{"schema_version":1,"graphite_detail":{"version":"graphite-detail-20261025-r1","as_of":"2026-10-25","review_due":"2027-02-25","macro_model_version":"price-research-20261025-v4","data_sha256":"5304072c82fccb0807128a297f5b86b9854ddcc0652cc9f60c95b104ce8c0f8c","sources":{"iea_xlsx":{"file":"43bd9338a08ac8399c65471115f30ffc10dca7117e62f03cca86d49224717935.xlsx","url":"https://www.iea.org/data-and-statistics/data-product/critical-minerals-dataset","sha256":"43bd9338a08ac8399c65471115f30ffc10dca7117e62f03cca86d49224717935","published_on":"2026-07-27","scope":"IEA2026公開Excel、全グレード需要/電池グレード需要/国別供給"},"iea_report":{"file":"iea-gcmo-2026.pdf","url":"https://iea.blob.core.windows.net/assets/19c60aa0-ee07-4a20-a138-33c967ac5008/GlobalCriticalMineralsOutlook2026.pdf","sha256":"722c7333e2100b2404f9fb9b25f693ec1670a6cbd54961a0ee45541cecc43db0","published_on":"2026-07","scope":"IEA2026報告書、167・171・359～361ページ"},"tokai_electrode":{"file":"tokai-electrode.html","url":"https://www.tokaicarbon.co.jp/products/graphite/summary/","sha256":"fa8ee15e7addb247dba80d95549a4a859f5a2cec5c205eeae30e79c04242587f","published_on":null,"scope":"東海カーボン黒鉛電極事業の原料と工程（公表日不明、2026年10月閲覧）"},"tokai_anode":{"file":"tokai-anode.html","url":"https://www.tokaicarbon.co.jp/products/nem/summary/","sha256":"e6be85ea4bb6b55f93f2557237c4310f025e0260a6cd5ac3c31bd3a1891507cc","published_on":null,"scope":"東海カーボン負極材の原料と工程（公表日不明、2026年10月閲覧）"},"tokai_event":{"file":"tokai-event.html","url":"https://www.tokaicarbon.co.jp/ir/event.html","sha256":"ff9cd768d4846a883ccd2c62a6d6483ec92d5ebb8b98c60a2787bd1d9be8420f","published_on":"2026-08","scope":"会社IRイベントの半期短信・説明資料へのリンク"},"tokai_statement":{"file":"tokai-2026h1-statement.pdf","url":"https://contents.xj-storage.jp/xcontents/AS04435/600616c3/2375/47fb/9c54/478af60d112c/140120260805509256.pdf","sha256":"c929c906c630d1fd5b64b3c566175110579c8ea156307ed23abce8a83f4125b1","published_on":"2026-08-05","scope":"東海カーボン2026年12月期中間決算短信"},"tokai_presentation":{"file":"tokai-2026h1-presentation.pdf","url":"https://contents.xj-storage.jp/xcontents/AS04435/d01de311/5bcd/4433/ab9f/fd4836a39f6e/140120260806511096.pdf","sha256":"cdd170db5394b7c6bf3643ff6829299b67276c4ec0b701d42bcd2c9dfa31cc34","published_on":"2026-08-06","scope":"東海カーボン2026年12月期中間決算説明資料"},"tokai_half_report":{"file":"tokai-2026h1-securities.pdf","url":"https://contents.xj-storage.jp/xcontents/AS04435/cab03db4/dd8f/4db0/b540/d01d72f4c949/S100YV71.pdf","sha256":"f4bf5145c5b955bd3c8fe8b1ba37475fa5bbc9e27ddfbf828662bfe6e1b36d13","published_on":"2026-08-07","scope":"東海カーボン2026年12月期半期報告書、CF16～17ページ"}},"source_edition":2026,"source_country_basis":"fixed IEA base case: existing and announced projects conditional on readiness; not production guarantees","source_demand_cases":["CPS","STEPS","HIGH"],"needle_asset_id":"pending_petroleum_needle_coke","company_ticker":"5301","company_source_ids":["tokai_electrode","tokai_anode","tokai_statement","tokai_presentation","tokai_half_report"],"company_risk_thesis":"2011年型の「価格だけでなく生産的資産が生む現金」を見る。