What this is
Python, CL = 100.712 + 350.575 x s x m. Blended retail/publisher 513.0/265.5 = 1.93 to 618.1/314.9 = 1.96.
The values
- Western yield ¥ per card m 1.0 1.3: 31.6 to 41
- Channel margin at list ¥ billion m 1.0 1.3: 248 to 303
- Channel margin times card line: 0.93 to 0.96
- Card line ¥ billion m 1.0 1.3: 266 to 315
- Blended retail over publisher: 1.93 to 1.96
- Licensed out publisher profit: ¥79.6–132bn
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:
- EstimatePure licensor counterfactual on q11 card line, TPC year to February 2026 card line at s = 0.50, P = 10.0bn
- EstimateAn estimate of how much of each Western list-price dollar reaches The Pokémon Company in the year to February 2026
- EstimateAn estimate of The Pokémon Company's whole trading-card revenue for the year to February 2026¥223–370bn
Show the working
- restatements of s = 0.50 derived values at Q27's central blended s ≈0.47, on CL = 100.712 + 350.575 x s x m