{"schema_version":1,"as_of":"2026-11-03T00:47:34+09:00","asset":{"id":"wb_aluminum","name":"アルミニウム","category":"金属・鉱物","unit":"$/mt","currency":"USD","frequency":"monthly","max_age_days":100,"basis":"World Bank Pink Sheet: Aluminum","profile":"metal","source_url":"https://thedocs.worldbank.org/en/doc/74e8be41ceb20fa0da750cda2f6b9e4e-0050012026/related/CMO-Historical-Data-Monthly.xlsx","note":"世界銀行Pink Sheetの名目月平均。品位・受渡条件は原系列に従う。店頭価格・企業の調達契約価格とは異なる。","status":"active","quote":{"asset_id":"wb_aluminum","period":"2026-09","period_end":"2026-09-30","value":3283,"fetched_at":"2026-11-01T22:45:07+00:00","source":"https://thedocs.worldbank.org/en/doc/74e8be41ceb20fa0da750cda2f6b9e4e-0050012026/related/CMO-Historical-Data-Monthly.xlsx","source_hash":"ea1c350827878ea3bbe30e3cda16a13fd3bd5b409b8458940dc94a36b5a33154"},"age_days":34,"acrei_reference_quote":null,"freshness":"fresh","publication_check":null,"forecast":{"id":"wb_aluminum@aluminium-req-20261025-r1","asset_id":"wb_aluminum","model_version":"aluminium-req-20261025-r1","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2026-11-25","reference_value":3205.6666666666665,"reference_period":"2026-09","reference_method":"直近観測から12か月の有効観測の算術平均","input_hash":"212819967c146d107acc3a1f63639ee23298e4aaf72ce5cacee630c984d18e58","created_at":"2026-10-25T08:46:46+00:00","reference_period_end":null,"reference_lag_days_at_analysis":null,"reference_anchor_year_mismatch":false,"scenarios":[{"forecast_id":"wb_aluminum@aluminium-req-20261025-r1","rank":0,"label":"低価格","weight":0.1,"target_price":2264.791289598494,"real_growth":-0.06227429072742263,"nominal_growth":-0.03414251944924529,"explanation":"需要減と供給回復・再生材代替が重なり、安値でも高コスト設備の退出が遅れる。","change_from_current":-0.3101458149258318,"annual_from_current":-0.03653017202439213,"jpy_target":339718.6934397741,"cpi_only_target_price":4308.322267592802,"relative_to_cpi":-0.4743217547502764,"real_jpy_target":252772.38422832958},{"forecast_id":"wb_aluminum@aluminium-req-20261025-r1","rank":1,"label":"やや低価格","weight":0.2,"target_price":3019.721719464659,"real_growth":-0.03490961993089592,"nominal_growth":-0.005956908528822802,"explanation":"省資源化と再生材利用が一次材需要を抑え、中東等の生産回復が価格を押し下げる。","change_from_current":-0.08019441990110898,"annual_from_current":-0.00834379036416466,"jpy_target":452958.2579196989,"cpi_only_target_price":4308.322267592802,"relative_to_cpi":-0.29909567300036843,"real_jpy_target":337029.8456377728},{"forecast_id":"wb_aluminum@aluminium-req-20261025-r1","rank":2,"label":"中立","weight":0.4,"target_price":3774.6521493308237,"real_growth":-0.013135193451352611,"nominal_growth":0.016470750745106955,"explanation":"公表2031年の実質LME水準を2036年まで維持する独自の比較条件。","change_from_current":0.14975697512361363,"annual_from_current":0.014085895349838617,"jpy_target":566197.8223996236,"cpi_only_target_price":4308.322267592802,"relative_to_cpi":-0.12386959125046071,"real_jpy_target":421287.307047216},{"forecast_id":"wb_aluminum@aluminium-req-20261025-r1","rank":3,"label":"やや高価格","weight":0.2,"target_price":5095.780401596612,"real_growth":0.016925773391799348,"nominal_growth":0.047433546593553366,"explanation":"電力制約・設備の修復遅延・高い原料費に対し、送電網や輸送機器の需要が増える。","change_from_current":0.5521719164168786,"annual_from_current":0.04505349206718945,"jpy_target":764367.0602394919,"cpi_only_target_price":4308.322267592802,"relative_to_cpi":0.18277605181187817,"real_jpy_target":568737.8645137417},{"forecast_id":"wb_aluminum@aluminium-req-20261025-r1","rank":4,"label":"高価格","weight":0.1,"target_price":6983.1064762620235,"real_growth":0.049472776643605165,"nominal_growth":0.08095695994291319,"explanation":"複数地域の電力・原料・輸送障害が長引き、代替困難な一次材の供給が制約される。","change_from_current":1.1270504039786853,"annual_from_current":0.07858465085903021,"jpy_target":1047465.9714393035,"cpi_only_target_price":4308.322267592802,"relative_to_cpi":0.6208412561866476,"real_jpy_target":779381.5180373496}],"expected_price":4057.7510605306356,"needs_review":false,"current_baseline_usable":true,"probability_kind":"主観的シナリオ配分・未校正。