{
  "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": 14000,
          "ebit_margin": 0.12,
          "ebit": 1680.0,
          "tax": 352.79999999999995,
          "nopat": 1327.2,
          "net_reinvestment": 490.00000000000006,
          "fcff": 837.2,
          "pv": 754.2342342342342
        },
        {
          "year": 2,
          "revenue": 16239.999999999998,
          "ebit_margin": 0.15,
          "ebit": 2435.9999999999995,
          "tax": 511.5599999999997,
          "nopat": 1924.4399999999998,
          "net_reinvestment": 568.4,
          "fcff": 1356.04,
          "pv": 1100.592484376268
        },
        {
          "year": 3,
          "revenue": 18513.6,
          "ebit_margin": 0.18,
          "ebit": 3332.4479999999994,
          "tax": 699.8140799999996,
          "nopat": 2632.6339199999998,
          "net_reinvestment": 647.976,
          "fcff": 1984.6579199999996,
          "pv": 1451.1647659346704
        },
        {
          "year": 4,
          "revenue": 20735.232,
          "ebit_margin": 0.2,
          "ebit": 4147.0464,
          "tax": 870.8797439999998,
          "nopat": 3276.1666560000003,
          "net_reinvestment": 725.7331200000001,
          "fcff": 2550.4335360000005,
          "pv": 1680.0495676613575
        },
        {
          "year": 5,
          "revenue": 22808.755200000003,
          "ebit_margin": 0.22,
          "ebit": 5017.926144000001,
          "tax": 1053.7644902400002,
          "nopat": 3964.1616537600007,
          "net_reinvestment": 798.3064320000002,
          "fcff": 3165.8552217600004,
          "pv": 1878.7809857945947
        },
        {
          "year": 6,
          "revenue": 24747.499392,
          "ebit_margin": 0.22,
          "ebit": 5444.44986624,
          "tax": 1143.3344719103998,
          "nopat": 4301.1153943296,
          "net_reinvestment": 764.6152395481602,
          "fcff": 3536.50015478144,
          "pv": 1890.7573995804894
        },
        {
          "year": 7,
          "revenue": 26479.824349440005,
          "ebit_margin": 0.22,
          "ebit": 5825.561356876801,
          "tax": 1223.3678849441285,
          "nopat": 4602.193471932673,
          "net_reinvestment": 709.4827604026626,
          "fcff": 3892.71071153001,
          "pv": 1874.956855373152
        },
        {
          "year": 8,
          "revenue": 27936.2146886592,
          "ebit_margin": 0.22,
          "ebit": 6145.967231505025,
          "tax": 1290.6531186160546,
          "nopat": 4855.31411288897,
          "net_reinvestment": 633.8727112856774,
          "fcff": 4221.441401603292,
          "pv": 1831.7952767251227
        },
        {
          "year": 9,
          "revenue": 29053.66327620557,
          "ebit_margin": 0.22,
          "ebit": 6391.805920765226,
          "tax": 1342.2792433606974,
          "nopat": 5049.5266774045285,
          "net_reinvestment": 540.0107547604076,
          "fcff": 4509.515922644121,
          "pv": 1762.881481363153
        },
        {
          "year": 10,
          "revenue": 29780.004858110708,
          "ebit_margin": 0.22,
          "ebit": 6551.601068784355,
          "tax": 1375.8362244447144,
          "nopat": 5175.764844339641,
          "net_reinvestment": 431.3137370283034,
          "fcff": 4744.451107311337,
          "pv": 1670.9220402993856
        }
      ],
      "terminal_value": 57212.498646989654,
      "terminal_pv": 20149.354015374945,
      "enterprise_value": 36045.489106717374,
      "equity_bridge": 5926,
      "equity_value": 41971.489106717374,
      "per_share": 51.30988888351757,
      "terminal_share": 0.5589979360723932,
      "required_exit_ev_sales": 23.048341015017964,
      "required_exit_ev_ebit": 104.76518643189982
    },
    {
      "label": "基准",
      "rows": [
        {
          "year": 1,
          "revenue": 14700,
          "ebit_margin": 0.16,
          "ebit": 2352.0,
          "tax": 493.91999999999985,
          "nopat": 1858.0800000000002,
          "net_reinvestment": 441.0,
          "fcff": 1417.0800000000002,
          "pv": 1288.2545454545455
        },
        {
          "year": 2,