品質・顧客認証・安定調達が持続的な利益に寄与するかを実績で確かめ、構造改革と資産売却による見かけの改善、維持更新・借入・自己株取得を分ける。","limitations":["IEA全グレード原料段階の数量、天然黒鉛の採掘、電池グレード（天然球状化＋人造負極材）の供給、EV/定置用蓄電池の需要は工程と用途が異なる。三表を足し引きして余剰や不足を作らない。","電池グレードのEV/定置用需要は全ての電池用途ではない。IEA固定base供給と3政策需要は完全に連動した3組の経済シナリオでも、価格の5確率でもない。","人造黒鉛の増加を全てニードルコークス需要に換算しない。原料に低硫黄石油コークスや天然黒鉛もあり、配合・歩留まり・電極向け規格の数量は未確認。","2026年4月の未煆焼ニードルコークス928USD/tは報告書内の到達値で、当月平均でも現在の継続見積値でもない。品質・地域・受渡条件と製品原価への対応は未確認。","会社の黒鉛電極・負極材・全社CFを分ける。負極材の単独売上/利益とIEAの日本の電池グレード供給に対する会社寄与率は未確認。","会社の2025年比較値には企業結合の取得原価配分（PPA）確定による遡及修正が注記されている。売価・数量・その他の増減は1百万円程度の切捨て表示差を保持する。","半期CFの設備取得には成長・維持の内訳がなく、全社の投資CFには証券売却・定期預金移動等が含まれる。営業＋投資CFを再投資後の持続的な株主利益とは断定しない。","中国の新設/輸出条件・代替負極・電炉電極の需給は用途別規格と稼働率に依存する。IEAの国別数量を個社の販売量、原料購入量、2036年利益に自動配賦しない。"],"interpretation_flags":{"needle_coke_current_quote_connected":false,"needle_coke_2036_price":null,"needle_coke_price_probability":null,"needle_coke_2035_demand":null,"all_graphite_market_surplus":null,"battery_grade_market_surplus":null,"battery_grade_to_raw_yield":null,"natural_vs_synthetic_demand_split":null,"country_output_2036":null,"company_owner_earnings":null,"quantity_inflation_applied":false,"source_demand_probabilities_calibrated":false,"automatic_valuation_enabled":false},"quantity":{"source_workbook_sha256":"43bd9338a08ac8399c65471115f30ffc10dca7117e62f03cca86d49224717935","demand_years":[2025,2030,2035,2040,2045,2050],"supply_years":[2025,2030,2035,2040],"policies":{"CPS":"Current Policies scenario","STEPS":"Stated Policies scenario","HIGH":"High Demand Scenario"},"all_grade_raw_demand":{"64":{"sheet":"1 Total demand for key minerals","row":64,"label":"Electric vehicles","historical_2025":2087,"future":{"CPS":{"columns":"DEFGH","values":[3804,4505,3776,2205,1871]},"STEPS":{"columns":"JKLMN","values":[4162,5400,4884,3040,2711]},"HIGH":{"columns":"PQRST","values":[4747,6806,6644,4167,3774]}}},"65":{"sheet":"1 Total demand for key minerals","row":65,"label":"Grid battery storage","historical_2025":404,"future":{"CPS":{"columns":"DEFGH","values":[424,645,743,697,778]},"STEPS":{"columns":"JKLMN","values":[513,772,925,851,976]},"HIGH":{"columns":"PQRST","values":[661,972,1227,1102,1305]}}},"66":{"sheet":"1 Total demand for key minerals","row":66,"label":"Total energy technologies","historical_2025":2491,"future":{"CPS":{"columns":"DEFGH","values":[4227,5150,4519,2902,2649]},"STEPS":{"columns":"JKLMN","values":[4675,6171,5809,3891,3687]},"HIGH":{"columns":"PQRST","values":[5408,7778,7871,5269,5079]}}},"67":{"sheet":"1 Total demand for key minerals","row":67,"label":"Other uses","historical_2025":3287,"future":{"CPS":{"columns":"DEFGH","values":[3906,4478,5009,5493,5961]},"STEPS":{"columns":"JKLMN","values":[3975,4585,5138,5648,6170]},"HIGH":{"columns":"PQRST","values":[4031,4708,5383,5949,6444]}}},"68":{"sheet":"1 Total demand for key minerals","row":68,"label":"Total demand","historical_2025":5779,"future":{"CPS":{"columns":"DEFGH","values":[8133,9628,9529,8395,8610]},"STEPS":{"columns":"JKLMN","values":[8650,10756,10947,9539,9856]},"HIGH":{"columns":"PQRST","values":[9438,12486,13254,11217,11523]}}},"69":{"sheet":"1 