価格帯に入る統計的確率ではない","reference_is_stale":false,"thesis":"一次アルミの公表生産・消費と2031年実質LME価格を参考に、独自の2036年価格条件を置く。","sources":["https://www.industry.gov.au/publications/resources-and-energy-quarterly-september-2026","https://www.industry.gov.au/sites/default/files/2026-10/resources-and-energy-quarterly-september-2026-forecast-data.xlsx","https://pubs.usgs.gov/periodicals/mcs2026/mcs2026-aluminum.pdf"],"jp_cpi":0.03,"nominal_price_inflation":0.03,"jp_short_rate":0.02,"jp_long_rate":0.03,"macro_basis":"全価格に共通の日本CPIを基準とし、固有の実質価格変化を別に乗算する。ドル建て系列にも別の基準インフレ率を置かない。","usd_inflation_assumption":0.03,"usd_jpy_terminal":150,"calibration":"倍率・配分・実質延長は未校正。需給差からの価格推定、世界在庫の測定、国別2036年数量、個社の採算や株主利益は未確定。","resource_model":{"version":"aluminium-req-20261025-r1","kind":"aluminium_req_anchor","asset_id":"wb_aluminum","macro_model_version":"price-research-20261025-v4","review_due":"2026-11-25","source":{"title":"DISR Resources and Energy Quarterly September 2026","landing_url":"https://www.industry.gov.au/publications/resources-and-energy-quarterly-september-2026","pdf_url":"https://www.industry.gov.au/sites/default/files/2026-10/resources-and-energy-quarterly-september-2026.pdf","workbook_url":"https://www.industry.gov.au/sites/default/files/2026-10/resources-and-energy-quarterly-september-2026-forecast-data.xlsx","published_on":"2026-10-02","information_cutoff":"2026-09-20","pdf_sha256":"eb9dd61c43654a4393aad58fe5d3fe6db7e4568e1e3e340cee84e66ba1bab6db","workbook_sha256":"010ee389273048f983441185100fddc4d4fd2a42df716e137c352a87673ca66f","extracted_data_sha256":"7ef06abce36a4a09dea11bf63df8591ecc492ab40c8523d8ffe4150ec8a2a270","table_page":114,"balance_discussion_page":111,"price_base_year":2026,"terminal_source_year":2031,"unit":"USD/metric tonne, LME spot price annual average","licence":"Commonwealth of Australia / DISR, CC BY 4.0; third-party materials excluded"},"usgs_source":{"title":"USGS Mineral Commodity Summaries 2026 / Aluminum","url":"https://pubs.usgs.gov/periodicals/mcs2026/mcs2026-aluminum.pdf","sha256":"2995b3e9e412eed53a9b565743dd8696a7fc0ae10e7f2d95266511a10b1fee30","published_month":"2026-02","country_table_page":2,"licence":"USGS public domain"},"worldbank_definition":"Aluminum (LME) London Metal Exchange, unalloyed primary ingots, high grade, minimum 99.7% purity, settlement price beginning 2005; previously cash price","hold_real_from_year":2031,"hold_real_to_year":2036,"source_future_nominal_used_for_targets":false,"probabilities_calibrated":false,"quantity_price_equation_calibrated":false,"cost_floor_identified":false,"cases":[{"multiplier":0.6,"condition":"需要減と供給回復・再生材代替が重なり、安値でも高コスト設備の退出が遅れる。"},{"multiplier":0.8,"condition":"省資源化と再生材利用が一次材需要を抑え、中東等の生産回復が価格を押し下げる。"},{"multiplier":1,"condition":"公表2031年の実質LME水準を2036年まで維持する独自の比較条件。"},{"multiplier":1.35,"condition":"電力制約・設備の修復遅延・高い原料費に対し、送電網や輸送機器の需要が増える。"},{"multiplier":1.85,"condition":"複数地域の電力・原料・輸送障害が長引き、代替困難な一次材の供給が制約される。"}],"fixed_input_example":{"electricity_kwh_per_tonne":14000,"alumina_tonne_per_tonne":1.92,"electricity_real_2026_jpy_kwh":[4,8,12],"alumina_price_multiplier":1,"electricity_intensity_is_own_assumption":true,"alumina_intensity_is_own_assumption":true,"scope":"一次アルミ1トンをつくる固定投入例。設備実測や2036年の世界平均ではなく、供給者の採算や株主利益を確定するものではない。","technical_context_url":"https://international-aluminium.org/statistics/primary-aluminium-smelting-energy-intensity/","not_included":["陽極・その他原料","労務・補修・設備更新","輸送・プレミアム・関税","炭素費用・税金・利息","運転資本・持分への帰属"]},"method_note":"公表2031年の2026米ドル実質LME一次アルミ価格を2036年まで維持し、独自倍率と共通CPI3%を一度だけ反映する。年平均・LME cashの参照値と世界銀行settlementの月次観測の差を残し、現物プレミアム・加工賃・企業の受取価格は別に確認する。","source_discrepancies":["2026年の区分はExcel fに対しPDF99ページs。