{"state":"PUBLISHED","keputusan_manusia":null,"triase":{"skor":0.75,"ambang":0.55,"pasal":"20","putusan":"lanjut","atas":0,"bawah":0,"terkunci":false,"komponen":[{"kode":"tri.dasar","nilai":0.55,"pesan":{"kode":"tri.dasar","param":{"k":20},"teks":"Dasar: pasal 20 dapat menggeser input valuasi"}},{"kode":"tri.angka","nilai":0.1,"pesan":{"kode":"tri.angka","param":{"n":2},"teks":"2 angka terkonversi ke juta NTD"}},{"kode":"tri.mat_sedang","nilai":0.1,"pesan":{"kode":"tri.mat_sedang","param":{"nilai":43.29,"kap":6114,"pct":0.71},"teks":"Cukup material: 43,29 juta NTD = 0,71% kapitalisasi 6.114 juta NTD"}}],"dasar":0.55},"jenis":"skenario","id":"3622-2026-11-13-173626","contoh":false,"status":"terbit","alasan":"1 temuan lolos seluruh pemeriksaan; skenario bila terealisasi.","alasan_i18n":{"kode":"akhir.skenario","param":{"n":1},"teks":"1 temuan lolos semua pemeriksaan. Ditampilkan sebagai skenario bila terealisasi: valuasi resmi tidak berubah sampai laporan kuartal menunjukkan pergerakan kasnya."},"emiten":{"kode":"3622","nama":"洋華"},"judul":"公告本公司向關係人取得使用權資產","tanggal":"2026-11-13","sumber_url":"https://openapi.twse.com.tw/v1/opendata/t187ap04_L#3622-2026-11-13-173626","mops_url":"https://mops.twse.com.tw/mops/#/web/t05st01","sumber_data":"TWSE OpenAPI t187ap04_L (上市公司每日重大訊息)","jam":"17:36:26","pii_dibuang":[],"muatan":{"diterima":[{"temuan":{"input":"capex","nilai_mentah":"43,286,196","satuan":"元","pengali_ke_juta":1e-06,"mata_uang":"TWD","mata_uang_diasumsikan":false,"nilai_juta_ntd":43.286196,"kutipan":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額: 經建五路22號 租期:3年(自116/1/1至118/12/31止) 租賃面積：3143.4坪 每單位價格：每坪租金新台幣395元(未稅) 每月租金價格：1,242,381元(未稅) 使用權資產金額：43,286,196元 經建二路26號 租期:3年(自116/1/1至118/12/31止) 租賃面積：316.96坪 每單位價格：每坪租金新台幣118.52元(未稅) 每月租金價格：37,565元(未稅) 使用權資產金額：1,308,814元","butir_no":5,"label":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額"},"hasil":{"input":"capex","arti":"Mengganti belanja modal tahun terakhir — skenario bila tingkat ini berlanjut","arti_i18n":{"kode":"arti.capex","param":{}},"nilai_lama":22.1,"nilai_baru":43.286196,"g_skenario":0.035,"sebelum":{"code":"3622","name":"YFO","as_of":"2026-11-13","unit":"juta NTD kecuali disebut lain","basis":"latest","latest_year":"2025","market_cap":6113.63504,"debt":35.0,"cash":4934.2,"net_debt":-4899.2,"ev":1214.4350400000003,"tax_rate":0.06578060290860059,"fcff_series":{"2023":324.42897043243767,"2024":571.8960801309834,"2025":293.2092362515651},"fcff_average":396.51142893832866,"fcff0":293.2092362515651,"cost_of_equity":0.04499609,"cost_of_debt":0.08285714285714285,"equity_weight":0.9943076797090237,"wacc":0.045180581857816475,"implied_growth":-0.15808792449929018,"terminal_growth_ceiling":0.035,"price_per_share":40.4,"shares_issued_thousands":151327.6,"assumptions":{"include_leases_in_debt":false,"fcff_basis":"latest","terminal_growth_ceiling":0.035},"sources":{"price_per_share":"TWSE OpenAPI daily closing quote (https://openapi.twse.com.tw/v1/exchangeReport/STOCK_DAY_ALL), closing price NT$40.40 on 2026-11-13","shares_issued_thousands":"TWSE OpenAPI company profile (https://openapi.twse.com.tw/v1/opendata/t187ap03_L), issued common shares 151,327,600 shares ÷ 1,000","balance_sheet":"FinMind TaiwanStockBalanceSheet (https://api.finmindtrade.com/api/v4/data, stock_id=3622, date=2025-12-31): CashAndCashEquivalents=602.3M; short_term_investments (FinancialAssetsAtAmortizedCost+FinancialAssetsAtFairvalueThroughOtherComprehensiveIncome)=4,331.9M; short_term_borrowings (none)=0.0M; long_term_debt (LongtermBorrowings)=35.0M; current_portion_lt_debt (folded into OtherCurrentLiabilities in FinMind)=0.0M. Official MOPS source: