{
  "price": 442.8,
  "shares": 9103153877,
  "model_shares": 9200000000,
  "fx": 0.86458,
  "profit": 230000000000,
  "growth": [
    0.12,
    0.08,
    -0.08
  ],
  "pe": [
    22,
    18,
    12
  ],
  "div": [
    22,
    18,
    12
  ],
  "reported_cap": 4030876540000,
  "currency": "HKD",
  "market_cap_cny": 3485015236130.865,
  "eps": 28.915774133105092,
  "scenarios": [
    {
      "name": "乐观",
      "growth": 0.12,
      "pe": 22,
      "div": 22,
      "terminal": 893.740775868052,
      "total": 106.80685995213457,
      "cagr": 27.40554017577532,
      "pv": 651.8061963802072
    },
    {
      "name": "基准",
      "growth": 0.08,
      "pe": 18,
      "div": 18,
      "terminal": 655.6598579657175,
      "total": 52.136372620984076,
      "cagr": 15.012316921719183,
      "pv": 479.49778064478556
    },
    {
      "name": "悲观",
      "growth": -0.08,
      "pe": 12,
      "div": 12,
      "terminal": 270.1963959379121,
      "total": -36.270009950787696,
      "cagr": -13.943974648659175,
      "pv": 200.86182063273847
    }
  ],
  "reverse_growth": 0.050915207442144395,
  "zero_growth_dcf": 0.05400315797317698,
  "derived": {
    "TTM收入": 788483.0,
    "TTM归母IFRS": 235508.0,
    "TTM归母NonIFRS": 271565.0,
    "TTM股权报酬归母调节": 30756.0,
    "TTMNonIFRS减股权报酬": 240809.0,
    "正常化利润额外保守扣减": 10809.0,
    "TTM稀释EPS人民币": 25.444000000000003,
    "TTM稀释EPS港币": 29.42931828170904,
    "TTM非IFRS稀释EPS人民币": 29.299,
    "TTM经营现金流": 305848.0,
    "TTM现金式FCF窄口径": 136108.0,
    "TTM现金式FCF每股港币": 17.293646746552376,
    "广义现金": 511154.0,
    "净现金": 58191.0,
    "债务口径差异": 18865.0,
    "现金口径差异": 52250.0,
    "SOTP今日低值": 451.89458666535245,
    "SOTP今日高值": 499.66847436352606,
    "剔投资收益假设40bn依据": 29132.0,
    "马化腾权益比": 8.852165766447342,
    "2025标准FCF": 183388.0,
    "2026Q1VAS": 96110.0,
    "2026Q1广告": 38171.0,
    "2026Q1金融企业": 59885.0,
    "2025毛利率": 56.21336958574875,
    "2021毛利率": 43.90931910775944,
    "2025ROE平均归母": 21.134746439817643,
    "今日买区低安全边际": 24.92144603549482,
    "今日买区高安全边际": 14.493869095980216
  }
}