Pallet Town Post
Sections Menu

Explore / Figure

Record

Implied annual retail and royalty band against spine, 1999-2024 average applied to 2025 comparators

1999-2024 average applied to 2025 comparators

EstimateOur model or estimate. Treat it as an order of magnitude.

What this is

Comparators: Western licensing ¥98.5-130.6bn, LG 2025 row $15.7bn.

The values

  • Copies per year: 3,570,000
  • Assumed US list price $: 6 to 10
  • Implied retail $ million per year: 21.4 to 35.7
  • Assumed royalty on list: 5 to 10%
  • Implied royalty: $1.07–3.57m
  • Assumed ¥ per $: 150

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
  1. 3.57M x $6-10 = $21.4-35.7M
  2. x 5-10% = $1.07-3.57M
  3. x 150 = ¥0.16-0.54bn
  4. 0.16/130.6 = 0.12%, 0.54/98.5 = 0.54%
  5. 21.4/15,700 = 0.14%, 35.7/15,700 = 0.23%

Related figures

Built from this one