Total demand for key minerals","row":69,"label":"Share of energy technologies in total demand ","historical_2025":0.431,"future":{"CPS":{"columns":"DEFGH","values":[0.52,0.535,0.474,0.346,0.308]},"STEPS":{"columns":"JKLMN","values":[0.54,0.574,0.531,0.408,0.374]},"HIGH":{"columns":"PQRST","values":[0.573,0.623,0.594,0.47,0.441]}}}},"battery_grade_energy_demand":{"energy":{"sheet":"3.2 Energy demand by mineral","row":15,"label":"Battery-grade graphite","historical_2025":1462,"future":{"CPS":{"columns":"DEFGH","values":[2917,3675,3295,2606,2166]},"STEPS":{"columns":"JKLMN","values":[3182,4318,4186,3452,3014]},"HIGH":{"columns":"PQRST","values":[3556,5313,5647,4608,4153]}}},"ev":{"sheet":"4.3 EV","row":10,"label":"Battery-grade graphite","historical_2025":1199,"future":{"CPS":{"columns":"DEFGH","values":[2606,3222,2779,1995,1530]},"STEPS":{"columns":"JKLMN","values":[2809,3795,3544,2724,2217]},"HIGH":{"columns":"PQRST","values":[3113,4711,4793,3726,3086]}}},"grid":{"sheet":"4.4 Battery storage","row":10,"label":"Battery-grade graphite","historical_2025":263,"future":{"CPS":{"columns":"DEFGH","values":[311,453,515,611,636]},"STEPS":{"columns":"JKLMN","values":[373,524,642,729,798]},"HIGH":{"columns":"PQRST","values":[444,602,854,882,1067]}}}},"country_supply":{"mining":{"sheet":"2 Total supply for key minerals","title_row":51,"title":"Graphite - Mining (natural)","country_rows":[{"row":52,"name":"China","values":[1432,1239,1277,1337],"name_ja":"中国","shares":[0.8040426726558113,0.559620596205962,0.5329716193656093,0.5434959349593496],"change_2025_2035":-0.10824022346368711},{"row":53,"name":"Madagascar","values":[69.7,170,168,165],"name_ja":"マダガスカル","shares":[0.03913531723750702,0.07678410117434507,0.07011686143572621,0.06707317073170732],"change_2025_2035":1.4103299856527975},{"row":54,"name":"Mozambique","values":[66.6,259,348,368],"name_ja":"モザンビーク","shares":[0.03739472206625491,0.11698283649503162,0.14524207011686144,0.14959349593495935],"change_2025_2035":4.225225225225226},{"row":55,"name":"Tanzania","values":[61.8,263,283,283],"name_ja":"タンザニア","shares":[0.03469960696238068,0.11878952122854562,0.1181135225375626,0.11504065040650406],"change_2025_2035":3.5792880258899675},{"row":56,"name":"Brazil","values":[64.1,98.5,104,83.9],"name_ja":"ブラジル","shares":[0.035991016282987086,0.04448961156278229,0.04340567612687813,0.034105691056910574],"change_2025_2035":0.622464898595944},{"row":57,"name":"Russia","values":[28.2,30.1,50.1,48.8],"name_ja":"ロシア","shares":[0.01583380123526109,0.013595302619692865,0.020909849749582637,0.01983739837398374],"change_2025_2035":0.7765957446808511},{"row":58,"name":"Rest of world","values":[58,154,166,174],"name_ja":"その他の国・地域","shares":[0.03256597417181359,0.06955736224028906,0.06928213689482471,0.07073170731707316],"change_2025_2035":1.8620689655172415}],"total_row":59,"total_values":[1781,2214,2396,2460],"top3_row":60,"top3_shares":[0.881,0.795,0.796,0.808],"columns":["B","C","D","E"],"country_sum_residuals":[-0.599999999999909,-0.40000000000009095,0.09999999999990905,-0.29999999999972715]},"battery_grade":{"sheet":"2 