2026年を確定実績とせず、原表の両区分を保持。","PDF93ページの2026年不足1.7Mtと、表99/Excelの供給−需要による約1.317Mtは一致しない。本文の「0.7Mtより小さい」という説明にも不整合がある。","USGSは2025年世界生産74,000kt、DISRは73,460.9216kt。公表時期・定義の対応は未確認で、USGSの国別シェアをDISRの世界量へ配賦しない。","USGSの国別丸め値の合計と公表世界丸め値の差を保持し、比率を100%へ再正規化しない。","一次材の供給・消費と再生材の供給/使用の定義は未照合。両者を単純加算しない。","豪州は会計年度、世界数量は暦年。豪州の輸出と生産の差を世界需給へ加算せず、会計年度の生産シェアを暦年世界量から作らない。"],"owner_cash_lens":["製錬会社では安定した安い電力と原料確保が重要。LME高だけを恒久的な稼ぐ力とせず、設備更新・陽極・炭素費用・運転資金と税引後の現金を確認する。","圧延・押出・加工会社の利益は加工賃・製品構成・稼働率・価格転嫁・在庫にも依存する。一次アルミ価格上昇をそのまま利益増や売上の純増に置き換えない。","再生材の省エネ性と、回収・分別・品質・歩留まり・スクラップ購入費を合わせて見る。一次材の価格と再生材のマージンを同じ価格系列にしない。"],"worldbank_source":{"url":"https://thedocs.worldbank.org/en/doc/74e8be41ceb20fa0da750cda2f6b9e4e-0050012026/related/CMO-Historical-Data-Monthly.xlsx","sha256":"ea1c350827878ea3bbe30e3cda16a13fd3bd5b409b8458940dc94a36b5a33154","sheet":"Description"},"source_curve":{"years":[2025,2026,2027,2028,2029,2030,2031],"source_flags":["unmarked","f","f","z","z","z","z"],"series":{"production":[73460.9215549709,73688.8812054795,76867.222739726,78332.4089602351,79203.1794520384,79603.9484654384,79887.25],"consumption":[74405.206,75005.4707034569,77547.4407261776,78614.925078682,79441.4665945709,79805.8664828606,80148.5131500232],"aluminium_nominal":[2629.94403661002,3336.38953942233,3207.5,3087.5,3017.5,3076.25,3097.5],"aluminium_real":[2674.09436564224,3336,3139.99021047479,2986.97415010112,2856.85946790282,2850.23275203477,2808.58204698144],"alumina_nominal":[391.193588722909,321.5,351.25,368.75,380,393.75,410],"alumina_real":[397.760772441265,321.516900342322,343.857072931963,356.743876226653,359.770206397041,364.820526977226,371.757429947502]},"primary_flow_balance_kt":[-944.2844450291013,-1316.589497977402,-680.2179864516074,-282.5161184469034,-238.28714253249927,-201.91801742219832,-261.2631500231946],"cumulative_flow_balance_2027_2031_kt":-1664.202414876403,"world_inventory_kt":null,"stockout_date":null,"quantity_price_equation_calibrated":false,"australia_fiscal":{"headers":["2024–25","2025–26","2026–27 f","2027–28 f","2028–29 z","2029–30 z","2030–31 z"],"series":{"primary_production":[1573.09393089,1599.38729418,1670,1670,1670,1670,1670],"primary_consumption":[168.271332369,211.66596284,135.5,135.5,135.5,135.5,135.5],"primary_exports":[1460.58584929,1434.49827069,1586.5,1586.5,1586.5,1586.5,1586.5]},"share_of_calendar_world":null},"usgs":{"countries":[{"label":"United States","values":[676,660,1310,1310],"estimated_2024":false,"production_share_2024":0.009285714285714286,"production_share_2025_estimate":0.00891891891891892,"production_change_2024_2025":-0.023668639053254448,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null},{"label":"Australia","values":[1570,1500,1730,1730],"estimated_2024":false,"production_share_2024":0.021565934065934066,"production_share_2025_estimate":0.02027027027027027,"production_change_2024_2025":-0.04458598726114649,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null},{"label":"Bahrain","values":[1620,1600,1620,1620],"estimated_2024":false,"production_share_2024":0.022252747252747253,"production_share_2025_estimate":0.021621621621621623,"production_change_2024_2025":-0.012345679012345734,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null},{"label":"Brazil","values":[1100,1200,1280,1280],"estimated_2024":true,"production_share_2024":0.01510989010989011,"production_share_2025_estimate":0.016216216216216217,"production_change_2024_2025":0.09090909090909083,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null},{"label":"Canada","values":[3320,3300,3310,3310],"estimated_2024":false,"production_share_2024":0.0456043956043956,"production_share_2025_estimate":0.0445945945945946,"production_change_2024_2025":-0.0060240963855421326,