{
  "unit": "RMB 100 million",
  "cutoff": "2026-09-24",
  "anchor": {
    "profit2026": "2800",
    "new_ai_loss2026": "450",
    "conversion": "0.8",
    "core2026": "3160.0"
  },
  "near_inputs": {
    "bear": {
      "growth": ".03",
      "ad": [
        60,
        120,
        180
      ],
      "game": [
        20,
        40,
        60
      ],
      "cloud": [
        10,
        20,
        40
      ],
      "efficiency": [
        20,
        35,
        50
      ],
      "infra": [
        80,
        160,
        240
      ],
      "new_ai_loss": [
        650,
        750,
        800
      ]
    },
    "base": {
      "growth": ".07",
      "ad": [
        130,
        260,
        410
      ],
      "game": [
        60,
        120,
        190
      ],
      "cloud": [
        35,
        75,
        140
      ],
      "efficiency": [
        45,
        80,
        115
      ],
      "infra": [
        50,
        100,
        150
      ],
      "new_ai_loss": [
        520,
        420,
        250
      ]
    },
    "bull": {
      "growth": ".10",
      "ad": [
        180,
        380,
        620
      ],
      "game": [
        90,
        180,
        300
      ],
      "cloud": [
        60,
        140,
        260
      ],
      "efficiency": [
        60,
        110,
        170
      ],
      "infra": [
        50,
        100,
        150
      ],
      "new_ai_loss": [
        450,
        200,
        -100
      ]
    }
  },
  "near": {
    "bear": [
      {
        "year": 2027,
        "core_ex_new_ai": "3254.800",
        "frozen_ai_profit": "2894.800",
        "benefits_pretax": "110",
        "ai_delta_vs_frozen": "-136.000",
        "ai_vs_core_ex_new": "-496.0",
        "profit": "2758.800"
      },
      {
        "year": 2028,
        "core_ex_new_ai": "3352.44400",
        "frozen_ai_profit": "2992.44400",
        "benefits_pretax": "215",
        "ai_delta_vs_frozen": "-196.00000",
        "ai_vs_core_ex_new": "-556.0",
        "profit": "2796.44400"
      },
      {
        "year": 2029,
        "core_ex_new_ai": "3453.0173200",
        "frozen_ai_profit": "3093.0173200",
        "benefits_pretax": "330",
        "ai_delta_vs_frozen": "-208.0000000",
        "ai_vs_core_ex_new": "-568.0",
        "profit": "2885.0173200"
      }
    ],
    "base": [
      {
        "year": 2027,
        "core_ex_new_ai": "3381.200",
        "frozen_ai_profit": "3021.200",
        "benefits_pretax": "270",
        "ai_delta_vs_frozen": "120.000",
        "ai_vs_core_ex_new": "-240.0",
        "profit": "3141.200"
      },
      {
        "year": 2028,
        "core_ex_new_ai": "3617.88400",
        "frozen_ai_profit": "3257.88400",
        "benefits_pretax": "535",
        "ai_delta_vs_frozen": "372.00000",
        "ai_vs_core_ex_new": "12.0",
        "profit": "3629.88400"
      },
      {
        "year": 2029,
        "core_ex_new_ai": "3871.1358800",
        "frozen_ai_profit": "3511.1358800",
        "benefits_pretax": "855",
        "ai_delta_vs_frozen": "724.0000000",
        "ai_vs_core_ex_new": "364.0",
        "profit": "4235.1358800"
      }
    ],
    "bull": [
      {
        "year": 2027,
        "core_ex_new_ai": "3476.000",
        "frozen_ai_profit": "3116.000",
        "benefits_pretax": "390",
        "ai_delta_vs_frozen": "272.000",
        "ai_vs_core_ex_new": "-88.0",
        "profit": "3388.000"
      },
      {
        "year": 2028,
        "core_ex_new_ai": "3823.60000",
        "frozen_ai_profit": "3463.60000",
        "benefits_pretax": "810",
        "ai_delta_vs_frozen": "768.00000",
        "ai_vs_core_ex_new": "408.0",
        "profit": "4231.60000"
      },
      {