Total supply for key minerals","title_row":51,"title":"Graphite - Battery grade","country_rows":[{"row":52,"name":"China","values":[2139,3026,4014,4039],"name_ja":"中国","shares":[0.943954104148279,0.9016686531585221,0.9056859205776173,0.9041862547571077],"change_2025_2035":0.876577840112202},{"row":53,"name":"Japan","values":[68.5,149,163,165],"name_ja":"日本","shares":[0.030229479258605474,0.04439809296781883,0.03677797833935018,0.036937541974479515],"change_2025_2035":1.3795620437956204},{"row":54,"name":"Indonesia","values":[32,92.7,97.5,103],"name_ja":"インドネシア","shares":[0.01412180052956752,0.027622169249106078,0.021999097472924188,0.023057980747705396],"change_2025_2035":2.046875},{"row":55,"name":"United States","values":[13.1,14.7,15.3,17.1],"name_ja":"米国","shares":[0.005781112091791703,0.0043802145411203815,0.0034521660649819495,0.003828072531900605],"change_2025_2035":0.16793893129770998},{"row":56,"name":"Korea","values":[5.2,10.4,11.1,11.1],"name_ja":"韓国","shares":[0.002294792586054722,0.003098927294398093,0.0025045126353790614,0.0024848891873740764],"change_2025_2035":1.1346153846153846},{"row":57,"name":"Germany","values":[4.8,9.6,10.2,10.2],"name_ja":"ドイツ","shares":[0.002118270079435128,0.0028605482717520858,0.0023014440433212994,0.0022834116856950974],"change_2025_2035":1.125},{"row":58,"name":"Rest of world","values":[3.19,53,121,121],"name_ja":"その他の国・地域","shares":[0.0014077669902912622,0.015792610250297975,0.0273014440433213,0.02708753078128498],"change_2025_2035":36.93103448275862}],"total_row":59,"total_values":[2266,3356,4432,4467],"top3_row":60,"top3_shares":[0.988,0.974,0.964,0.964],"columns":["H","I","J","K"],"country_sum_residuals":[-0.21000000000003638,-0.6000000000003638,0.1000000000003638,-0.5999999999994543]}},"all_grade_note":"Notes: Lithium demand is in lithium (Li) content, not carbonate equivalent (LCE). Demand for magnet rare earth elements covers praseodymium (Pr), neodymium (Nd), terbium (Tb) and dysprosium (Dy). Graphite demand  includes all grades of mined and synthetic graphite. ","report_notes":{"raw_demand_page":359,"country_supply_page":360,"balance_page":361,"battery_grade_supply_scope":"Refined battery-grade supply includes spherical graphite made from natural flake graphite and synthetic anode production."},"needle_price_events":[{"period":"2025","product":"calcined petroleum needle coke","metric":"approximate year-on-year increase","percent_approx":4,"usd_t":null,"market_scope":"report commentary; named-region and grade quote series unconfirmed","report_page":167},{"period":"early-2026 through report information date","product":"needle coke market, calcination scope unstated for this comparison","metric":"increase since conflict onset","percent_greater_than":20,"usd_t":null,"market_scope":"report