What this is
Same mapping as rev 1 (April 2025 0.40 of Q1 year to March 2026; October 0.40 of Q3 year to March 2026; FX, ±3% moves k ±0.03).
The values
- K AppMagic over DeNA rev2: 0.804, 0.961, 0.88
- K mean: 0.882
- K rev1: 0.837, 1.15, 1.13
- DeNA W3 over W1 rev2: 0.302
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
- W1 = 74.6 + 75.8 + 0.40 × 44.1 = 167.9
- W2 = 0.60 × 44.1 + 31.0 + 0.40 × 28.0 = 68.7
- W3 = 0.60 × 28.0 + 28.4 + 16.5/3 = 50.7. k = 894 × 150.98/167,900 = 0.804
- 441.5 × 149.57/68,700 = 0.961
- 298.2 × 149.57/50,700 = 0.880
- 50.7/167.9 = 0.302
Where it’s used
Related figures
Built from this one