        "year": 2029,
        "core_ex_new_ai": "4205.9600000",
        "frozen_ai_profit": "3845.9600000",
        "benefits_pretax": "1350",
        "ai_delta_vs_frozen": "1400.0000000",
        "ai_vs_core_ex_new": "1040.0",
        "profit": "5245.9600000"
      }
    ]
  },
  "long_inputs": {
    "bear": {
      "revenues": [
        2600,
        1400,
        1400,
        3000,
        2500,
        1700,
        150
      ],
      "margins": [
        ".32",
        ".24",
        ".22",
        ".32",
        ".20",
        ".08",
        ".05"
      ],
      "central": 300,
      "associate_net": 150
    },
    "base": {
      "revenues": [
        3800,
        2300,
        1800,
        5200,
        3500,
        2500,
        200
      ],
      "margins": [
        ".43",
        ".35",
        ".30",
        ".48",
        ".30",
        ".18",
        ".10"
      ],
      "central": 350,
      "associate_net": 250
    },
    "bull": {
      "revenues": [
        4800,
        3200,
        2100,
        8000,
        4300,
        5000,
        300
      ],
      "margins": [
        ".48",
        ".40",
        ".34",
        ".52",
        ".33",
        ".25",
        ".10"
      ],
      "central": 600,
      "associate_net": 400
    }
  },
  "revenue2026_analytical_allocation": [
    "1900",
    "800",
    "1300",
    "1800",
    "1850",
    "600",
    "100"
  ],
  "long": {
    "bear": {
      "segments": [
        {
          "segment": "domestic_games",
          "revenue": "2600",
          "margin": "0.32",
          "op": "832.00",
          "revenue_cagr": "0.0318628447835017504637417658937"
        },
        {
          "segment": "international_games",
          "revenue": "1400",
          "margin": "0.24",
          "op": "336.00",
          "revenue_cagr": "0.0575570503382522810899859251856"
        },
        {
          "segment": "social",
          "revenue": "1400",
          "margin": "0.22",
          "op": "308.00",
          "revenue_cagr": "0.0074383251323098972814287446395"
        },
        {
          "segment": "advertising",
          "revenue": "3000",
          "margin": "0.32",
          "op": "960.00",
          "revenue_cagr": "0.0524097791489254102258635661411"
        },
        {
          "segment": "fintech",
          "revenue": "2500",
          "margin": "0.20",
          "op": "500.00",
          "revenue_cagr": "0.0305684150328220422013814809048"
        },
        {
          "segment": "cloud_ai",
          "revenue": "1700",
          "margin": "0.08",
          "op": "136.00",
          "revenue_cagr": "0.1097617886603236626520539444284"
        },
        {
          "segment": "other",
          "revenue": "150",
          "margin": "0.05",
          "op": "7.50",
          "revenue_cagr": "0.0413797439924105868461910102311"
        }
      ],
      "revenue": "12750",
      "segment_op": "3079.50",
      "central": "300",
      "group_op": "2779.50",
      "associate_net": "150",
      "profit": "2373.600",
      "profit_cagr": "-0.01638543678786962350543734357826",
      "net_margin": "0.18616470588235294117647058823529",
      "post2029_cagr": "-0.02748981495236303932909692470879"
    },
    "base": {
      "segments": [
        {
          "segment": "domestic_games",
          "revenue": "3800",
          "margin": "0.43",
          "op": "1634.00",
          "revenue_cagr": "0.0717734625362931642130063250233"
        },
        {
          "segment": "international_games",
          "revenue": "2300",
          "margin": "0.35",
          "op": "805.00",
          "revenue_cagr": "0.1113830908014028370785729777725"
        },
        {
          "segment": "social",