commentary; not assigned to the uncalcined quote","report_page":167},{"period":"2026-04","product":"uncalcined needle coke","metric":"reported level reached within the month","usd_t":928,"monthly_average":false,"market_scope":"region, grade and delivery basis not stated; not a current quote","report_page":167}],"company":{"ticker":"5301","name":"東海カーボン","version":"tokai-graphite-cash-20261025-r1","kind":"carbon_electrode","as_of":"2026-10-25","review_due":"2026-11-20","period_start":"2026-01-01","period_end":"2026-06-30","unit":"JPY million (as reported)","consolidated":{"previous":{"revenue":158076,"operating_profit":13670,"ordinary_profit":13587,"parent_net_profit":8415,"ebitda":28720},"current":{"revenue":173728,"operating_profit":15102,"ordinary_profit":14845,"parent_net_profit":7235,"ebitda":33353}},"electrode":{"previous":{"external_revenue":18451,"operating_profit":494},"current":{"external_revenue":16878,"operating_profit":792},"source_statement_page":11,"source_presentation_page":10,"reported_revenue_delta":-1572,"revenue_bridge":{"quantity":578,"sales_price":-291,"fx":735,"other":-2594},"reported_operating_delta":298,"operating_bridge":{"quantity":-382,"margin":46,"fx":29,"other":604}},"other_business":{"anode_rental_etc_revenue_current":154,"anode_rental_etc_yoy_percent":-84.2,"standalone_anode_revenue":null,"standalone_anode_profit":null,"source_statement_page":5},"cash":{"source_pages":[16,17],"previous":{"operating":19856,"investing":-23461,"financing":-8027,"fx_effect":-2736,"cash_change":-14370,"opening_cash":65135,"closing_cash":50765,"receivables_change":113,"inventory_change":-1280,"payables_change":-1937,"tangible_purchase":-22426,"intangible_purchase":-812,"investment_security_sale":72,"dividends_paid":-3202,"parent_share_repurchase":0},"current":{"operating":19070,"investing":-15434,"financing":-10143,"fx_effect":1224,"cash_change":-5282,"opening_cash":64327,"closing_cash":59044,"receivables_change":-3474,"inventory_change":-7298,"payables_change":1444,"tangible_purchase":-13793,"intangible_purchase":-634,"investment_security_sale":1642,"dividends_paid":-3202,"parent_share_repurchase":-15002,"depreciation":16014,"goodwill_amortisation":2237}},"interpretation_flags":{"product_price_pass_through_rate":null,"electrode_owner_earnings":null,"group_owner_earnings":null,"electrode_maintenance_capex":null,"battery_anode_current_output":null,"country_supply_allocated_to_company":false,"half_year_annualized":false,"automatic_valuation_enabled":false,"financial_baseline_written":false},"derived":{"electrode_revenue_bridge_residual":0,"electrode_operating_bridge_residual":1,"electrode_reported_delta_minus_endpoint_delta":1,"electrode_share_of_consolidated_revenue_current":0.09715186958924295,"cash":{"previous":{"change":-2,"closing":0,"working_capital_three_rows":-3104,"cash_after_total_investing":-3605,"cash_after_reported_tangible_and_intangible_purchase":-3382},"current":{"change":1,"closing":-1,"working_capital_three