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null},{"label":"China","values":[44000,45000,44600,45000],"estimated_2024":false,"production_share_2024":0.6043956043956044,"production_share_2025_estimate":0.6081081081081081,"production_change_2024_2025":0.022727272727272707,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null},{"label":"Iceland","values":[742,750,880,880],"estimated_2024":false,"production_share_2024":0.010192307692307691,"production_share_2025_estimate":0.010135135135135136,"production_change_2024_2025":0.010781671159029615,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null},{"label":"India","values":[4200,4200,4200,4200],"estimated_2024":true,"production_share_2024":0.057692307692307696,"production_share_2025_estimate":0.05675675675675676,"production_change_2024_2025":0,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null},{"label":"Malaysia","values":[1050,1100,1080,1080],"estimated_2024":true,"production_share_2024":0.014423076923076924,"production_share_2025_estimate":0.014864864864864866,"production_change_2024_2025":0.04761904761904767,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null},{"label":"Norway","values":[1300,1300,1460,1460],"estimated_2024":true,"production_share_2024":0.017857142857142856,"production_share_2025_estimate":0.01756756756756757,"production_change_2024_2025":0,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null},{"label":"Russia","values":[3880,3900,4080,4080],"estimated_2024":false,"production_share_2024":0.053296703296703295,"production_share_2025_estimate":0.052702702702702706,"production_change_2024_2025":0.005154639175257714,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null},{"label":"United Arab Emirates","values":[2690,2700,2790,2790],"estimated_2024":false,"production_share_2024":0.03695054945054945,"production_share_2025_estimate":0.03648648648648649,"production_change_2024_2025":0.0037174721189590088,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null},{"label":"Other countries","values":[6680,7000,10500,11000],"estimated_2024":false,"production_share_2024":0.09175824175824175,"production_share_2025_estimate":0.0945945945945946,"production_change_2024_2025":0.0479041916167664,"yearend_capacity_is_annual_average_capacity":false,"utilization_rate":null,"production_2036":null}],"world_totals":[72800,74000,78800,79700],"column_keys":["production_2024","production_2025_estimate","yearend_capacity_2024","yearend_capacity_2025_estimate"],"sum_minus_rounded_world_kt":[28,210,40,40],"country_share_renormalized":false,"world_production_2025_minus_disr_kt":539.0784450290957},"source_quantity_cells":91,"source_price_cells":28,"country_2036_quantities":null,"secondary_added_to_primary":false},"derived_cases":[{"multiplier":0.6,"condition":"需要減と供給回復・再生材代替が重なり、安値でも高コスト設備の退出が遅れる。","real_2026_usd_mt":1685.1492281888638,"nominal_2036_usd_mt":2264.791289598494},{"multiplier":0.8,"condition":"省資源化と再生材利用が一次材需要を抑え、中東等の生産回復が価格を押し下げる。","real_2026_usd_mt":2246.865637585152,"nominal_2036_usd_mt":3019.721719464659},{"multiplier":1,"condition":"公表2031年の実質LME水準を2036年まで維持する独自の比較条件。","real_2026_usd_mt":2808.58204698144,"nominal_2036_usd_mt":3774.6521493308237},{"multiplier":1.35,"condition":"電力制約・設備の修復遅延・高い原料費に対し、送電網や輸送機器の需要が増える。","real_2026_usd_mt":3791.585763424944,"nominal_2036_usd_mt":5095.780401596612},{"multiplier":1.85,"condition":"複数地域の電力・原料・輸送障害が長引き、代替困難な一次材の供給が制約される。","real_2026_usd_mt":5195.876786915664,"nominal_2036_usd_mt":6983.1064762620235}],"fixed_input_costs":{"alumina_real_2031_usd_t":371.757429947502,"alumina_nominal_2036_usd_t":499.63111581134257,"grid":[{"price_rank":0,"electricity_real_2026_jpy_kwh":4,"electricity_nominal_2036_jpy_kwh":5.375883041604827,"sales_reference_jpy_t":339718.6934397741,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