          "revenue": "1800",
          "margin": "0.30",
          "op": "540.00",
          "revenue_cagr": "0.0330775294621110540136909222548"
        },
        {
          "segment": "advertising",
          "revenue": "5200",
          "margin": "0.48",
          "op": "2496.00",
          "revenue_cagr": "0.1119188272298632347560893978865"
        },
        {
          "segment": "fintech",
          "revenue": "3500",
          "margin": "0.30",
          "op": "1050.00",
          "revenue_cagr": "0.0658341509746454252414305074773"
        },
        {
          "segment": "cloud_ai",
          "revenue": "2500",
          "margin": "0.18",
          "op": "450.00",
          "revenue_cagr": "0.1533971549865145454391711436302"
        },
        {
          "segment": "other",
          "revenue": "200",
          "margin": "0.10",
          "op": "20.00",
          "revenue_cagr": "0.0717734625362931642130063250233"
        }
      ],
      "revenue": "19300",
      "segment_op": "6995.00",
      "central": "350",
      "group_op": "6645.00",
      "associate_net": "250",
      "profit": "5566.000",
      "profit_cagr": "0.0711209582085997591543210731798",
      "net_margin": "0.28839378238341968911917098445596",
      "post2029_cagr": "0.0398092901696788888672165909029"
    },
    "bull": {
      "segments": [
        {
          "segment": "domestic_games",
          "revenue": "4800",
          "margin": "0.48",
          "op": "2304.00",
          "revenue_cagr": "0.0971064381668459703007990600690"
        },
        {
          "segment": "international_games",
          "revenue": "3200",
          "margin": "0.40",
          "op": "1280.00",
          "revenue_cagr": "0.1486983549970350067986269467779"
        },
        {
          "segment": "social",
          "revenue": "2100",
          "margin": "0.34",
          "op": "714.00",
          "revenue_cagr": "0.0491258651144277812831901115494"
        },
        {
          "segment": "advertising",
          "revenue": "8000",
          "margin": "0.52",
          "op": "4160.00",
          "revenue_cagr": "0.1608650821807936141577332673447"
        },
        {
          "segment": "fintech",
          "revenue": "4300",
          "margin": "0.33",
          "op": "1419.00",
          "revenue_cagr": "0.0880019474425119488581130805850"
        },
        {
          "segment": "cloud_ai",
          "revenue": "5000",
          "margin": "0.25",
          "op": "1250.00",
          "revenue_cagr": "0.2361804624794062675206939192007"
        },
        {
          "segment": "other",
          "revenue": "300",
          "margin": "0.10",
          "op": "30.00",
          "revenue_cagr": "0.1161231740339044344426141383771"
        }
      ],
      "revenue": "27700",
      "segment_op": "11157.00",
      "central": "600",
      "group_op": "10557.00",
      "associate_net": "400",
      "profit": "8845.600",
      "profit_cagr": "0.1219071776448946187273178493107",
      "net_margin": "0.31933574007220216606498194945848",
      "post2029_cagr": "0.0774933969027599719941766375795"
    }
  },
  "owner_earnings_proxy": {
    "bear": "1873.600",
    "base": "4966.000",
    "bull": "7945.600"
  },
  "sensitivity": {
    "2029_base_ad_half": "4071.1358800",
    "2029_new_ai_loss_600": "3955.1358800",
    "2029_both": "3791.1358800",
    "2036_ad_revenue_minus_20pct": "5166.6400",
    "2036_all_segment_margin_minus_5pp": "4794.000",
    "2036_cloud_margin_zero": "5206.000",
    "2036_base_real_2026_rmb_at_2pct_inflation": "4566.0586371051142717707150928195"
  },
  "tax_conversion_sensitivity": {
    "0.7": "4134.5089450",
    "0.8": "4235.1358800",
    "1": "4436.389750"
  }
}