What this is
Publisher profit × 0.30–0.42 (implied TPC card margin to top of Wizards' structural range, as) = ¥82.8–138.0bn; royalty if licensed out × 0.12–0.174 (as) = ¥33.1–57.2bn; royalty profit at 70–84.2% (as) = ¥23.2–48.1bn.
The values
- Card line ¥ bn: 276 to 329
- Publisher profit ¥ bn (30–42%): 82.8 to 138
- Royalty revenue ¥ bn (12–17.4%): 33.1 to 57.2
- Royalty profit ¥ bn (70–84.2%): 23.2 to 48.1
Where it comes from
Our calculation from other figures in the trainer’s notes:
- EstimateAn estimate of The Pokémon Company’s worldwide card revenue, year to February 2026
- EstimatePure licensor counterfactual card publisher profit corrected, TPC year to February 2026 card line (point ¥375bn)112,500 to 157,500 ¥ million
- EstimatePure licensor counterfactual for cards, TPC year to February 2026 card line (point ¥375bn)
Show the working
- 276.0–328.6 × 0.30–0.42 = ¥82.8–138.0bn
- × 0.12–0.174 = ¥33.1–57.2bn
- × 70–84.2% = ¥23.2–48.1bn
Where it’s used
Related figures
Built from this one