{
  "unit": "USD million except per-share and ratios",
  "valuation_date": "2026-10-13",
  "forecast_calendar": "Year 1: 2026-10-14 to 2027-10-13; subsequent years are successive twelve-month periods. End-year discounting.",
  "tax": 0.21,
  "method": "10-year FCFF DCF; recurring SBC remains an economic EBIT expense; no future recurring SBC dilution added a second time. No interest deducted in FCFF; WACC discounts enterprise cash flow.",
  "lease_treatment": "Operating lease rent included in EBIT; operating lease liabilities not separately subtracted. Capital equipment financing remains in debt.",
  "scenarios": [
    {
      "label": "谨慎",
      "rows": [
        {
          "year": 1,
          "revenue": 6000,
          "ebit_margin": -0.06,
          "ebit": -360.0,
          "tax": 0.0,
          "nopat": -360.0,
          "net_reinvestment": 6500,
          "fcff": -6860.0,
          "pv": -5991.266375545852
        },
        {
          "year": 2,
          "revenue": 8700.0,
          "ebit_margin": 0.02,
          "ebit": 174.0,
          "tax": 36.53999999999999,
          "nopat": 137.46,
          "net_reinvestment": 6000,
          "fcff": -5862.54,
          "pv": -4471.722507198566
        },
        {
          "year": 3,
          "revenue": 11310.0,
          "ebit_margin": 0.1,
          "ebit": 1131.0,
          "tax": 237.51,
          "nopat": 893.49,
          "net_reinvestment": 4500,
          "fcff": -3606.51,
          "pv": -2402.5402971057765
        },
        {
          "year": 4,
          "revenue": 13798.199999999999,
          "ebit_margin": 0.15,
          "ebit": 2069.7299999999996,
          "tax": 434.6432999999997,
          "nopat": 1635.0866999999998,
          "net_reinvestment": 3500,
          "fcff": -1864.9133000000002,
          "pv": -1085.01739167197
        },
        {
          "year": 5,
          "revenue": 15867.929999999997,
          "ebit_margin": 0.18,
          "ebit": 2856.2273999999993,
          "tax": 599.8077539999999,
          "nopat": 2256.4196459999994,
          "net_reinvestment": 2500,
          "fcff": -243.58035400000063,
          "pv": -123.76983840553007
        },
        {
          "year": 6,
          "revenue": 17851.421249999996,
          "ebit_margin": 0.18,
          "ebit": 3213.2558249999993,
          "tax": 674.7837232499996,
          "nopat": 2538.4721017499996,
          "net_reinvestment": 2355.7696709062498,
          "fcff": 182.70243084374988,
          "pv": 81.07956417876088
        },
        {
          "year": 7,
          "revenue": 19636.563374999998,
          "ebit_margin": 0.18,
          "ebit": 3534.5814074999994,
          "tax": 742.2620955749999,
          "nopat": 2792.3193119249995,
          "net_reinvestment": 2088.94327599375,
          "fcff": 703.3760359312496,
          "pv": 272.61463144725815
        },
        {
          "year": 8,
          "revenue": 21109.305628124996,
          "ebit_margin": 0.18,
          "ebit": 3799.675013062499,
          "tax": 797.9317527431249,
          "nopat": 3001.7432603193743,
          "net_reinvestment": 1705.530407539922,
          "fcff": 1296.2128527794523,
          "pv": 438.7654578088923
        },
        {
          "year": 9,
          "revenue": 22164.770909531246,
          "ebit_margin": 0.18,
          "ebit": 3989.658763715624,
          "tax": 837.8283403802807,
          "nopat": 3151.8304233353433,
          "net_reinvestment": 1223.7191330558908,
          "fcff": 1928.1112902794525,
          "pv": 570.0103186860579
        },
        {
          "year": 10,
          "revenue": 22718.890182269526,
          "ebit_margin": 0.18,
          "ebit": 4089.4002328085144,
          "tax": 858.774048889788,
          "nopat": 3230.6261839187264,
          "net_reinvestment": 673.047121649735,
          "fcff": 2557.5790622689915,
          "pv": 660.3500288469166
        }
      ],
      "terminal_value": 21845.98782354764,
      "terminal_pv": 5640.489829734081,
      "enterprise_value": -6411.006579225725,
      "equity_bridge": -8728.530000000002,
      "equity_value": -15139.536579225727,
      "per_share": 0,
      "terminal_share": -0.8798134520734338,
      "required_exit_ev_sales": 10.208102225793638,
      "required_exit_ev_ebit": 56.71167903218688
    },
    {
      "label": "基准",
      "rows": [
        {
          "year": 1,
