What this is
Red-team rerun of using the printed NI instead of the NI back-solved from the rounded payout. Dividend attributable to the pickup = 252,949 × 82,792 / 424,056 = 49,385.
The values
- Nintendo net profit: 424,056
- Pickup: 82,792
- Pickup share of net profit: 19.5%
- Dividends declared: 252,949
- Dividend attributable to pickup: 49,385
- Buyback cash: 99,935
Some detail is too fine to show here; it is kept in the trainer’s notes.
Where it comes from
Our calculation from other figures in the trainer’s notes:
- EstimateNintendo year to March 2026 dividend on non cash TPC pickup, year to March 2026
- FiledNet income attributable to owners of parent, year to March 2026 (Apr 2025-Mar 2026)¥424.1bn
Show the working
- 82,792 / 424,056 = 19.5%
- 252,949 × 19.5% = 49,385
- (252,949 + 99,935) / 424,056 = 83.2%