https://mopsov.twse.com.tw/mops/web/ajax_t164sb03?encodeURIComponent=1&step=1&firstin=1&off=1&queryName=co_id&inpuType=co_id&TYPEK=all&isnew=false&co_id=3622&year=114&season=04","cash_flow":"FinMind TaiwanStockCashFlowsStatement (https://api.finmindtrade.com/api/v4/data, stock_id=3622, dates=2023-12-31, 2024-12-31, 2025-12-31, cumulative YTD as of Dec 31): cfo=CashFlowsFromOperatingActivities, capex=abs(PropertyAndPlantAndEquipment), interest=(2023:InterestExpense, 2024:InterestExpense, 2025:InterestExpense). Official MOPS source: https://mopsov.twse.com.tw/mops/web/ajax_t164sb05?encodeURIComponent=1&step=1&firstin=1&off=1&queryName=co_id&inpuType=co_id&TYPEK=all&isnew=false&co_id=3622&year=114&season=04","tax":"FinMind TaiwanStockFinancialStatements (https://api.finmindtrade.com/api/v4/data, stock_id=3622, sum of 4 single quarters in FY2025: 2025-03-31, 2025-06-30, 2025-09-30, 2025-12-31): TAX=68.3M, PreTaxIncome=1,038.3M. Official MOPS source: https://mopsov.twse.com.tw/mops/web/ajax_t164sb04?encodeURIComponent=1&step=1&firstin=1&off=1&queryName=co_id&inpuType=co_id&TYPEK=all&isnew=false&co_id=3622&year=114&season=04","risk_free_rate":"Taiwan 10-year government bond yield (~1.94%): https://ca.investing.com/rates-bonds/taiwan-10-year-bond-yield-historical-data","beta":"TWSE/TPEx official daily close 2y weekly regression (3622 (TWSE) vs TAIEX, 104 weeks: 2024-W45..2026-W46) — https://www.twse.com.tw/rwd/zh/afterTrading/STOCK_DAY?stockNo=3622 & https://www.twse.com.tw/rwd/zh/TAIEX/MI_5MINS_HIST","equity_risk_premium":"Damodaran country equity risk premium, Taiwan (~5.01%): https://pages.stern.nyu.edu/adamodar/New_Home_Page/datafile/ctryprem.html","terminal_growth_ceiling":"Taiwan long-run nominal GDP growth projection (~3.5%, DGBAS / IMF WEO)"},"wacc_inputs":{"risk_free_rate":0.0194,"beta":0.5109,"equity_risk_premium":0.0501,"total_interest_expense":2.9,"otomatis":true,"dibangun":"2026-11-14T10:01:10Z","beta_cadangan":false,"beta_sementara":false,"alasan_beta":"","alasan_beta_i18n":null,"jumlah_pekan_beta":104,"peringatan":[{"kode":"va.warn.utang_lancar_tidak_tersedia","param":{},"teks":"Bagian lancar utang jangka panjang tidak diterbitkan terpisah oleh FinMind; utang mungkin tercatat lebih rendah."}]},"tax_detail":{"income_tax_expense":68.3,"pretax_income":1038.3},"circularity":{"ev_back":1214.43504,"drift_pct":1.8722588525050463e-14,"price_back":40.4},"exceeds_ceiling":false,"forward":{"g":0.035,"ev":29808.861984383508,"fair_value":229.35711651003191,"gap_pct":467.7156349258215},"sensitivity":{"g_axis":[0.025,0.030000000000000002,0.035,0.04,0.045000000000000005],"wacc_axis":[0.03518058185781647,0.04018058185781648,0.045180581857816475,0.05018058185781647,0.05518058185781648],"grid":[[227.45390567240858,417.6030970529533,11137.558199157847,null,null],[163.20106191334426,228.4055110912202,419.4731373550741,11191.206428163901,null],[130.7871632410776,163.8392388260142,229.35711651003191,421.3431776571951,11244.854657170812],[111.24584188068306,131.26722357485843,164.4774157386841,230.3087219288436,423.21321795931664],[98.17931993020561,111.63057869563264,131.74728390863922,165.11559265135392,231.26032734765528]]},"incomplete_sources":[]},"sesudah":{"code":"3622","name":"YFO","as_of":"2026-11-13","unit":"juta NTD kecuali disebut lain","basis":"latest","latest_year":"2025","market_cap":6113.63504,"debt":35.0,"cash":4934.2,"net_debt":-4899.2,"ev":1214.4350400000003,"tax_rate":0.06578060290860059,"fcff_series":{"2023":324.42897043243767,"2024":571.8960801309834,"2025":272.0230402515651},"fcff_average":389.44936360499537,"fcff0":272.0230402515651,"cost_of_equity":0.04499609,"cost_of_debt":0.08285714285714285,"equity_weight":0.9943076797090237,"wacc":0.045180581857816475,"implied_growth":-0.14608831651619378,"terminal_growth_ceiling":0.035,"price_per_share":40.4,"shares_issued_thousands":151327.6,"assumptions":{"include_leases_in_debt":false,"fcff_basis":"latest","terminal_growth_ceiling":0.035},"sources":{"price_per_share":"TWSE