":75262.36258246758,"sales_less_two_inputs_jpy_t":120562.56950363985,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":0,"electricity_real_2026_jpy_kwh":8,"electricity_nominal_2036_jpy_kwh":10.751766083209654,"sales_reference_jpy_t":339718.6934397741,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":150524.72516493517,"sales_less_two_inputs_jpy_t":45300.20692117227,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":0,"electricity_real_2026_jpy_kwh":12,"electricity_nominal_2036_jpy_kwh":16.127649124814482,"sales_reference_jpy_t":339718.6934397741,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":225787.08774740275,"sales_less_two_inputs_jpy_t":-29962.155661295314,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":1,"electricity_real_2026_jpy_kwh":4,"electricity_nominal_2036_jpy_kwh":5.375883041604827,"sales_reference_jpy_t":452958.2579196989,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":75262.36258246758,"sales_less_two_inputs_jpy_t":233802.13398356465,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":1,"electricity_real_2026_jpy_kwh":8,"electricity_nominal_2036_jpy_kwh":10.751766083209654,"sales_reference_jpy_t":452958.2579196989,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":150524.72516493517,"sales_less_two_inputs_jpy_t":158539.77140109707,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":1,"electricity_real_2026_jpy_kwh":12,"electricity_nominal_2036_jpy_kwh":16.127649124814482,"sales_reference_jpy_t":452958.2579196989,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":225787.08774740275,"sales_less_two_inputs_jpy_t":83277.40881862948,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":2,"electricity_real_2026_jpy_kwh":4,"electricity_nominal_2036_jpy_kwh":5.375883041604827,"sales_reference_jpy_t":566197.8223996236,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":75262.36258246758,"sales_less_two_inputs_jpy_t":347041.6984634893,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":2,"electricity_real_2026_jpy_kwh":8,"electricity_nominal_2036_jpy_kwh":10.751766083209654,"sales_reference_jpy_t":566197.8223996236,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":150524.72516493517,"sales_less_two_inputs_jpy_t":271779.33588102175,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":2,"electricity_real_2026_jpy_kwh":12,"electricity_nominal_2036_jpy_kwh":16.127649124814482,"sales_reference_jpy_t":566197.8223996236,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":225787.08774740275,"sales_less_two_inputs_jpy_t":196516.97329855416,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":3,"electricity_real_2026_jpy_kwh":4,"electricity_nominal_2036_jpy_kwh":5.375883041604827,"sales_reference_jpy_t":764367.0602394919,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":75262.36258246758,"sales_less_two_inputs_jpy_t":545210.9363033576,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":3,"electricity_real_2026_jpy_kwh":8,"electricity_nominal_2036_jpy_kwh":10.751766083209654,"sales_reference_jpy_t":764367.0602394919,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":150524.72516493517,"sales_less_two_inputs_jpy_t":469948.57372089004,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":3,"electricity_real_2026_jpy_kwh":12,"electricity_nominal_2036_jpy_kwh":16.127649124814482,"sales_reference_jpy_t":764367.0602394919,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":225787.08774740275,"sales_less_two_inputs_jpy_t":394686.2111384225,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":4,"electricity_real_2026_jpy_kwh":4,"electricity_nominal_2036_jpy_kwh":5.375883041604827,"sales_reference_jpy_t":1047465.9714393035,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":75262.36258246758,"sales_less_two_inputs_jpy_t":828309.8475031692,