{
  "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": 3100,
          "ebit_margin": -0.04,
          "ebit": -124.0,
          "tax": 0.0,
          "nopat": -124.0,
          "net_reinvestment": 186.0,
          "fcff": -310.0,
          "pv": -278.0269058295964
        },
        {
          "year": 2,
          "revenue": 3844.0,
          "ebit_margin": 0.01,
          "ebit": 38.44,
          "tax": 8.072399999999998,
          "nopat": 30.3676,
          "net_reinvestment": 230.64,
          "fcff": -200.27239999999998,
          "pv": -161.09103340103357
        },
        {
          "year": 3,
          "revenue": 4689.68,
          "ebit_margin": 0.07,
          "ebit": 328.27760000000006,
          "tax": 68.93829599999998,
          "nopat": 259.3393040000001,
          "net_reinvestment": 281.3808,
          "fcff": -22.04149599999994,
          "pv": -15.900708116015666
        },
        {
          "year": 4,
          "revenue": 5627.616,
          "ebit_margin": 0.13,
          "ebit": 731.5900800000001,
          "tax": 153.63391679999995,
          "nopat": 577.9561632000001,
          "net_reinvestment": 337.65695999999997,
          "fcff": 240.29920320000014,
          "pv": 155.47224193581633
        },
        {
          "year": 5,
          "revenue": 6640.58688,
          "ebit_margin": 0.18,
          "ebit": 1195.3056384,
          "tax": 251.0141840639999,
          "nopat": 944.291454336,
          "net_reinvestment": 398.4352128,
          "fcff": 545.856241536,
          "pv": 316.74075211994057
        },
        {
          "year": 6,
          "revenue": 7630.03432512,
          "ebit_margin": 0.18,
          "ebit": 1373.4061785216,
          "tax": 288.415297489536,
          "nopat": 1084.990881032064,
          "net_reinvestment": 384.32482895629437,
          "fcff": 700.6660520757696,
          "pv": 364.6379546112304
        },
        {
          "year": 7,
          "revenue": 8530.378375484159,
          "ebit_margin": 0.18,
          "ebit": 1535.4681075871486,
          "tax": 322.44830259330115,
          "nopat": 1213.0198049938474,
          "net_reinvestment": 347.5276150172246,
          "fcff": 865.4921899766227,
          "pv": 403.9606678756502
        },
        {
          "year": 8,
          "revenue": 9272.52129415128,
          "ebit_margin": 0.18,
          "ebit": 1669.0538329472304,
          "tax": 350.5013049189183,
          "nopat": 1318.552528028312,
          "net_reinvestment": 288.4681374610463,
          "fcff": 1030.0843905672657,
          "pv": 431.19514970233337
        },
        {
          "year": 9,
          "revenue": 9791.782486623752,
          "ebit_margin": 0.18,
          "ebit": 1762.5208475922752,
          "tax": 370.1293779943778,
          "nopat": 1392.3914695978974,
          "net_reinvestment": 210.32748781267819,
          "fcff": 1182.0639817852193,
          "pv": 443.77944006537234
        },
        {
          "year": 10,
          "revenue": 10036.577048789344,
          "ebit_margin": 0.18,
          "ebit": 1806.583868782082,
          "tax": 379.3826124442371,
          "nopat": 1427.2012563378448,
          "net_reinvestment": 118.93343802815372,
          "fcff": 1308.2678183096912,
          "pv": 440.5021014632259
        }
      ],
      "terminal_value": 14899.716819638146,
      "terminal_pv": 5016.829488886739,
      "enterprise_value": 7118.099149313662,
      "equity_bridge": 571.8500000000001,
      "equity_value": 7689.949149313662,
      "per_share": 21.605168275069218,
      "terminal_share": 0.7047990458759582,
      "required_exit_ev_sales": 31.964384254561228,
      "required_exit_ev_ebit": 177.57991252534018
    },
    {
      "label": "基准",
      "rows": [
        {
          "year": 1,
          "revenue": 3400,
          "ebit_margin": 0.0,
          "ebit": 0.0,
          "tax": 0.0,
          "nopat": 0.0,
          "net_reinvestment": 170.0,
          "fcff": -170.0,
          "pv": -154.54545454545453
        },
        {
          "year": 2,
          "revenue": 4556.0,
          "ebit_margin": 0.07,