          "revenue": 8500,
          "ebit_margin": 0.02,
          "ebit": 170.0,
          "tax": 35.69999999999999,
          "nopat": 134.3,
          "net_reinvestment": 7000,
          "fcff": -6865.7,
          "pv": -6075.840707964602
        },
        {
          "year": 2,
          "revenue": 14025.0,
          "ebit_margin": 0.12,
          "ebit": 1683.0,
          "tax": 353.42999999999984,
          "nopat": 1329.5700000000002,
          "net_reinvestment": 6000,
          "fcff": -4670.43,
          "pv": -3657.6317644294786
        },
        {
          "year": 3,
          "revenue": 20336.25,
          "ebit_margin": 0.2,
          "ebit": 4067.25,
          "tax": 854.1225,
          "nopat": 3213.1275,
          "net_reinvestment": 4500,
          "fcff": -1286.8725,
          "pv": -891.8671949557039
        },
        {
          "year": 4,
          "revenue": 26437.125,
          "ebit_margin": 0.25,
          "ebit": 6609.28125,
          "tax": 1387.9490624999999,
          "nopat": 5221.3321875,
          "net_reinvestment": 3500,
          "fcff": 1721.3321875000001,
          "pv": 1055.7252671510585
        },
        {
          "year": 5,
          "revenue": 32253.2925,
          "ebit_margin": 0.28,
          "ebit": 9030.921900000001,
          "tax": 1896.4935990000004,
          "nopat": 7134.428301000001,
          "net_reinvestment": 3000,
          "fcff": 4134.428301000001,
          "pv": 2244.0020400450694
        },
        {
          "year": 6,
          "revenue": 38123.391735,
          "ebit_margin": 0.28,
          "ebit": 10674.5496858,
          "tax": 2241.655434017999,
          "nopat": 8432.894251782001,
          "net_reinvestment": 3174.11577007128,
          "fcff": 5258.778481710721,
          "pv": 2525.888736432379
        },
        {
          "year": 7,
          "revenue": 43613.16014484,
          "ebit_margin": 0.28,
          "ebit": 12211.684840555203,
          "tax": 2564.4538165165923,
          "nopat": 9647.23102403861,
          "net_reinvestment": 3205.752881923089,
          "fcff": 6441.478142115522,
          "pv": 2738.018845764326
        },
        {
          "year": 8,
          "revenue": 48236.15512019304,
          "ebit_margin": 0.28,
          "ebit": 13506.123433654053,
          "tax": 2836.2859210673505,
          "nopat": 10669.837512586702,
          "net_reinvestment": 3075.030959110404,
          "fcff": 7594.806553476298,
          "pv": 2856.861382962879
        },
        {
          "year": 9,
          "revenue": 51516.213668366174,
          "ebit_margin": 0.28,
          "ebit": 14424.53982714253,
          "tax": 3029.15336369993,
          "nopat": 11395.386463442599,
          "net_reinvestment": 2781.605178509216,
          "fcff": 8613.781284933382,
          "pv": 2867.397147828533
        },
        {
          "year": 10,
          "revenue": 53061.70007841716,
          "ebit_margin": 0.28,
          "ebit": 14857.276021956806,
          "tax": 3120.0279646109284,
          "nopat": 11737.248057345878,
          "net_reinvestment": 2347.449611469175,
          "fcff": 9389.798445876702,
          "pv": 2766.125213408078
        }
      ],
      "terminal_value": 96714.92399253004,
      "terminal_pv": 28491.089698103202,
      "enterprise_value": 34919.76866434574,
      "equity_bridge": -8728.530000000002,
      "equity_value": 26191.23866434574,
      "per_share": 91.05080327222063,
      "terminal_share": 0.8159014445932903,
      "required_exit_ev_sales": 4.3161993426669545,
      "required_exit_ev_ebit": 15.41499765238198
    },
    {
      "label": "乐观",
      "rows": [
        {
          "year": 1,
          "revenue": 11000,
          "ebit_margin": 0.08,
          "ebit": 880.0,
          "tax": 184.79999999999995,
          "nopat": 695.2,
          "net_reinvestment": 8000,
          "fcff": -7304.8,
          "pv": -6551.390134529148
        },
        {
          "year": 2,
          "revenue": 19800.0,
          "ebit_margin": 0.2,
          "ebit": 3960.0,
          "tax": 831.5999999999999,
          "nopat": 3128.4,
          "net_reinvestment": 7000,
          "fcff": -3871.6,
          "pv": -3114.1587403728204
        },
        {
          "year": 3,
          "revenue": 30690.0,
          "ebit_margin": 0.28,
          "ebit": 8593.2,
          "tax": 1804.5720000000001,