OpenAPI daily closing quote (https://openapi.twse.com.tw/v1/exchangeReport/STOCK_DAY_ALL), closing price NT$40.40 on 2026-11-13","shares_issued_thousands":"TWSE OpenAPI company profile (https://openapi.twse.com.tw/v1/opendata/t187ap03_L), issued common shares 151,327,600 shares ÷ 1,000","balance_sheet":"FinMind TaiwanStockBalanceSheet (https://api.finmindtrade.com/api/v4/data, stock_id=3622, date=2025-12-31): CashAndCashEquivalents=602.3M; short_term_investments (FinancialAssetsAtAmortizedCost+FinancialAssetsAtFairvalueThroughOtherComprehensiveIncome)=4,331.9M; short_term_borrowings (none)=0.0M; long_term_debt (LongtermBorrowings)=35.0M; current_portion_lt_debt (folded into OtherCurrentLiabilities in FinMind)=0.0M. Official MOPS source: https://mopsov.twse.com.tw/mops/web/ajax_t164sb03?encodeURIComponent=1&step=1&firstin=1&off=1&queryName=co_id&inpuType=co_id&TYPEK=all&isnew=false&co_id=3622&year=114&season=04","cash_flow":"FinMind TaiwanStockCashFlowsStatement (https://api.finmindtrade.com/api/v4/data, stock_id=3622, dates=2023-12-31, 2024-12-31, 2025-12-31, cumulative YTD as of Dec 31): cfo=CashFlowsFromOperatingActivities, capex=abs(PropertyAndPlantAndEquipment), interest=(2023:InterestExpense, 2024:InterestExpense, 2025:InterestExpense). Official MOPS source: https://mopsov.twse.com.tw/mops/web/ajax_t164sb05?encodeURIComponent=1&step=1&firstin=1&off=1&queryName=co_id&inpuType=co_id&TYPEK=all&isnew=false&co_id=3622&year=114&season=04","tax":"FinMind TaiwanStockFinancialStatements (https://api.finmindtrade.com/api/v4/data, stock_id=3622, sum of 4 single quarters in FY2025: 2025-03-31, 2025-06-30, 2025-09-30, 2025-12-31): TAX=68.3M, PreTaxIncome=1,038.3M. Official MOPS source: https://mopsov.twse.com.tw/mops/web/ajax_t164sb04?encodeURIComponent=1&step=1&firstin=1&off=1&queryName=co_id&inpuType=co_id&TYPEK=all&isnew=false&co_id=3622&year=114&season=04","risk_free_rate":"Taiwan 10-year government bond yield (~1.94%): https://ca.investing.com/rates-bonds/taiwan-10-year-bond-yield-historical-data","beta":"TWSE/TPEx official daily close 2y weekly regression (3622 (TWSE) vs TAIEX, 104 weeks: 2024-W45..2026-W46) — https://www.twse.com.tw/rwd/zh/afterTrading/STOCK_DAY?stockNo=3622 & https://www.twse.com.tw/rwd/zh/TAIEX/MI_5MINS_HIST","equity_risk_premium":"Damodaran country equity risk premium, Taiwan (~5.01%): https://pages.stern.nyu.edu/adamodar/New_Home_Page/datafile/ctryprem.html","terminal_growth_ceiling":"Taiwan long-run nominal GDP growth projection (~3.5%, DGBAS / IMF WEO)"},"wacc_inputs":{"risk_free_rate":0.0194,"beta":0.5109,"equity_risk_premium":0.0501,"total_interest_expense":2.9,"otomatis":true,"dibangun":"2026-11-14T10:01:10Z","beta_cadangan":false,"beta_sementara":false,"alasan_beta":"","alasan_beta_i18n":null,"jumlah_pekan_beta":104,"peringatan":[{"kode":"va.warn.utang_lancar_tidak_tersedia","param":{},"teks":"Bagian lancar utang jangka panjang tidak diterbitkan terpisah oleh FinMind; utang mungkin tercatat lebih rendah."