          "ebit": 318.92,
          "tax": 66.97319999999999,
          "nopat": 251.94680000000002,
          "net_reinvestment": 227.8,
          "fcff": 24.146800000000013,
          "pv": 19.956033057851247
        },
        {
          "year": 3,
          "revenue": 5922.8,
          "ebit_margin": 0.15,
          "ebit": 888.42,
          "tax": 186.56819999999993,
          "nopat": 701.8518,
          "net_reinvestment": 296.14000000000004,
          "fcff": 405.7118,
          "pv": 304.81728024042064
        },
        {
          "year": 4,
          "revenue": 7462.728,
          "ebit_margin": 0.23,
          "ebit": 1716.4274400000002,
          "tax": 360.44976240000005,
          "nopat": 1355.9776776,
          "net_reinvestment": 373.13640000000004,
          "fcff": 982.8412776,
          "pv": 671.2938170889964
        },
        {
          "year": 5,
          "revenue": 9104.52816,
          "ebit_margin": 0.28,
          "ebit": 2549.2678848,
          "tax": 535.346255808,
          "nopat": 2013.921628992,
          "net_reinvestment": 455.226408,
          "fcff": 1558.695220992,
          "pv": 967.8270988643346
        },
        {
          "year": 6,
          "revenue": 10761.552285119998,
          "ebit_margin": 0.28,
          "ebit": 3013.2346398336,
          "tax": 632.7792743650557,
          "nopat": 2380.455365468544,
          "net_reinvestment": 471.269897669975,
          "fcff": 1909.185467798569,
          "pv": 1077.6854242098173
        },
        {
          "year": 7,
          "revenue": 12311.21581417728,
          "ebit_margin": 0.28,
          "ebit": 3447.1404279696385,
          "tax": 723.8994898736241,
          "nopat": 2723.2409380960144,
          "net_reinvestment": 462.704735160039,
          "fcff": 2260.5362029359753,
          "pv": 1160.0125040910114
        },
        {
          "year": 8,
          "revenue": 13616.20469048007,
          "ebit_margin": 0.28,
          "ebit": 3812.53731333442,
          "tax": 800.6328358002279,
          "nopat": 3011.904477534192,
          "net_reinvestment": 427.2220383685027,
          "fcff": 2584.6824391656896,
          "pv": 1205.7734333692886
        },
        {
          "year": 9,
          "revenue": 14542.106609432716,
          "ebit_margin": 0.28,
          "ebit": 4071.7898506411607,
          "tax": 855.0758686346435,
          "nopat": 3216.713982006517,
          "net_reinvestment": 365.99573914620265,
          "fcff": 2850.7182428603146,
          "pv": 1208.9828174480535
        },
        {
          "year": 10,
          "revenue": 14978.369807715699,
          "ebit_margin": 0.28,
          "ebit": 4193.943546160396,
          "tax": 880.7281446936831,
          "nopat": 3313.215401466713,
          "net_reinvestment": 283.98989155428967,
          "fcff": 3029.225509912423,
          "pv": 1167.8975675154852
        }
      ],
      "terminal_value": 44572.88964585422,
      "terminal_pv": 17184.778493442136,
      "enterprise_value": 24814.47901478194,
      "equity_bridge": 571.8500000000001,
      "equity_value": 25386.32901478194,
      "per_share": 71.32373694559323,
      "terminal_share": 0.6925302958488548,
      "required_exit_ev_sales": 21.470335893253477,
      "required_exit_ev_ebit": 76.67977104733384
    },
    {
      "label": "乐观",
      "rows": [
        {
          "year": 1,
          "revenue": 3700,
          "ebit_margin": 0.05,
          "ebit": 185.0,
          "tax": 38.849999999999994,
          "nopat": 146.15,
          "net_reinvestment": 148.0,
          "fcff": -1.8499999999999943,
          "pv": -1.697247706422013
        },
        {
          "year": 2,
          "revenue": 5328.0,
          "ebit_margin": 0.13,
          "ebit": 692.64,
          "tax": 145.45439999999996,
          "nopat": 547.1856,
          "net_reinvestment": 213.12,
          "fcff": 334.0656,
          "pv": 281.17633195858934
        },
        {
          "year": 3,
          "revenue": 7459.2,
          "ebit_margin": 0.22,
          "ebit": 1641.024,
          "tax": 344.6150399999999,
          "nopat": 1296.40896,
