What this is
Card line ex-Japan at s 0.47, m 1.15 = ¥189.5bn prices all 5.22bn ex-Japan cards at the US MSRP (¥67.16/card); Asian editions sell near Japanese parity (¥36). Revenue per head of $0.3–1.0m is an assumption for a store-led entity.
The value
- Asian cards already in card line: yes
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.
Show the working
- Store/staff bound: 2 entities x <50 staff x $0.3–1.0m/head ≈ $15–50m each → ≈¥2–15bn combined with Shanghai
- Asian-card effect = a x 189.5 x (1 − 36/67.16): a 0.1 → 8.8, 0.2 → 17.6, 0.3 → 26.4
- booked by the parent = a x 189.5: 18.9 / 37.9 / 56.9
Where it’s used
Related figures
Built from this one