}]},"tax_detail":{"income_tax_expense":68.3,"pretax_income":1038.3},"circularity":{"ev_back":1214.43504,"drift_pct":1.8722588525050463e-14,"price_back":40.4},"exceeds_ceiling":false,"forward":{"g":0.035,"ev":27654.98579476628,"fair_value":215.1239152326891,"gap_pct":432.484938694775},"sensitivity":{"g_axis":[0.025,0.030000000000000002,0.035,0.04,0.045000000000000005],"wacc_axis":[0.03518058185781647,0.04018058185781648,0.045180581857816475,0.05018058185781647,0.05518058185781648],"grid":[[213.35822324798693,389.76794963305184,10335.139437634,null,null],[153.74804818121774,214.24106924033796,391.5028678603187,10384.911247502292,null],[123.6762558463026,154.34011283177975,215.1239152326891,393.23778608758596,10434.683057371372],[105.54691682907371,124.12162882693818,154.93217748234173,216.00676122504018,394.97270431485356],[93.4245325825109,105.90385400962522,124.5670018075737,155.52424213290365,216.88960721739127]]},"incomplete_sources":[]},"delta":{"fcff0":-21.186195999999995,"g_tersirat":0.011999607983096405,"nilai_wajar":-14.233201277342829},"melampaui_batas":{"sebelum":false,"sesudah":false}},"cek":[{"nama":"Label butir sah untuk input ini","lolos":true,"alasan":"Label '5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額' ada dalam daftar label sah untuk capex: 資本支出預算金額, 資本支出金額, 交易金額, 取得資產之金額, 交易單位數量、每單位價格及交易總金額, 交易數量、每單位價格及交易總金額, 契約主要內容、限制條款及其他重要約定事項","nama_i18n":{"kode":"cek.label","param":{},"teks":"Label butir sah untuk input ini"},"alasan_i18n":{"kode":"cek.label.ok","param":{"label":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額","input":"capex","sah":"資本支出預算金額, 資本支出金額, 交易金額, 取得資產之金額, 交易單位數量、每單位價格及交易總金額, 交易數量、每單位價格及交易總金額, 契約主要內容、限制條款及其他重要約定事項"},"teks":"Label '5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額' ada dalam daftar label sah untuk capex: 資本支出預算金額, 資本支出金額, 交易金額, 取得資產之金額, 交易單位數量、每單位價格及交易總金額, 交易數量、每單位價格及交易總金額, 契約主要內容、限制條款及其他重要約定事項"}},{"nama":"Kutipan ditemukan di dokumen sumber","lolos":true,"alasan":"Kutipan cocok dengan isi dokumen","nama_i18n":{"kode":"cek.kutipan","param":{},"teks":"Kutipan ditemukan di dokumen sumber"},"alasan_i18n":{"kode":"cek.kutipan.ok","param":{"kutipan":"經建五路22號 租期:3年(自116/1/1至118/12/31止) 租賃面積：3143.4坪 每單位價格：每坪租金新台"},"teks":"Kutipan cocok dengan isi dokumen"}},{"nama":"Angka ditemukan di dokumen sumber","lolos":true,"alasan":"Angka 43,286,196 ada di dokumen","nama_i18n":{"kode":"cek.angka","param":{},"teks":"Angka ditemukan di dokumen sumber"},"alasan_i18n":{"kode":"cek.angka.ok","param":{"angka":"43,286,196"},"teks":"Angka 43,286,196 ada di dokumen"}},{"nama":"Mata uang didukung model","lolos":true,"alasan":"NTD","nama_i18n":{"kode":"cek.mu","param":{},"teks":"Mata uang didukung model"},"alasan_i18n":{"kode":"cek.mu.ok","param":{"mu":"TWD"},"teks":"NTD"}},{"nama":"Satuan dikenali","lolos":true,"alasan":"Satuan '元' dikenali (pengali 1e-06 ke juta NTD) dan tertulis di sumber","nama_i18n":{"kode":"cek.satuan","param":{},"teks":"Satuan dikenali"},"alasan_i18n":{"kode":"cek.satuan.ok","param":{"satuan":"元","pengali":"1e-06","tertulis":"元"},"teks":"Satuan '元' dikenali (pengali 1e-06 ke juta NTD)"}},{"nama":"Nilai terkonversi tersedia","lolos":true,"alasan":"43 juta NTD","nama_i18n":{"kode":"cek.konversi","param":{},"teks":"Nilai terkonversi tersedia"},"alasan_i18n":{"kode":"cek.konversi.ok","param":{"nilai":43.286196},"teks":"43,29 juta NTD"}},{"nama":"Besaran masuk akal","lolos":true,"alasan":"43 berbanding 22 juta NTD = 1,96× (dalam pita 0,2–3,0×)","nama_i18n":{"kode":"cek.besaran","param":{},"teks":"Besaran masuk akal"},"alasan_i18n":{"kode":"cek.besaran.ok","param":{"nilai":43.286196,"lama":22.1,"rasio":1.96,"bawah":0.2,"atas":3.0},"teks":"43,29 berbanding 22,10 juta NTD = 1,96× (dalam pita 0,20–3×)"}},{"nama":"Sirkularitas utuh","lolos":true,"alasan":"g dimasukkan kembali mengembalikan EV yang sama (selisih 1.87e-14%)","nama_i18n":{"kode":"cek.sirkular","param":{},"teks":"Sirkularitas utuh"},"alasan_i18n":{"kode":"cek.sirkular.ok","param":{"drift":"1.87e-14"},"teks":"g dimasukkan kembali mengembalikan EV yang sama (selisih 1.87e-14%)"}}]}],"ditolak":[{"temuan":{"input":"capex","nilai_mentah":"1,308,814","satuan":"元","pengali_ke_juta":1e-06,"mata_uang":"TWD","mata_uang_diasumsikan":false,"nilai_juta_ntd":1.308814,"kutipan":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額: 