          "nopat": 6788.628000000001,
          "net_reinvestment": 5500,
          "fcff": 1288.6280000000006,
          "pv": 929.614654927465
        },
        {
          "year": 4,
          "revenue": 41431.5,
          "ebit_margin": 0.32,
          "ebit": 13258.08,
          "tax": 2784.1967999999997,
          "nopat": 10473.8832,
          "net_reinvestment": 4000,
          "fcff": 6473.8832,
          "pv": 4188.566261274296
        },
        {
          "year": 5,
          "revenue": 51789.375,
          "ebit_margin": 0.34,
          "ebit": 17608.3875,
          "tax": 3697.761375,
          "nopat": 13910.626125,
          "net_reinvestment": 3500,
          "fcff": 10410.626125,
          "pv": 6040.912053314921
        },
        {
          "year": 6,
          "revenue": 62509.775625,
          "ebit_margin": 0.34,
          "ebit": 21253.3237125,
          "tax": 4463.197979624998,
          "nopat": 16790.125732875003,
          "net_reinvestment": 4032.54933405625,
          "fcff": 12757.576398818754,
          "pv": 6639.249254448999
        },
        {
          "year": 7,
          "revenue": 72761.3788275,
          "ebit_margin": 0.34,
          "ebit": 24738.86880135,
          "tax": 5195.1624482834995,
          "nopat": 19543.7063530665,
          "net_reinvestment": 4470.456849682951,
          "fcff": 15073.24950338355,
          "pv": 7035.303156932701
        },
        {
          "year": 8,
          "revenue": 81565.5056656275,
          "ebit_margin": 0.34,
          "ebit": 27732.27192631335,
          "tax": 5823.777104525801,
          "nopat": 21908.49482178755,
          "net_reinvestment": 4760.91645374188,
          "fcff": 17147.57836804567,
          "pv": 7178.006665424868
        },
        {
          "year": 9,
          "revenue": 87927.61510754644,
          "ebit_margin": 0.34,
          "ebit": 29895.389136565795,
          "tax": 6278.031718678816,
          "nopat": 23617.35741788698,
          "net_reinvestment": 4862.26593975033,
          "fcff": 18755.09147813665,
          "pv": 7041.178923303516
        },
        {
          "year": 10,
          "revenue": 91005.08163631057,
          "ebit_margin": 0.34,
          "ebit": 30941.727756345597,
          "tax": 6497.762828832576,
          "nopat": 24443.96492751302,
          "net_reinvestment": 4752.993180349755,
          "fcff": 19690.97174716327,
          "pv": 6630.075519005966
        }
      ],
      "terminal_value": 254751.94697892474,
      "terminal_pv": 85776.60202713967,
      "enterprise_value": 121793.95964087042,
      "equity_bridge": -8728.530000000002,
      "equity_value": 113065.42964087042,
      "per_share": 393.05885158971955,
      "terminal_share": 0.7042763227344454,
      "required_exit_ev_sales": 2.2208314676907785,
      "required_exit_ev_ebit": 6.531857257914054
    }
  ],
  "sensitivity": [
    {
      "wacc": 0.12000000000000001,
      "g": 0.024999999999999998,
      "per_share": 113.10302381239198
    },
    {
      "wacc": 0.12000000000000001,
      "g": 0.03,
      "per_share": 115.82137581973141
    },
    {
      "wacc": 0.12000000000000001,
      "g": 0.034999999999999996,
      "per_share": 118.8013386758621
    },
    {
      "wacc": 0.13,
      "g": 0.024999999999999998,
      "per_share": 89.43183017625819
    },
    {
      "wacc": 0.13,
      "g": 0.03,
      "per_share": 91.05080327222063
    },
    {
      "wacc": 0.13,
      "g": 0.034999999999999996,
      "per_share": 92.79182003900262
    },
    {
      "wacc": 0.14,
      "g": 0.024999999999999998,
      "per_share": 70.30647197432371
    },
    {
      "wacc": 0.14,
      "g": 0.03,
      "per_share": 71.2095197128437
    },
    {
      "wacc": 0.14,
      "g": 0.034999999999999996,
      "per_share": 72.15788089534718
    }
  ],
  "share_sensitivity": [
    {
      "extra_shares_pct": 0,
      "base_per_share": 91.05080327222063
    },
    {
      "extra_shares_pct": 0.03,
      "base_per_share": 88.39883812836955
    },
    {
      "extra_shares_pct": 0.1,
      "base_per_share": 82.77345752020057
    }
  ],
  "debt_value_sensitivity": [
    {
      "debt_value_change": -5000,
      "base_per_share": 108.43272331790533
    },
    {
      "debt_value_change": 0,
      "base_per_share": 91.05080327222063
    },
    {
      "debt_value_change": 5000,
      "base_per_share": 73.66888322653594
    }
  ]
}