          "revenue": 17934.0,
          "ebit_margin": 0.2,
          "ebit": 3586.8,
          "tax": 753.2280000000001,
          "nopat": 2833.572,
          "net_reinvestment": 538.02,
          "fcff": 2295.552,
          "pv": 1897.1504132231403
        },
        {
          "year": 3,
          "revenue": 21520.8,
          "ebit_margin": 0.24,
          "ebit": 5164.991999999999,
          "tax": 1084.6483199999998,
          "nopat": 4080.3436799999995,
          "net_reinvestment": 645.6239999999999,
          "fcff": 3434.7196799999997,
          "pv": 2580.55573253193
        },
        {
          "year": 4,
          "revenue": 25394.543999999998,
          "ebit_margin": 0.27,
          "ebit": 6856.52688,
          "tax": 1439.8706448000003,
          "nopat": 5416.6562352,
          "net_reinvestment": 761.8363199999999,
          "fcff": 4654.8199152,
          "pv": 3179.3046343828964
        },
        {
          "year": 5,
          "revenue": 29203.725599999994,
          "ebit_margin": 0.29,
          "ebit": 8469.080423999998,
          "tax": 1778.506889039999,
          "nopat": 6690.573534959999,
          "net_reinvestment": 876.1117679999998,
          "fcff": 5814.461766959999,
          "pv": 3610.3232932176747
        },
        {
          "year": 6,
          "revenue": 32883.39502559999,
          "ebit_margin": 0.29,
          "ebit": 9536.184557423996,
          "tax": 2002.5987570590387,
          "nopat": 7533.585800364957,
          "net_reinvestment": 918.3486657635133,
          "fcff": 6615.237134601444,
          "pv": 3734.128903606165
        },
        {
          "year": 7,
          "revenue": 36237.50131821119,
          "ebit_margin": 0.29,
          "ebit": 10508.875382281243,
          "tax": 2206.8638302790605,
          "nopat": 8302.011552002183,
          "net_reinvestment": 936.9154197964476,
          "fcff": 7365.096132205736,
          "pv": 3779.4588717909496
        },
        {
          "year": 8,
          "revenue": 39064.02642103166,
          "ebit_margin": 0.29,
          "ebit": 11328.56766209918,
          "tax": 2378.999209040827,
          "nopat": 8949.568453058353,
          "net_reinvestment": 929.031837495381,
          "fcff": 8020.536615562972,
          "pv": 3741.639524402521
        },
        {
          "year": 9,
          "revenue": 41173.48384776737,
          "ebit_margin": 0.29,
          "ebit": 11940.310315852535,
          "tax": 2507.4651663290315,
          "nopat": 9432.845149523504,
          "net_reinvestment": 893.8645704825016,
          "fcff": 8538.980579041003,
          "pv": 3621.3613269001885
        },
        {
          "year": 10,
          "revenue": 42408.68836320039,
          "ebit_margin": 0.29,
          "ebit": 12298.519625328112,
          "tax": 2582.689121318903,
          "nopat": 9715.83050400921,
          "net_reinvestment": 832.7854717722179,
          "fcff": 8883.04503223699,
          "pv": 3424.798401879307
        }
      ],
      "terminal_value": 130707.66261720142,
      "terminal_pv": 50393.46219908123,
      "enterprise_value": 81250.43784647054,
      "equity_bridge": 5926,
      "equity_value": 87176.43784647054,
      "per_share": 106.57266240399821,
      "terminal_share": 0.620223884753752,
      "required_exit_ev_sales": 16.89104417173815,
      "required_exit_ev_ebit": 58.24497990254535
    },
    {
      "label": "乐观",
      "rows": [
        {
          "year": 1,
          "revenue": 15500,
          "ebit_margin": 0.2,
          "ebit": 3100.0,
          "tax": 651.0,
          "nopat": 2449.0,
          "net_reinvestment": 387.5,
          "fcff": 2061.5,
          "pv": 1891.2844036697247
        },
        {
          "year": 2,
          "revenue": 19840.0,
          "ebit_margin": 0.25,
          "ebit": 4960.0,
          "tax": 1041.6,
          "nopat": 3918.4,
          "net_reinvestment": 496.0,
          "fcff": 3422.4,
          "pv": 2880.565608955475
        },
        {
          "year": 3,
          "revenue": 24800.0,
          "ebit_margin": 0.29,
          "ebit": 7191.999999999999,
          "tax": 1510.3199999999997,