經建五路22號 租期:3年(自116/1/1至118/12/31止) 租賃面積：3143.4坪 每單位價格：每坪租金新台幣395元(未稅) 每月租金價格：1,242,381元(未稅) 使用權資產金額：43,286,196元 經建二路26號 租期:3年(自116/1/1至118/12/31止) 租賃面積：316.96坪 每單位價格：每坪租金新台幣118.52元(未稅) 每月租金價格：37,565元(未稅) 使用權資產金額：1,308,814元","butir_no":5,"label":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額"},"sebab":["Besaran masuk akal — 1 berbanding 22 juta NTD = 0,06× (DI LUAR pita 0,2–3,0×). Satu pengumuman yang menggeser input sebesar ini hampir pasti salah satuan atau salah butir."],"sebab_i18n":[{"nama":{"kode":"cek.besaran","param":{},"teks":"Besaran masuk akal"},"alasan":{"kode":"cek.besaran.x","param":{"nilai":1.308814,"lama":22.1,"rasio":0.06,"bawah":0.2,"atas":3.0},"teks":"1,31 berbanding 22,10 juta NTD = 0,06× (DI LUAR pita 0,20–3×). Satu pengumuman yang menggeser input sebesar ini hampir pasti salah satuan atau salah butir."}}],"gagal_kode":["cek.besaran"]}],"skenario":true},"jejak":[{"tahap_i18n":{"kode":"tahap.ambil","param":{},"teks":"Diambil dari sumber"},"state":"FETCHED","urutan":0,"tahap":"Ambil dari sumber","status":"lolos","waktu":"2026-11-14T11:25:31+00:00","durasi_ms":0,"masukan":{"sumber":"TWSE OpenAPI t187ap04_L (上市公司每日重大訊息)"},"keluaran":{"ditarik":"2026-11-13T21:44:23+00:00","sumber_url":"https://openapi.twse.com.tw/v1/opendata/t187ap04_L#3622-2026-11-13-173626"},"meta":{}},{"tahap_i18n":{"kode":"tahap.validasi","param":{},"teks":"Bentuk respons divalidasi"},"state":"VALIDATED","urutan":1,"tahap":"Validasi bentuk","status":"lolos","waktu":"2026-11-14T11:25:31+00:00","durasi_ms":0,"masukan":{},"keluaran":{"butir":31,"pasal":"第20款","data_pribadi_dibuang":[]},"meta":{}},{"tahap_i18n":{"kode":"tahap.saring","param":{},"teks":"0 · Saringan pasal"},"state":"SCREENED","urutan":2,"tahap":"0 · Saringan pasal","status":"lolos","waktu":"2026-11-14T11:25:31+00:00","durasi_ms":0,"masukan":{"kode":"3622","nama":"洋華","tanggal":"2026-11-13","judul":"公告本公司向關係人取得使用權資產","pasal":20,"sumber":"https://openapi.twse.com.tw/v1/opendata/t187ap04_L#3622-2026-11-13-173626"},"keluaran":{"lolos":true,"klausa":20,"jalur":"valuasi","nama":"Perolehan atau pelepasan aset","input_mungkin":["capex","cash"],"alasan":"Pasal 20 — Perolehan atau pelepasan aset. Jalur: valuasi.","ragu":false,"alasan_i18n":{"kode":"saring.jalur","param":{"k":20},"param_kode":{"nama":"klausa.20","jalur":"jalur.valuasi"}}},"meta":{}},{"tahap_i18n":{"kode":"tahap.pilah_sari","param":{},"teks":"1–2 · Pemilah & penyari"},"state":"TRIAGED · EXTRACTED","urutan":3,"tahap":"1–2 · Pemilah & penyari","status":"lolos","waktu":"2026-11-14T11:25:31+00:00","durasi_ms":0,"masukan":{"kandidat_input":["capex","cash"]},"keluaran":{"jumlah_temuan":2,"temuan":[{"input":"capex","nilai_mentah":"43,286,196","satuan":"元","pengali_ke_juta":1e-06,"mata_uang":"TWD","mata_uang_diasumsikan":false,"nilai_juta_ntd":43.286196,"kutipan":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額: 經建五路22號 租期:3年(自116/1/1至118/12/31止) 租賃面積：3143.4坪 每單位價格：每坪租金新台幣395元(未稅) 每月租金價格：1,242,381元(未稅) 使用權資產金額：43,286,196元 經建二路26號 租期:3年(自116/1/1至118/12/31止) 租賃面積：316.96坪 每單位價格：每坪租金新台幣118.52元(未稅) 每月租金價格：37,565元(未稅) 使用權資產金額：1,308,814元","butir_no":5,"label":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額"},{"input":"capex","nilai_mentah":"1,308,814","satuan":"元","pengali_ke_juta":1e-06,"mata_uang":"TWD","mata_uang_diasumsikan":false,"nilai_juta_ntd":1.308814,"kutipan":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額: 經建五路22號 租期:3年(自116/1/1至118/12/31止) 租賃面積：3143.4坪 每單位價格：每坪租金新台幣395元(未稅) 每月租金價格：1,242,381元(未稅) 使用權資產金額：43,286,196元 經建二路26號 租期:3年(自116/1/1至118/12/31止) 租賃面積：316.96坪 每單位價格：每坪租金新台幣118.52元(未稅) 每月租金價格：37,565元(未稅) 