{
  "fcff_operating_bridges": {
    "bear5": {
      "ebit": "1000",
      "tax": "0.25",
      "da": "800",
      "capex": "1200",
      "delta_nwc": "50",
      "fcff": "300.00"
    },
    "base5": {
      "ebit": "2000",
      "tax": "0.25",
      "da": "1000",
      "capex": "1100",
      "delta_nwc": "100",
      "fcff": "1300.00"
    },
    "bull5": {
      "ebit": "3600",
      "tax": "0.25",
      "da": "1400",
      "capex": "1700",
      "delta_nwc": "200",
      "fcff": "2200.00"
    },
    "base10": {
      "ebit": "3200",
      "tax": "0.25",
      "da": "1600",
      "capex": "1700",
      "delta_nwc": "200",
      "fcff": "2100.00"
    }
  },
  "cutoff": "2026-10-20",
  "units": "RMB 100m; prices HKD; share count 100m",
  "history": {
    "FY2022": {
      "revenue": "8530.62",
      "ordinary_net": "619.59",
      "operating_income": "696.38",
      "gross_margin": "36.76309576560672026183325479273487741805",
      "operating_margin": "8.163298798914967493570221156258278999651",
      "net_margin": "7.263129760791126553521314980622744888414",
      "cfo": "1427.59",
      "capex": "533.09",
      "simple_fcf": "894.50"
    },
    "FY2023": {
      "revenue": "8686.87",
      "ordinary_net": "725.09",
      "operating_income": "1003.51",
      "gross_margin": "36.72116654214924362860270730424191912622",
      "operating_margin": "11.55203197469284103480309939022916194210",
      "net_margin": "8.346965017319241568021623438591805794262",
      "cfo": "1997.52",
      "capex": "343.3",
      "simple_fcf": "1654.22"
    },
    "FY2024": {
      "revenue": "9411.68",
      "ordinary_net": "797.41",
      "operating_income": "1133.5",
      "gross_margin": "37.70262057358516226646039814358329224963",
      "operating_margin": "12.04354589191302721724495520459684137157",
      "net_margin": "8.472557503017527157744419699777297995682",
      "cfo": "1825.93",
      "capex": "320.87",
      "simple_fcf": "1505.06"
    },
    "FY2025": {
      "revenue": "9963.47",
      "ordinary_net": "1294.7",
      "operating_income": "1409.05",
      "gross_margin": "39.95214518636579424638203356862619147747",
      "operating_margin": "14.14216131528473513745713089917468512476",
      "net_margin": "12.99446879450633162944235291519922276075",
      "cfo": "1635.09",
      "capex": "859.72",
      "simple_fcf": "775.37"
    },
    "FY2026": {
      "revenue": "10236.7",
      "ordinary_net": "1059.04",
      "operating_income": "501.5",
      "gross_margin": "39.81107192747662821026307306065431242490",
      "operating_margin": "4.899039729600359490851543954594742446296",
      "net_margin": "10.34552150595406722869674797542176678031",
      "cfo": "762.13",
      "capex": "1260.63",
      "simple_fcf": "-498.50"
    },
    "2026June": {
      "revenue": "2689.53",
      "ordinary_net": "105.37",
      "operating_income": "151.61",
      "gross_margin": "38.24348492115722821459511513164010068674",
      "operating_margin": "5.637044390655616408814923053470308938737",
      "net_margin": "3.917784891784066361037058519518280145602",
      "cfo": "229.45",
      "capex": "676.78",
      "simple_fcf": "-447.33"
    }
  },
  "metrics": {
    "price": "108.80",
    "shares_100m": "199.01959514",
    "hkd_cny": "0.8525",
    "cap_hkd": "21653.3319512320",
    "cap_cny": "18459.46548842528000",
    "ttm_revenue": "10449.71",
    "ttm_net": "733.25",
    "ttm_op": "303.23",
    "ttm_cfo": "784.86",
    "ttm_capex": "1550.65",
    "ttm_company_fcf": "-724.64",
    "ttm_simple_fcf": "-765.79",
    "pe": "25.17485917275864984657347425843845891579",
    "ps": "1.766505050228693427855892651566407106035",
    "pb_june": "1.759656512769344866439537938568478930220",
    "ttm_op_margin": "2.901803016543042821284035633524758103335",
    "new_shares_pct": "3.702740079987773998670740718078155814452",
    "fcf_june_margin": "-16.60884987339795428941116105788000133852",
    "cloud_margin": "11.61921671449511736895348597146809257386",
    "treasury_investments": "1769.38",
    "nonliquid_investment_book_pool": "4574.17"
  },
  "bridge": {
    "june_liquid": "4745.05",
    "placing_net_hkd": "797",
    "placing_cny": "679.4425",
    "july_to_cutoff_cash_change_assumption": "-400",
    "operating_cash_reserve_assumption": "-1000",
    "debt": "-2665.3",
    "nonliquid_strategic_value_assumption": "2000",
    "minority": "-572.72",
    "mezzanine": "-75.84",
    "total": "2710.6325"
  },
  "scenarios": {
    "悲观": {
      "explicit_pv": "97.6403089467022111931193513940846182373",
      "terminal_pv": "4075.493286068389192278593186776256096733",
      "enterprise_value": "4173.133595015091403471712538170340714970",
      "equity_value": "6883.766095015091403471712538170340714970",
      "price": "40.57288395524029209145417768622442341774",
      "terminal_share": "97.66026400249117564630560559157051293420",
      "flows": [
        "-900",
        "-700",
        "-300",
        "0",
        "300",
        "450",
        "550",
        "650",
        "750",
        "850"
      ],
      "wacc": "0.095",
      "terminal_growth": "0.01",
      "profit3": "300",