_rows":-9328,"cash_after_total_investing":3636,"cash_after_reported_tangible_and_intangible_purchase":4643}},"current_cash_returned_by_buyback_and_dividends":18204,"is_owner_earnings":false},"sources":{"tokai_electrode":{"file":"tokai-electrode.html","url":"https://www.tokaicarbon.co.jp/products/graphite/summary/","sha256":"fa8ee15e7addb247dba80d95549a4a859f5a2cec5c205eeae30e79c04242587f","published_on":null,"scope":"東海カーボン黒鉛電極事業の原料と工程（公表日不明、2026年10月閲覧）"},"tokai_anode":{"file":"tokai-anode.html","url":"https://www.tokaicarbon.co.jp/products/nem/summary/","sha256":"e6be85ea4bb6b55f93f2557237c4310f025e0260a6cd5ac3c31bd3a1891507cc","published_on":null,"scope":"東海カーボン負極材の原料と工程（公表日不明、2026年10月閲覧）"},"tokai_statement":{"file":"tokai-2026h1-statement.pdf","url":"https://contents.xj-storage.jp/xcontents/AS04435/600616c3/2375/47fb/9c54/478af60d112c/140120260805509256.pdf","sha256":"c929c906c630d1fd5b64b3c566175110579c8ea156307ed23abce8a83f4125b1","published_on":"2026-08-05","scope":"東海カーボン2026年12月期中間決算短信"},"tokai_presentation":{"file":"tokai-2026h1-presentation.pdf","url":"https://contents.xj-storage.jp/xcontents/AS04435/d01de311/5bcd/4433/ab9f/fd4836a39f6e/140120260806511096.pdf","sha256":"cdd170db5394b7c6bf3643ff6829299b67276c4ec0b701d42bcd2c9dfa31cc34","published_on":"2026-08-06","scope":"東海カーボン2026年12月期中間決算説明資料"},"tokai_half_report":{"file":"tokai-2026h1-securities.pdf","url":"https://contents.xj-storage.jp/xcontents/AS04435/cab03db4/dd8f/4db0/b540/d01d72f4c949/S100YV71.pdf","sha256":"f4bf5145c5b955bd3c8fe8b1ba37475fa5bbc9e27ddfbf828662bfe6e1b36d13","published_on":"2026-08-07","scope":"東海カーボン2026年12月期半期報告書、CF16～17ページ"}}}},"derived":{"raw":{"64":{"CPS":[2087,3804,4505,3776,2205,1871],"STEPS":[2087,4162,5400,4884,3040,2711],"HIGH":[2087,4747,6806,6644,4167,3774]},"65":{"CPS":[404,424,645,743,697,778],"STEPS":[404,513,772,925,851,976],"HIGH":[404,661,972,1227,1102,1305]},"66":{"CPS":[2491,4227,5150,4519,2902,2649],"STEPS":[2491,4675,6171,5809,3891,3687],"HIGH":[2491,5408,7778,7871,5269,5079]},"67":{"CPS":[3287,3906,4478,5009,5493,5961],"STEPS":[3287,3975,4585,5138,5648,6170],"HIGH":[3287,4031,4708,5383,5949,6444]},"68":{"CPS":[5779,8133,9628,9529,8395,8610],"STEPS":[5779,8650,10756,10947,9539,9856],"HIGH":[5779,9438,12486,13254,11217,11523]},"69":{"CPS":[0.431,0.52,0.535,0.474,0.346,0.308],"STEPS":[0.431,0.54,0.574,0.531,0.408,0.374],"HIGH":[0.431,0.573,0.623,0.594,0.47,0.441]}},"battery":{"energy":{"CPS":[1462,2917,3675,3295,2606,2166],"STEPS":[1462,3182,4318,4186,3452,3014],"HIGH":[1462,3556,5313,5647,4608,4153]},"ev":{"CPS":[1199,2606,3222,2779,1995,1530],"STEPS":[1199,2809,3795,3544,2724,2217],"HIGH":[1199,3113,4711,4793,3726,3086]},"grid":{"CPS":[263,311,453,515,611,636],"STEPS":[263,373,524,642,729,798],"HIGH":[263,444,602,854,882,1067]}},"rounding_residuals":{"CPS":{"raw_energy_parts":[0,1,0,0,0,0],"raw_total_parts":[-1,0,0,-1,0,0],"battery_parts":[0,0,0,-1,0,0]},"STEPS":{"raw_energy_parts":[0,0,1,0,0,0],"raw_total_parts":[-1,0,0,0,0,1],"battery