使用權資產金額：1,308,814元","butir_no":5,"label":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額"}]},"meta":{"penyedia":"gemini","model":"gemini-3.6-flash","model_diminta":"gemini-3.6-flash","versi_prompt":"2026-11-10.1","retry":0,"cadangan":false,"cache":true,"token_masuk":0,"token_keluar":0,"biaya_usd":0.0,"latensi_ms":0,"token_masuk_asli":1636,"token_keluar_asli":580,"injeksi_terdeteksi":[]}},{"tahap_i18n":{"kode":"tahap.triase","param":{"skor":0.75,"ambang":0.55},"teks":"Triase: keyakinan 0,75 vs ambang 0,55"},"state":"TRIAGED · confidence","urutan":4,"tahap":"Triase keyakinan","status":"lolos","waktu":"2026-11-14T11:25:31+00:00","durasi_ms":0,"masukan":{"pasal":"20","ambang":{"pasal":"20","nilai":0.55,"turunan":0.55,"dasar":0.55,"atas":0,"bawah":0,"terkunci":false,"kunci_sejak":null,"reset_terakhir":null}},"keluaran":{"skor":0.75,"komponen":[{"kode":"tri.dasar","nilai":0.55,"pesan":{"kode":"tri.dasar","param":{"k":20},"teks":"Dasar: pasal 20 dapat menggeser input valuasi"}},{"kode":"tri.angka","nilai":0.1,"pesan":{"kode":"tri.angka","param":{"n":2},"teks":"2 angka terkonversi ke juta NTD"}},{"kode":"tri.mat_sedang","nilai":0.1,"pesan":{"kode":"tri.mat_sedang","param":{"nilai":43.29,"kap":6114,"pct":0.71},"teks":"Cukup material: 43,29 juta NTD = 0,71% kapitalisasi 6.114 juta NTD"}}],"putusan":"lanjut","rasio_kapitalisasi":0.00708027151061343,"skala":{"juta_ntd":6113.63504,"sumber":"valuasi","tanggal":"2026-11-13"}},"meta":{}},{"tahap_i18n":{"kode":"tahap.periksa_awal","param":{"input":"capex"},"teks":"4a · Pemeriksa pra-hitung (capex)"},"state":"VERIFIED · source","urutan":5,"tahap":"4a · Pemeriksa pra-hitung (capex)","status":"lolos","waktu":"2026-11-14T11:25:31+00:00","durasi_ms":0,"masukan":{"temuan":{"input":"capex","nilai_mentah":"43,286,196","satuan":"元","pengali_ke_juta":1e-06,"mata_uang":"TWD","mata_uang_diasumsikan":false,"nilai_juta_ntd":43.286196,"kutipan":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額: 經建五路22號 租期:3年(自116/1/1至118/12/31止) 租賃面積：3143.4坪 每單位價格：每坪租金新台幣395元(未稅) 每月租金價格：1,242,381元(未稅) 使用權資產金額：43,286,196元 經建二路26號 租期:3年(自116/1/1至118/12/31止) 租賃面積：316.96坪 每單位價格：每坪租金新台幣118.52元(未稅) 每月租金價格：37,565元(未稅) 使用權資產金額：1,308,814元","butir_no":5,"label":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額"}},"keluaran":{"cek":[{"nama":"Label butir sah untuk input ini","lolos":true,"alasan":"Label '5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額' ada dalam daftar label sah untuk capex: 資本支出預算金額, 資本支出金額, 交易金額, 取得資產之金額, 交易單位數量、每單位價格及交易總金額, 交易數量、每單位價格及交易總金額, 契約主要內容、限制條款及其他重要約定事項","nama_i18n":{"kode":"cek.label","param":{},"teks":"Label butir sah untuk input ini"},"alasan_i18n":{"kode":"cek.label.ok","param":{"label":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額","input":"capex","sah":"資本支出預算金額, 資本支出金額, 交易金額, 取得資產之金額, 交易單位數量、每單位價格及交易總金額, 交易數量、每單位價格及交易總金額, 契約主要內容、限制條款及其他重要約定事項"},"teks":"Label '5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額' ada dalam daftar label sah untuk capex: 資本支出預算金額, 資本支出金額, 交易金額, 取得資產之金額, 交易單位數量、每單位價格及交易總金額, 交易數量、每單位價格及交易總金額, 契約主要內容、限制條款及其他重要約定事項"}},{"nama":"Kutipan ditemukan di dokumen sumber","lolos":true,"alasan":"Kutipan cocok dengan isi dokumen","nama_i18n":{"kode":"cek.kutipan","param":{},"teks":"Kutipan ditemukan di dokumen sumber"},"alasan_i18n":{"kode":"cek.kutipan.ok","param":{"kutipan":"經建五路22號 租期:3年(自116/1/1至118/12/31止) 租賃面積：3143.4坪 每單位價格：每坪租金新台"},"teks":"Kutipan cocok dengan isi dokumen"}},{"nama":"Angka ditemukan di dokumen sumber","lolos":true,"alasan":"Angka 43,286,196 ada di dokumen","nama_i18n":{"kode":"cek.angka","param":{},"teks":"Angka ditemukan di dokumen sumber"},"alasan_i18n":{"kode":"cek.angka.ok","param":{"angka":"43,286,196"},"teks":"Angka 43,286,196 ada di dokumen"}},{"nama":"Mata uang didukung