.2304617708332880850007657",
      "18": "187.4765541249999457020009187",
      "20": "208.3072823611110507800010209"
    }
  },
  "stress": {
    "one_point_net_margin": "5.35",
    "price_down_3pct": "11.8930500",
    "monster_down_30pct": "13.91486850000",
    "inventory_extra_10pct": "4.521233730000"
  },
  "cash2026h1": {
    "cfo": "36.37324",
    "capex_ppe": "6.73560",
    "capex_intangibles": "0.50579",
    "lease_payment": "5.02889",
    "fcf_before_lease": "29.13185",
    "cash_after_lease": "24.10296"
  },
  "ratios": {
    "roe2025": "0.7751946832097336143907207374",
    "roa2025": "0.5540336710194276056987620674"
  }
}