What this is
All on TPC's group revenue perimeter (C-P8-4): operating proxy 29.5–31.3% (central 30.2%) on ¥1,019.9–1,047.9bn; Konami DE ≈35.3% after allocation gap 5.1pt ≈¥53bn; Wizards' structural high-30s/low-40s taken as 38–42% at central revenue. Margin gaps, not multiples; no multiple applied to the LG row.
The values
- Group operating proxy: 29.5 to 31.3%
- Group operating profit proxy: ¥301–328bn
- Central operating profit: ¥315bn
- Konami DE 35.3 gap: ¥53bn
- Wizards 38 42 gap at central: ¥81.4–123bn
Where it comes from
Our calculation from other figures in the trainer’s notes:
- EstimateHeadline ratios for The Pokémon Company group, year to February 202630%
- EstimateEstimated revenue of The Pokémon Company group for its year to February 2026, after removing Nintendo’s other affiliates from Nintendo’s combined figure¥1.02–1.05tn
- FiledGroup 事業利益 exact and segment 調整額 (unallocated corporate), year to March 2026
- ReportedHasbro's guidance on the profit margin of Wizards of the Coast, its card and digital games business
Show the working
- 0.295×1,019.9 = 300.9
- 0.313×1,047.9 = 328.0
- (0.38−0.302)×1,043.0 = 81.4
- (0.42−0.302)×1,043.0 = 123.1