model","lolos":true,"alasan":"NTD","nama_i18n":{"kode":"cek.mu","param":{},"teks":"Mata uang didukung model"},"alasan_i18n":{"kode":"cek.mu.ok","param":{"mu":"TWD"},"teks":"NTD"}},{"nama":"Satuan dikenali","lolos":true,"alasan":"Satuan '元' dikenali (pengali 1e-06 ke juta NTD) dan tertulis di sumber","nama_i18n":{"kode":"cek.satuan","param":{},"teks":"Satuan dikenali"},"alasan_i18n":{"kode":"cek.satuan.ok","param":{"satuan":"元","pengali":"1e-06","tertulis":"元"},"teks":"Satuan '元' dikenali (pengali 1e-06 ke juta NTD)"}},{"nama":"Nilai terkonversi tersedia","lolos":true,"alasan":"43 juta NTD","nama_i18n":{"kode":"cek.konversi","param":{},"teks":"Nilai terkonversi tersedia"},"alasan_i18n":{"kode":"cek.konversi.ok","param":{"nilai":43.286196},"teks":"43,29 juta NTD"}},{"nama":"Besaran masuk akal","lolos":true,"alasan":"43 berbanding 22 juta NTD = 1,96× (dalam pita 0,2–3,0×)","nama_i18n":{"kode":"cek.besaran","param":{},"teks":"Besaran masuk akal"},"alasan_i18n":{"kode":"cek.besaran.ok","param":{"nilai":43.286196,"lama":22.1,"rasio":1.96,"bawah":0.2,"atas":3.0},"teks":"43,29 berbanding 22,10 juta NTD = 1,96× (dalam pita 0,20–3×)"}}],"vonis":{"lolos":true,"jumlah_cek":7,"jumlah_gagal":0,"sebab":[],"sebab_i18n":[]}},"meta":{}},{"tahap_i18n":{"kode":"tahap.hitung","param":{"input":"capex"},"teks":"3 · Penghitung (capex)"},"state":"VALUED","urutan":6,"tahap":"3 · Penghitung (capex)","status":"lolos","waktu":"2026-11-14T11:25:31+00:00","durasi_ms":0,"masukan":{"input":"capex","nilai_baru":43.286196},"keluaran":{"arti":"Mengganti belanja modal tahun terakhir — skenario bila tingkat ini berlanjut","nilai_lama":22.1,"nilai_baru":43.286196,"g_skenario":0.035,"fcff0_sebelum":293.2092362515651,"fcff0_sesudah":272.0230402515651,"g_sebelum":-0.15808792449929018,"g_sesudah":-0.14608831651619378,"wajar_sebelum":229.35711651003191,"wajar_sesudah":215.1239152326891,"harga_pasar":40.4,"melampaui_batas":{"sebelum":false,"sesudah":false}},"meta":{}},{"tahap_i18n":{"kode":"tahap.periksa_akhir","param":{"input":"capex"},"teks":"4b · Pemeriksa pasca-hitung (capex)"},"state":"VERIFIED · arithmetic","urutan":7,"tahap":"4b · Pemeriksa pasca-hitung (capex)","status":"lolos","waktu":"2026-11-14T11:25:31+00:00","durasi_ms":0,"masukan":{"input":"capex"},"keluaran":{"cek":[{"nama":"Sirkularitas utuh","lolos":true,"alasan":"g dimasukkan kembali mengembalikan EV yang sama (selisih 1.87e-14%)","nama_i18n":{"kode":"cek.sirkular","param":{},"teks":"Sirkularitas utuh"},"alasan_i18n":{"kode":"cek.sirkular.ok","param":{"drift":"1.87e-14"},"teks":"g dimasukkan kembali mengembalikan EV yang sama (selisih 1.87e-14%)"}}],"vonis":{"lolos":true,"jumlah_cek":1,"jumlah_gagal":0,"sebab":[],"sebab_i18n":[]}},"meta":{}},{"tahap_i18n":{"kode":"tahap.periksa_awal","param":{"input":"capex"},"teks":"4a · Pemeriksa pra-hitung (capex)"},"state":"VERIFIED · source","urutan":8,"tahap":"4a · Pemeriksa pra-hitung (capex)","status":"tolak","waktu":"2026-11-14T11:25:31+00:00","durasi_ms":0,"masukan":{"temuan":{"input":"capex","nilai_mentah":"1,308,814","satuan":"元","pengali_ke_juta":1e-06,"mata_uang":"TWD","mata_uang_diasumsikan":false,"nilai_juta_ntd":1.308814,"kutipan":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額: 經建五路22號 租期:3年(自116/1/1至118/12/31止) 租賃面積：3143.4坪 每單位價格：每坪租金新台幣395元(未稅) 每月租金價格：1,242,381元(未稅) 使用權資產金額：43,286,196元 經建二路26號 租期:3年(自116/1/1至118/12/31止) 租賃面積：316.96坪 每單位價格：每坪租金新台幣118.52元(未稅) 每月租金價格：37,565元(未稅) 使用權資產金額：1,308,814元","butir_no":5,"label":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額"}},"keluaran":{"cek":[{"nama":"Label butir sah untuk input ini","lolos":true,"alasan":"Label '5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額' ada dalam daftar label sah untuk capex: 資本支出預算金額, 資本支出金額, 交易金額, 取得資產之金額, 交易單位數量、每單位價格及交易總金額, 交易數量、每單位價格及交易總金額, 契約主要內容、限制條款及其他重要約定事項","nama_i18n":{"kode":"cek.label","param":{},"teks":"Label butir sah untuk input ini"},"alasan_i18n":{"kode":"cek.label.ok","param":{"label":"5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額","input":"capex","sah":"資本支出預算金額, 資本支出金額, 交易金額, 取得資產之金額, 交易單位數量、每單位價格及交易總金額, 交易數量、每單位價格及交易總金額, 契約主要內容、限制條款及其他重要約定事項"},"teks":"Label '5. 