          "nopat": 5681.679999999999,
          "net_reinvestment": 620.0,
          "fcff": 5061.679999999999,
          "pv": 3908.5456773554865
        },
        {
          "year": 4,
          "revenue": 30256.0,
          "ebit_margin": 0.32,
          "ebit": 9681.92,
          "tax": 2033.2032,
          "nopat": 7648.7168,
          "net_reinvestment": 756.4000000000001,
          "fcff": 6892.3168000000005,
          "pv": 4882.690983768199
        },
        {
          "year": 5,
          "revenue": 36307.2,
          "ebit_margin": 0.34,
          "ebit": 12344.448,
          "tax": 2592.3340799999987,
          "nopat": 9752.113920000002,
          "net_reinvestment": 907.68,
          "fcff": 8844.433920000001,
          "pv": 5748.275198649709
        },
        {
          "year": 6,
          "revenue": 42370.5024,
          "ebit_margin": 0.34,
          "ebit": 14405.970816000001,
          "tax": 3025.253871359999,
          "nopat": 11380.716944640002,
          "net_reinvestment": 1046.5725945312,
          "fcff": 10334.144350108802,
          "pv": 6161.912627223326
        },
        {
          "year": 7,
          "revenue": 48048.14972159999,
          "ebit_margin": 0.34,
          "ebit": 16336.370905343998,
          "tax": 3430.6378901222397,
          "nopat": 12905.733015221758,
          "net_reinvestment": 1172.4229013567615,
          "fcff": 11733.310113864996,
          "pv": 6418.522437650595
        },
        {
          "year": 8,
          "revenue": 52901.01284348159,
          "ebit_margin": 0.34,
          "ebit": 17986.344366783742,
          "tax": 3777.132317024585,
          "nopat": 14209.212049759157,
          "net_reinvestment": 1274.9937610471716,
          "fcff": 12934.218288711985,
          "pv": 6491.24801303136
        },
        {
          "year": 9,
          "revenue": 56498.28171683834,
          "ebit_margin": 0.34,
          "ebit": 19209.41578372504,
          "tax": 4033.9773145822583,
          "nopat": 15175.43846914278,
          "net_reinvestment": 1344.7721014241863,
          "fcff": 13830.666367718593,
          "pv": 6368.023004919454
        },
        {
          "year": 10,
          "revenue": 58475.72157692768,
          "ebit_margin": 0.34,
          "ebit": 19881.745336155414,
          "tax": 4175.1665205926365,
          "nopat": 15706.578815562778,
          "net_reinvestment": 1374.3256463617429,
          "fcff": 14332.253169201034,
          "pv": 6054.098625835502
        }
      ],
      "terminal_value": 269706.9460022377,
      "terminal_pv": 113927.1286861772,
      "enterprise_value": 164732.29526723604,
      "equity_bridge": 5926,
      "equity_value": 170658.29526723604,
      "per_share": 208.62872282058197,
      "terminal_share": 0.6915895180198852,
      "required_exit_ev_sales": 12.693595847502875,
      "required_exit_ev_ebit": 37.334105433831986
    }
  ],
  "sensitivity": [
    {
      "wacc": 0.09000000000000001,
      "g": 0.024999999999999998,
      "per_share": 119.65564922479763
    },
    {
      "wacc": 0.09000000000000001,
      "g": 0.03,
      "per_share": 125.89722370242812
    },
    {
      "wacc": 0.09000000000000001,
      "g": 0.034999999999999996,
      "per_share": 133.25752291651
    },
    {
      "wacc": 0.1,
      "g": 0.024999999999999998,
      "per_share": 102.32993543547906
    },
    {
      "wacc": 0.1,
      "g": 0.03,
      "per_share": 106.57266240399821
    },
    {
      "wacc": 0.1,
      "g": 0.034999999999999996,
      "per_share": 111.45546935272644
    },
    {
      "wacc": 0.11,
      "g": 0.024999999999999998,
      "per_share": 89.1837448040751
    },
    {
      "wacc": 0.11,
      "g": 0.03,
      "per_share": 92.18125898142256
    },
    {
      "wacc": 0.11,
      "g": 0.034999999999999996,
      "per_share": 95.56826257557434
    }
  ],
  "share_sensitivity": [
    {
      "extra_shares_pct": 0,
      "base_per_share": 106.57266240399821
    },
    {
      "extra_shares_pct": 0.03,
      "base_per_share": 103.46860427572642
    },
    {
      "extra_shares_pct": 0.1,
      "base_per_share": 96.88423854908928
    }
  ]
}