          "net_reinvestment": 298.368,
          "fcff": 998.04096,
          "pv": 770.6707417362853
        },
        {
          "year": 4,
          "revenue": 10069.92,
          "ebit_margin": 0.3,
          "ebit": 3020.976,
          "tax": 634.4049599999998,
          "nopat": 2386.5710400000003,
          "net_reinvestment": 402.7968,
          "fcff": 1983.7742400000002,
          "pv": 1405.3556846776996
        },
        {
          "year": 5,
          "revenue": 13090.896,
          "ebit_margin": 0.35,
          "ebit": 4581.8135999999995,
          "tax": 962.180856,
          "nopat": 3619.6327439999995,
          "net_reinvestment": 523.63584,
          "fcff": 3095.9969039999996,
          "pv": 2012.1855597921049
        },
        {
          "year": 6,
          "revenue": 16324.347312,
          "ebit_margin": 0.35,
          "ebit": 5713.5215591999995,
          "tax": 1199.839527432,
          "nopat": 4513.682031767999,
          "net_reinvestment": 601.3685495399401,
          "fcff": 3912.3134822280595,
          "pv": 2332.7847019616415
        },
        {
          "year": 7,
          "revenue": 19491.270690528,
          "ebit_margin": 0.35,
          "ebit": 6821.9447416848,
          "tax": 1432.6083957538076,
          "nopat": 5389.336345930992,
          "net_reinvestment": 656.4172686802567,
          "fcff": 4732.919077250735,
          "pv": 2589.0688133283857
        },
        {
          "year": 8,
          "revenue": 22239.539857892447,
          "ebit_margin": 0.35,
          "ebit": 7783.838950262356,
          "tax": 1634.606179555094,
          "nopat": 6149.232770707262,
          "net_reinvestment": 678.6673581884104,
          "fcff": 5470.565412518851,
          "pv": 2745.492311287357
        },
        {
          "year": 9,
          "revenue": 24196.619365386985,
          "ebit_margin": 0.35,
          "ebit": 8468.816777885444,
          "tax": 1778.4515233559432,
          "nopat": 6690.365254529501,
          "net_reinvestment": 661.898522740161,
          "fcff": 6028.46673178934,
          "pv": 2775.673551205657
        },
        {
          "year": 10,
          "revenue": 25043.50104317553,
          "ebit_margin": 0.35,
          "ebit": 8765.225365111435,
          "tax": 1840.6973266734012,
          "nopat": 6924.528038438034,
          "net_reinvestment": 605.8962033633279,
          "fcff": 6318.631835074706,
          "pv": 2669.0583719306937
        }
      ],
      "terminal_value": 118905.16271458766,
      "terminal_pv": 50226.82572633215,
      "enterprise_value": 67806.59454650414,
      "equity_bridge": 571.8500000000001,
      "equity_value": 68378.44454650415,
      "per_share": 192.11151753149952,
      "terminal_share": 0.7407365915107981,
      "required_exit_ev_sales": 13.9533495098173,
      "required_exit_ev_ebit": 39.86671288519229
    }
  ],
  "sensitivity": [
    {
      "wacc": 0.09000000000000001,
      "g": 0.024999999999999998,
      "per_share": 81.34760771233358
    },
    {
      "wacc": 0.09000000000000001,
      "g": 0.03,
      "per_share": 86.22221457986184
    },
    {
      "wacc": 0.09000000000000001,
      "g": 0.034999999999999996,
      "per_share": 91.97121726043774
    },
    {
      "wacc": 0.1,
      "g": 0.024999999999999998,
      "per_share": 68.01262398778266
    },
    {
      "wacc": 0.1,
      "g": 0.03,
      "per_share": 71.32373694559323
    },
    {
      "wacc": 0.1,
      "g": 0.034999999999999996,
      "per_share": 75.13491263013762
    },
    {
      "wacc": 0.11,
      "g": 0.024999999999999998,
      "per_share": 57.94213022464734
    },
    {
      "wacc": 0.11,
      "g": 0.03,
      "per_share": 60.27963322306764
    },
    {
      "wacc": 0.11,
      "g": 0.034999999999999996,
      "per_share": 62.92128801555625
    }
  ],
  "share_sensitivity": [
    {
      "extra_shares_pct": 0,
      "base_per_share": 71.32373694559323
    },
    {
      "extra_shares_pct": 0.03,
      "base_per_share": 69.24634654911964
    },
    {
      "extra_shares_pct": 0.1,
      "base_per_share": 64.8397608596302
    }
  ]
}