      "profit5": "600",
      "profit10": "1000",
      "pe5": 14,
      "dividend_total5": "600",
      "exit_price5": "49.50955923252811872802751880349269497782",
      "dividend_per_share5": "3.536397088037722766287679914535192498416",
      "wealth5": "0.4875547455934360431462793999818739657743",
      "cagr5": "-0.1338269289057702408436370150721581449217"
    },
    "基准": {
      "explicit_pv": "5616.806757933134214840003629011611696223",
      "terminal_pv": "12408.06124223791759035314262310592821530",
      "enterprise_value": "18024.86800017105180519314625211753991152",
      "equity_value": "20735.50050017105180519314625211753991152",
      "price": "122.2149393130160859083470137375023501748",
      "terminal_share": "68.83856925953725694393750841293096909979",
      "flows": [
        "-500",
        "-100",
        "500",
        "900",
        "1300",
        "1500",
        "1650",
        "1800",
        "1950",
        "2100"
      ],
      "wacc": "0.095",
      "terminal_growth": "0.025",
      "profit3": "750",
      "profit5": "1400",
      "profit10": "2400",
      "pe5": 22,
      "dividend_total5": "1000",
      "exit_price5": "181.5350505192697686694342356128065482520",
      "dividend_per_share5": "5.893995146729537943812799857558654164027",
      "wealth5": "1.722693434430140685783520546602621345735",
      "cagr5": "0.114914592418861653878375934410027614884"
    },
    "乐观": {
      "explicit_pv": "11364.75027049057319202061099823261389602",
      "terminal_pv": "26855.42110515133533251667041278611405097",
      "enterprise_value": "38220.17137564190852453728141101872794699",
      "equity_value": "40930.80387564190852453728141101872794699",
      "price": "241.2459593947719709758395358420484597961",
      "terminal_share": "70.26504627937529233718485524509508003283",
      "flows": [
        "-300",
        "300",
        "1000",
        "1600",
        "2200",
        "2600",
        "3000",
        "3400",
        "3800",
        "4200"
      ],
      "wacc": "0.095",
      "terminal_growth": "0.03",
      "profit3": "1300",
      "profit5": "2300",
      "profit10": "4500",
      "pe5": 28,
      "dividend_total5": "1500",
      "exit_price5": "379.5732874493822435815443108267773281633",
      "dividend_per_share5": "8.840992720094306915719199786337981246040",
      "wealth5": "3.569984192734159471482201384311721593835",
      "cagr5": "0.289832330533412483903121492914518353879"
    }
  },
  "sensitivity": {
    ".085/.015": "130.7947907995715718908104935970542959450",
    ".085/.025": "144.9368331861762757849916067601987403191",
    ".085/.035": "164.7356925274228612368451651886009624429",
    ".095/.015": "112.4490011724587543358640615293891602114",
    ".095/.025": "122.2149393130160859083470137375023501748",
    ".095/.035": "135.2361901670925280049909500149866034594",
    ".105/.015": "98.35528510698301786992500776910423481345",
    ".105/.025": "105.3542863398999055779150078738500495717",
    ".105/.035": "114.3530022107930469167592937228089542608"
  },
  "reverse_positive_cashflow_scale": "0.877401105026386825239991554171235198899",
  "reverse_year5_fcff": "1140.621436534302872811989020422605758569",
  "reverse_year10_fcff": "1842.542320555412333003982263759593917688",
  "crosschecks": [
    [
      "股价",
      "108.80",
      "108.80",
      "HKD",
      "StockAnalysis",
      "Webull"
    ],
    [
      "股本",
      "19901959514",
      "19900000000",
      "shares",
      "HKEX September monthly",
      "Webull rounded"
    ],
    [
      "FY2026收入",
      "1023670",
      "1023670",
      "RMBm",
      "FY2026 annual",
      "S&P StockAnalysis"
    ],
    [
      "FY2026归普净利",
      "105904",
      "105904",
      "RMBm",
      "FY2026 annual",
      "S&P StockAnalysis"
    ],
    [
      "FY2026经营现金流",
      "76213",
      "76213",
      "RMBm",
      "FY2026 annual",
      "S&P StockAnalysis"
    ],
    [
      "FY2026资本开支",
      "126063",
      "126063",
      "RMBm",
      "FY2026 annual",
      "S&P StockAnalysis"
    ],
    [
      "六月季度收入",
      "268953",
      "269000",
      "RMBm",
      "June results",
      "AP rounded"
    ],
    [
      "六月季度净利",
      "10537",
      "10500",
      "RMBm",
      "June results",
      "AP rounded"
    ],
    [
      "六月云收入",
      "48437",
      "48400",
      "RMBm",
      "June results",
      "AP rounded"
    ],
    [
      "六月资本开支",
      "67678",
      "67700",
      "RMBm",
      "June results",
      "AP rounded"
    ],
    [
      "TTM简单FCF",
      "-76579",
      "-76579",
      "RMBm",
      "filing bridge",
      "S&P StockAnalysis"
    ],
    [
      "六月现金等价物",
      "142914",
      "142914",
      "RMBm",
      "June results",
      "S&P balance sheet"
    ],
    [
      "六月有息债务",
      "266530",
      "266530",
      "RMBm",
      "June results five lines",
      "S&P balance sheet"
    ],
    [
      "六月普通股权益",
      "1049038",
      "1049038",
      "RMBm",
      "June results",
      "S&P balance sheet"
    ],
    [
      "HKD/CNY",
      ".8525",
      ".8520",
      "CNY/HKD",
      "exchangerates",
      "Investing"
    ]
  ]
}