What this is
Parent NI ex the taxed gain ¥103,556m less Pocket's after-tax contribution headwind (; Pocket is sold in TPC's own name,) plus the in-year price step after tax, with ex-Pocket parent profit otherwise flat (ASSUMED C) and no distribution (as in year to February 2026,); added to RE ¥413,917m.
The values
- Parent net profit ex gain year to February 2026: ¥104bn
- Pocket after tax: ¥5.68–27bn
- Price in year after tax: ¥6.02bn
- Parent net profit year to February 2027: ¥82.5–104bn
- Retained earnings year to February 2027: ¥496–518bn
Where it comes from
Our calculation from other figures in the trainer’s notes:
- EstimateHow The Pokémon Company's profit stacks up for the year to February 2026≈¥249–260bn
- EstimateTPC group net profit a year with one-offs removed, estimate¥177–245bn
- ReportedSeller developer of record, October 2026
- EstimateJapan 200yen pack step inside year to February 2027, TPC year to February 2027 (Mar 2026–Feb 2027)
- FiledEffective tax rate, year to February 202630.7%
- FiledWhether The Pokémon Company paid a dividend out of its profit for the year to February 2026−¥1m
Show the working
- 103.6 − 27.03..5.68 + 6.02 = 82.5–103.9
- 413.9 + that = 496.4–517.8