交易單位數量（如ＸＸ平方公尺，折合ＸＸ坪）、每單位價格及交易總金額' ada dalam daftar label sah untuk capex: 資本支出預算金額, 資本支出金額, 交易金額, 取得資產之金額, 交易單位數量、每單位價格及交易總金額, 交易數量、每單位價格及交易總金額, 契約主要內容、限制條款及其他重要約定事項"}},{"nama":"Kutipan ditemukan di dokumen sumber","lolos":true,"alasan":"Kutipan cocok dengan isi dokumen","nama_i18n":{"kode":"cek.kutipan","param":{},"teks":"Kutipan ditemukan di dokumen sumber"},"alasan_i18n":{"kode":"cek.kutipan.ok","param":{"kutipan":"經建五路22號 租期:3年(自116/1/1至118/12/31止) 租賃面積：3143.4坪 每單位價格：每坪租金新台"},"teks":"Kutipan cocok dengan isi dokumen"}},{"nama":"Angka ditemukan di dokumen sumber","lolos":true,"alasan":"Angka 1,308,814 ada di dokumen","nama_i18n":{"kode":"cek.angka","param":{},"teks":"Angka ditemukan di dokumen sumber"},"alasan_i18n":{"kode":"cek.angka.ok","param":{"angka":"1,308,814"},"teks":"Angka 1,308,814 ada di dokumen"}},{"nama":"Mata uang didukung model","lolos":true,"alasan":"NTD","nama_i18n":{"kode":"cek.mu","param":{},"teks":"Mata uang didukung model"},"alasan_i18n":{"kode":"cek.mu.ok","param":{"mu":"TWD"},"teks":"NTD"}},{"nama":"Satuan dikenali","lolos":true,"alasan":"Satuan '元' dikenali (pengali 1e-06 ke juta NTD) dan tertulis di sumber","nama_i18n":{"kode":"cek.satuan","param":{},"teks":"Satuan dikenali"},"alasan_i18n":{"kode":"cek.satuan.ok","param":{"satuan":"元","pengali":"1e-06","tertulis":"元"},"teks":"Satuan '元' dikenali (pengali 1e-06 ke juta NTD)"}},{"nama":"Nilai terkonversi tersedia","lolos":true,"alasan":"1 juta NTD","nama_i18n":{"kode":"cek.konversi","param":{},"teks":"Nilai terkonversi tersedia"},"alasan_i18n":{"kode":"cek.konversi.ok","param":{"nilai":1.308814},"teks":"1,31 juta NTD"}},{"nama":"Besaran masuk akal","lolos":false,"alasan":"1 berbanding 22 juta NTD = 0,06× (DI LUAR pita 0,2–3,0×). Satu pengumuman yang menggeser input sebesar ini hampir pasti salah satuan atau salah butir.","nama_i18n":{"kode":"cek.besaran","param":{},"teks":"Besaran masuk akal"},"alasan_i18n":{"kode":"cek.besaran.x","param":{"nilai":1.308814,"lama":22.1,"rasio":0.06,"bawah":0.2,"atas":3.0},"teks":"1,31 berbanding 22,10 juta NTD = 0,06× (DI LUAR pita 0,20–3×). Satu pengumuman yang menggeser input sebesar ini hampir pasti salah satuan atau salah butir."}}],"vonis":{"lolos":false,"jumlah_cek":7,"jumlah_gagal":1,"sebab":["Besaran masuk akal — 1 berbanding 22 juta NTD = 0,06× (DI LUAR pita 0,2–3,0×). Satu pengumuman yang menggeser input sebesar ini hampir pasti salah satuan atau salah butir."],"sebab_i18n":[{"nama":{"kode":"cek.besaran","param":{},"teks":"Besaran masuk akal"},"alasan":{"kode":"cek.besaran.x","param":{"nilai":1.308814,"lama":22.1,"rasio":0.06,"bawah":0.2,"atas":3.0},"teks":"1,31 berbanding 22,10 juta NTD = 0,06× (DI LUAR pita 0,20–3×). Satu pengumuman yang menggeser input sebesar ini hampir pasti salah satuan atau salah butir."}}]}},"meta":{}},{"tahap_i18n":{"kode":"tahap.selesai","param":{},"teks":"· Selesai"},"state":"PUBLISHED","urutan":9,"tahap":"· Selesai","status":"terbit","waktu":"2026-11-14T11:25:31+00:00","durasi_ms":1,"masukan":{},"keluaran":{"alasan":"1 temuan lolos seluruh pemeriksaan; skenario bila terealisasi."},"meta":{}}],"ringkasan":{"durasi_total_ms":1,"langkah":10,"token_masuk":0,"token_keluar":0,"token_pikir":0,"biaya_usd":0.0,"retry":0,"pakai_cadangan":false,"panggilan_model":0,"jawaban_cache":1},"mulai":"2026-11-14T11:25:31+00:00"}