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":4,"electricity_real_2026_jpy_kwh":8,"electricity_nominal_2036_jpy_kwh":10.751766083209654,"sales_reference_jpy_t":1047465.9714393035,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":150524.72516493517,"sales_less_two_inputs_jpy_t":753047.4849207017,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null},{"price_rank":4,"electricity_real_2026_jpy_kwh":12,"electricity_nominal_2036_jpy_kwh":16.127649124814482,"sales_reference_jpy_t":1047465.9714393035,"alumina_input_cost_jpy_t":143893.76135366666,"electricity_cost_jpy_t":225787.08774740275,"sales_less_two_inputs_jpy_t":677785.1223382341,"other_costs_jpy_t":null,"is_profit":false,"is_owner_earnings":false,"joint_probability":null}],"years_to_target":10.001368925393566,"future_efficiency_estimated":false}}},"fx_quote":{"value":157.804001,"period_end":"2026-10-29"},"construction_price_row":null,"customs_import":null,"customs_coking":null,"copper_forecast_check":null,"nickel_forecast_check":null,"agriculture_reference":null,"energy_reference":null,"market_notes":[],"research":null,"history_check":null,"history":[{"period":"2011-10","value":2181},{"period":"2011-11","value":2080},{"period":"2011-12","value":2022},{"period":"2012-01","value":2144},{"period":"2012-02","value":2208},{"period":"2012-03","value":2184},{"period":"2012-04","value":2050},{"period":"2012-05","value":2008},{"period":"2012-06","value":1890},{"period":"2012-07","value":1876},{"period":"2012-08","value":1845},{"period":"2012-09","value":2064},{"period":"2012-10","value":1974},{"period":"2012-11","value":1949},{"period":"2012-12","value":2087},{"period":"2013-01","value":2038},{"period":"2013-02","value":2054},{"period":"2013-03","value":1910},{"period":"2013-04","value":1862},{"period":"2013-05","value":1832},{"period":"2013-06","value":1815},{"period":"2013-07","value":1770},{"period":"2013-08","value":1818},{"period":"2013-09","value":1761},{"period":"2013-10","value":1815},{"period":"2013-11","value":1748},{"period":"2013-12","value":1740},{"period":"2014-01","value":1727},{"period":"2014-02","value":1695},{"period":"2014-03","value":1705},{"period":"2014-04","value":1811},{"period":"2014-05","value":1751},{"period":"2014-06","value":1839},{"period":"2014-07","value":1948},{"period":"2014-08","value":2030},{"period":"2014-09","value":1990},{"period":"2014-10","value":1946},{"period":"2014-11","value":2056},{"period":"2014-12","value":1909},{"period":"2015-01","value":1815},{"period":"2015-02","value":1818},{"period":"2015-03","value":1774},{"period":"2015-04","value":1819},{"period":"2015-05","value":1804},{"period":"2015-06","value":1688},{"period":"2015-07","value":1640},{"period":"2015-08","value":1548},{"period":"2015-09","value":1590},{"period":"2015-10","value":1516},{"period":"2015-11","value":1468},{"period":"2015-12","value":1497},{"period":"2016-01","value":1481},{"period":"2016-02","value":1531},{"period":"2016-03","value":1531},{"period":"2016-04","value":1571},{"period":"2016-05","value":1551},{"period":"2016-06","value":1594},{"period":"2016-07","value":1629},{"period":"2016-08","value":1639},{"period":"2016-09","value":1592},{"period":"2016-10","value":1666},{"period":"2016-11","value":1737},{"period":"2016-12","value":1728},{"period":"2017-01","value":1791},{"period":"2017-02","value":1861},{"period":"2017-03","value":1901},{"period":"2017-04","value":1921},{"period":"2017-05","value":1913},{"period":"2017-06","value":1885},{"period":"2017-07","value":1903},{"period":"2017-08","value":2030},{"period":"2017-09","value":2096},{"period":"2017-10","value":2131},{"period":"2017-11","value":2097},{"period":"2017-12","value":2080},{"period":"2018-01","value":2210},{"period":"2018-02","value":2182},{"period":"2018-03","value":2069},{"period":"