What this is
Same year to March 2017 and year to March 2026 group revenue as, with the thesis's own PJCS and EUIC series as denominators, and with Pocket removed from the numerator (its 51m MAU / 200m installs are not in any proxy).
The values
- Min licence-basis revenue times: 5.93
- Proxy Worlds 1.8: 3.29
- Proxy PJCS 2.44: 2.43
- Proxy EUIC 2.6: 2.28
- Ex-Pocket revenue times (150bn gross / 105bn net): 5.06 to 7.26
- Ex-Pocket licence-low / 1.8: 2.81
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
- 1019.9/172.0 = 5.93
- 5.93/1.8 = 3.29
- 5.93/2.44 = 2.43
- 5.93/2.6 = 2.28
- (1019.9-150)/172.0 = 5.06
- (1047.9-105)/129.9 = 7.26
- 5.06/1.8 = 2.81
- 5.06/2.44 = 2.07
Where it’s used
Related figures
Built from this one