{
  "version": "final-v1-20260906",
  "currency": "HKD",
  "reference_price": 81.75,
  "shares_100million": 61.754848,
  "fx_cny_per_hkd": 0.86458,
  "years": 3,
  "scenarios": [
    {
      "name": "悲观",
      "revenue": 3059.6356,
      "core": 244.770848,
      "profit": -15.229152,
      "cash": 174.96867999999995,
      "investments": 150,
      "target": 6.086466896469928,
      "dividend": 0,
      "total": -0.9255478055477685,
      "cagr": -0.5793129264557537,
      "pv": 4.572852664515347,
      "dividend_by_year": [
        0.0,
        0.0,
        0.0
      ]
    },
    {
      "name": "基准",
      "revenue": 3430.1204000000002,
      "core": 480.21685600000006,
      "profit": 240.17348480000007,
      "cash": 674.96868,
      "investments": 300,
      "target": 90.23344043566097,
      "dividend": 0,
      "total": 0.1037729716900424,
      "cagr": 0.033459000043669196,
      "pv": 67.79371933558298,
      "dividend_by_year": [
        0.0,
        0.0,
        0.0
      ]
    },
    {
      "name": "乐观",
      "revenue": 3726.800000000001,
      "core": 670.8240000000002,
      "profit": 432.65920000000017,
      "cash": 1074.96868,
      "investments": 500,
      "target": 191.56711563360568,
      "dividend": 0,
      "total": 1.3433286316037392,
      "cagr": 0.3282436030207114,
      "pv": 143.92720934155193,
      "dividend_by_year": [
        0.0,
        0.0,
        0.0
      ]
    }
  ]
}