2018-04","value":2255},{"period":"2018-05","value":2300},{"period":"2018-06","value":2238},{"period":"2018-07","value":2082},{"period":"2018-08","value":2052},{"period":"2018-09","value":2026},{"period":"2018-10","value":2030},{"period":"2018-11","value":1939},{"period":"2018-12","value":1920},{"period":"2019-01","value":1854},{"period":"2019-02","value":1863},{"period":"2019-03","value":1871},{"period":"2019-04","value":1845},{"period":"2019-05","value":1781},{"period":"2019-06","value":1756},{"period":"2019-07","value":1797},{"period":"2019-08","value":1741},{"period":"2019-09","value":1754},{"period":"2019-10","value":1726},{"period":"2019-11","value":1775},{"period":"2019-12","value":1771},{"period":"2020-01","value":1773},{"period":"2020-02","value":1688},{"period":"2020-03","value":1611},{"period":"2020-04","value":1460},{"period":"2020-05","value":1466},{"period":"2020-06","value":1569},{"period":"2020-07","value":1644},{"period":"2020-08","value":1737},{"period":"2020-09","value":1744},{"period":"2020-10","value":1806},{"period":"2020-11","value":1935},{"period":"2020-12","value":2015},{"period":"2021-01","value":2004},{"period":"2021-02","value":2079},{"period":"2021-03","value":2190},{"period":"2021-04","value":2319},{"period":"2021-05","value":2434},{"period":"2021-06","value":2447},{"period":"2021-07","value":2498},{"period":"2021-08","value":2603},{"period":"2021-09","value":2835},{"period":"2021-10","value":2934},{"period":"2021-11","value":2636},{"period":"2021-12","value":2696},{"period":"2022-01","value":3006},{"period":"2022-02","value":3246},{"period":"2022-03","value":3498},{"period":"2022-04","value":3244},{"period":"2022-05","value":2830},{"period":"2022-06","value":2563},{"period":"2022-07","value":2408},{"period":"2022-08","value":2431},{"period":"2022-09","value":2225},{"period":"2022-10","value":2256},{"period":"2022-11","value":2351},{"period":"2022-12","value":2402},{"period":"2023-01","value":2502},{"period":"2023-02","value":2416},{"period":"2023-03","value":2296},{"period":"2023-04","value":2343},{"period":"2023-05","value":2269},{"period":"2023-06","value":2185},{"period":"2023-07","value":2160},{"period":"2023-08","value":2137},{"period":"2023-09","value":2185},{"period":"2023-10","value":2192},{"period":"2023-11","value":2202},{"period":"2023-12","value":2182},{"period":"2024-01","value":2193},{"period":"2024-02","value":2179},{"period":"2024-03","value":2226},{"period":"2024-04","value":2506},{"period":"2024-05","value":2565},{"period":"2024-06","value":2498},{"period":"2024-07","value":2349},{"period":"2024-08","value":2344},{"period":"2024-09","value":2450},{"period":"2024-10","value":2596},{"period":"2024-11","value":2582},{"period":"2024-12","value":2541},{"period":"2025-01","value":2573},{"period":"2025-02","value":2658},{"period":"2025-03","value":2658},{"period":"2025-04","value":2372},{"period":"2025-05","value":2449},{"period":"2025-06","value":2526},{"period":"2025-07","value":2606},{"period":"2025-08","value":2597},{"period":"2025-09","value":2653},{"period":"2025-10","value":2793},{"period":"2025-11","value":2819},{"period":"2025-12","value":2876},{"period":"2026-01","value":3142},{"period":"2026-02","value":3065},{"period":"2026-03","value":3373},{"period":"2026-04","value":3600},{"period":"2026-05","value":3666},{"period":"2026-06","value":3439},{"period":"2026-07","value":3161},{"period":"2026-08","value":3251},{"period":"2026-09","value":3283}],"exposures":[{"ticker":"4025","asset_id":"wb_aluminum","name":"多木化学","kind":"text_candidate","direction":"未確認","evidence":"凝集剤の PAC（ポリ塩化アルミニウム）で、会社は国内 30% 