{"schema_version":1,"company_price_basis_audit":{"schema_version":1,"version":"company-price-basis-audit-20261027-r1","ticker":"4063","name":"信越化学工業","mapping_reviewed_on":"2026-10-27","review_due":"2026-11-20","mapping_sha256":"bdab6383dbd94ea9be777e56df9265861623cd8efeaebffc4cc254f71266cfa7","input_sha256":"cb0960bab4c4ac938163598d9b6da8eb33e6e16df26f00a6901ad3d5a78bbb47","output_sha256":"46c75b0a0d2a3e6edb8c4824c1d70711cebf581e398392b304a19857e5f7af42","report":{"as_of":"2026-10-18","horizon_fy":"2036/03","segment_id":"func","segment_price_unit":"1トンあたりの平均単価（万円、名目）","now_fy":"2026/03","now_segment_price":377.7,"nominal_as_explicitly_stated":true,"common_cpi_3pct_as_explicitly_stated":true,"fx_150_as_explicitly_stated":null,"rows":[{"case_key":"bull","probability_as_reported":0.12,"segment_price":530,"note":"営業利益率27%","price_pointer":"/horizons/y10/scenarios/0/segments/2/price","note_pointer":"/horizons/y10/scenarios/0/segments/2/note"},{"case_key":"mild_bull","probability_as_reported":0.23,"segment_price":515,"note":"営業利益率25%","price_pointer":"/horizons/y10/scenarios/1/segments/2/price","note_pointer":"/horizons/y10/scenarios/1/segments/2/note"},{"case_key":"base","probability_as_reported":0.32,"segment_price":505,"note":"実質年2%強、営業利益率22%","price_pointer":"/horizons/y10/scenarios/2/segments/2/price","note_pointer":"/horizons/y10/scenarios/2/segments/2/note"},{"case_key":"mild_bear","probability_as_reported":0.21,"segment_price":470,"note":"営業利益率17%","price_pointer":"/horizons/y10/scenarios/3/segments/2/price","note_pointer":"/horizons/y10/scenarios/3/segments/2/note"},{"case_key":"bear","probability_as_reported":0.12,"segment_price":430,"note":"営業利益率0%","price_pointer":"/horizons/y10/scenarios/4/segments/2/price","note_pointer":"/horizons/y10/scenarios/4/segments/2/note"}]},"related_prices":[{"asset_id":"acrei_ndpr_oxide_cn_cny_kg","name":"NdPr酸化物（中国協会参考・中点）","unit":"CNY/kg","basis":"ACREI国内参考・純度≥99%、Nd₂O₃ 75%・CNY/kg・税/受渡条件未記載・レンジ単純中点","status":"reference","source_url":"https://www.ac-rei.org.cn/","forecast_model_version":"rare-earth-reference-20261025-r1","forecast_target_date":"2036-10-25","forecast_input_hash":"3a8616c118b33f499ad2c519424a011d154d8fa75db47614feb528dbff82e453"},{"asset_id":"acrei_dy_oxide_cn_cny_kg","name":"酸化ジスプロシウム（中国協会参考・中点）","unit":"CNY/kg","basis":"ACREI国内参考・純度≥99%・CNY/kg・税/受渡条件未記載・レンジ単純中点","status":"reference","source_url":"https://www.ac-rei.org.cn/","forecast_model_version":"rare-earth-reference-20261025-r1","forecast_target_date":"2036-10-25","forecast_input_hash":"7926a361add8166d86e22ea8e6026796eacf6d30d7ab9ea106e28e64b2ac2bfc"}],"basis_judgment":"AI側は機能材料セグメントの製品群をまとめた名目販売単価。中国協会のNdPr/Dy酸化物のCNY/kg参考価格は原料側・特定品位で、価格差を直接利益へ換算できない。","owner_cash_question":"磁石製品の売価・配合削減・転嫁/在庫と、能力維持に必要な設備更新費を分け、全社CFや自己株取得額を磁石事業単独のオーナー利益としない。","compatibility":{"status":"requires_review","selected_price_fields_match_input_output":true,"entire_report_input_output_identical":null,"segment_price_equals_raw_commodity":false,"scenario_probabilities_interchangeable":false,"numeric_price_difference_computed":false,"company_cash_sensitivity_computed":false,"automatic_valuation_enabled":false},"payload_sha256":"68eef0ce538a261c14e290d8b6ca2bc0605e6fedea19a0766d068ae30bdef903","checked_at":"2026-11-02T17:13:14+00:00","last_run":{"status":"ok","finished_at":"2026-11-02T17:13:14+00:00","message":""},"check_overdue":false,"research_dependency_changed":false,"needs_review":false},"automatic_valuation_enabled":false,"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。"}}