超の首位と言う。","evidence_url":"/jp-stock/ai-analysis/?t=4025","updated_at":"2026-11-01T22:46:05+00:00"},{"ticker":"5344","asset_id":"wb_aluminum","name":"MARUWA","kind":"text_candidate","direction":"未確認","evidence":"アルミナや窒化アルミニウムの基板、薄膜回路をのせた基板、半導体向けの部品などをつくる。","evidence_url":"/jp-stock/ai-analysis/?t=5344","updated_at":"2026-11-01T22:46:08+00:00"},{"ticker":"5702","asset_id":"wb_aluminum","name":"大紀アルミニウム工業所","kind":"text_candidate","direction":"未確認","evidence":"大紀アルミニウム工業所","evidence_url":"/jp-stock/ai-analysis/?t=5702","updated_at":"2026-11-01T22:46:09+00:00"},{"ticker":"5703","asset_id":"wb_aluminum","name":"日本軽金属ホールディングス","kind":"text_candidate","direction":"未確認","evidence":"日本軽金属ホールディングスは、アルミニウムをまるごと扱う総合メーカーだ。","evidence_url":"/jp-stock/ai-analysis/?t=5703","updated_at":"2026-11-01T22:46:09+00:00"},{"ticker":"5741","asset_id":"wb_aluminum","name":"ＵＡＣＪ","kind":"text_candidate","direction":"未確認","evidence":"国内は日本軽金属HD、神戸製鋼、三菱アルミニウムと競い合う。","evidence_url":"/jp-stock/ai-analysis/?t=5741","updated_at":"2026-11-01T22:46:09+00:00"},{"ticker":"5801","asset_id":"wb_aluminum","name":"古河電気工業","kind":"text_candidate","direction":"未確認","evidence":"アルミニウムを用いた軽量ハーネス(Alハーネス)の搭載比率を2021年度の4割から2025年度に6割以上へ高め、搭載車種を8社100車種に広げる計画を進めている。","evidence_url":"/jp-stock/ai-analysis/?t=5801","updated_at":"2026-11-01T22:46:09+00:00"},{"ticker":"5851","asset_id":"wb_aluminum","name":"リョービ","kind":"text_candidate","direction":"未確認","evidence":"国内では、アーレスティ（5852）や広島アルミニウム工業など、似た設備を持つ会社が競る。","evidence_url":"/jp-stock/ai-analysis/?t=5851","updated_at":"2026-11-01T22:46:09+00:00"},{"ticker":"5852","asset_id":"wb_aluminum","name":"アーレスティ","kind":"text_candidate","direction":"未確認","evidence":"国内ではリョービ、広島アルミニウム工業、日本軽金属が同じ客を取り合う。","evidence_url":"/jp-stock/ai-analysis/?t=5852","updated_at":"2026-11-01T22:46:09+00:00"},{"ticker":"5858","asset_id":"wb_aluminum","name":"STG","kind":"text_candidate","direction":"未確認","evidence":"STGは、マグネシウムとアルミニウムの精密鋳造を得意とする部品メーカーだ。","evidence_url":"/jp-stock/ai-analysis/?t=5858","updated_at":"2026-11-01T22:46:09+00:00"},{"ticker":"5958","asset_id":"wb_aluminum","name":"三洋工業","kind":"text_candidate","direction":"未確認","evidence":"鋼材・アルミ価格と値上げの浸透","evidence_url":"/jp-stock/ai-analysis/?t=5958","updated_at":"2026-11-01T22:46:09+00:00"},{"ticker":"6264","asset_id":"wb_aluminum","name":"マルマエ","kind":"text_candidate","direction":"未確認","evidence":"2025 年春に超高純度アルミの KM アルミニウムを買い、装置の部材から素材までを持つ二本立てになった。","evidence_url":"/jp-stock/ai-analysis/?t=6264","updated_at":"2026-11-01T22:46:10+00:00"},{"ticker":"7235","asset_id":"wb_aluminum","name":"東京ラヂエーター製造","kind":"text_candidate","direction":"未確認","evidence":"原材料のアルミ価格の上げ下げは、顧客との取り決めで一部を転嫁できる。","evidence_url":"/jp-stock/ai-analysis/?t=7235","updated_at":"2026-11-01T22:46:12+00:00"},{"ticker":"7236","asset_id":"wb_aluminum","name":"株式会社ティラド","kind":"text_candidate","direction":"未確認","evidence":"アルミ価格が高止まりし、スライド条項の転嫁が遅れ続けたら","evidence_url":"/jp-stock/ai-analysis/?t=7236","updated_at":"2026-11-01T22:46:12+00:00"},{"ticker":"7637","asset_id":"wb_aluminum","name":"白銅","kind":"text_candidate","direction":"未確認","evidence":"アルミニウム（板・棒・押出型材）","evidence_url":"/jp-stock/ai-analysis/?t=7637","updated_at":"2026-11-01T22:46:13+00:00"},{"ticker":"7826","asset_id":"wb_aluminum","name":"フルヤ金属","kind":"text_candidate","direction":"未確認","evidence":"残りは半導体向けで、EUV露光のマスクブランクス用ルテニウム合金、BAWフィルタ向けのアルミニウムスカンジウムが育っている。","evidence_url":"/jp-stock/ai-analysis/?t=7826","updated_at":"2026-11-01T22:46:13+00:00"},{"ticker":"8065","asset_id":"wb_aluminum","name":"佐藤商事","kind":"text_candidate","direction":"未確認","evidence":"非鉄金属は、アルミニウム、亜鉛、銅合金などの素材と加工品を、自動車やダイカスト（金属の型鋳造）の業界に売る。","evidence_url":"/jp-stock/ai-analysis/?t=8065","updated_at":"2026-11-01T22:46:14+00:00"}],"exposure_count":16},"macro":{"version":"jp-coking-cif-relative-20261027-r1","as_of":"2026-10-27","target_date":"2036-10-25","jp_cpi":0.03,"jp_short_rate":0.02,"jp_long_rate":0.03,"usd_jpy_terminal":150,"basis":"日本CPI3%、短期2%、長期3%、2036年ドル円150円。"}}