_parts":[0,0,1,0,1,1]},"HIGH":{"raw_energy_parts":[0,0,0,0,0,0],"raw_total_parts":[-1,1,0,0,1,0],"battery_parts":[0,1,0,0,0,0]}},"iea_unique_demand_cells":144,"iea_unique_country_supply_cells":72,"iea_total_unique_cells":216,"natural_mining_china_share_2025":0.8040426726558113,"natural_mining_china_share_2035":0.5329716193656093,"battery_grade_china_share_2025":0.943954104148279,"battery_grade_china_share_2035":0.9056859205776173,"inferred_needle_coke_input_from_synthetic_graphite":null,"year_2036":null},"company":{"ticker":"5301","name":"東海カーボン","version":"tokai-graphite-cash-20261025-r1","kind":"carbon_electrode","as_of":"2026-10-25","review_due":"2026-11-20","period_start":"2026-01-01","period_end":"2026-06-30","unit":"JPY million (as reported)","consolidated":{"previous":{"revenue":158076,"operating_profit":13670,"ordinary_profit":13587,"parent_net_profit":8415,"ebitda":28720},"current":{"revenue":173728,"operating_profit":15102,"ordinary_profit":14845,"parent_net_profit":7235,"ebitda":33353}},"electrode":{"previous":{"external_revenue":18451,"operating_profit":494},"current":{"external_revenue":16878,"operating_profit":792},"source_statement_page":11,"source_presentation_page":10,"reported_revenue_delta":-1572,"revenue_bridge":{"quantity":578,"sales_price":-291,"fx":735,"other":-2594},"reported_operating_delta":298,"operating_bridge":{"quantity":-382,"margin":46,"fx":29,"other":604}},"other_business":{"anode_rental_etc_revenue_current":154,"anode_rental_etc_yoy_percent":-84.2,"standalone_anode_revenue":null,"standalone_anode_profit":null,"source_statement_page":5},"cash":{"source_pages":[16,17],"previous":{"operating":19856,"investing":-23461,"financing":-8027,"fx_effect":-2736,"cash_change":-14370,"opening_cash":65135,"closing_cash":50765,"receivables_change":113,"inventory_change":-1280,"payables_change":-1937,"tangible_purchase":-22426,"intangible_purchase":-812,"investment_security_sale":72,"dividends_paid":-3202,"parent_share_repurchase":0},"current":{"operating":19070,"investing":-15434,"financing":-10143,"fx_effect":1224,"cash_change":-5282,"opening_cash":64327,"closing_cash":59044,"receivables_change":-3474,"inventory_change":-7298,"payables_change":1444,"tangible_purchase":-13793,"intangible_purchase":-634,"investment_security_sale":1642,"dividends_paid":-3202,"parent_share_repurchase":-15002,"depreciation":16014,"goodwill_amortisation":2237}},"interpretation_flags":{"product_price_pass_through_rate":null,"electrode_owner_earnings":null,"group_owner_earnings":null,"electrode_maintenance_capex":null,"battery_anode_current_output":null,"country_supply_allocated_to_company":false,"half_year_annualized":false,"automatic_valuation_enabled":false,"financial_baseline_written":false},"derived":{"electrode_revenue_bridge_residual":0,"electrode_operating_bridge_residual":1,"electrode_reported_delta_minus_endpoint_delta":1,"electrode_share_of_consolidated_revenue_current":0.09715186958924295,"cash":{"previous":{"change":-2,"closing":0,"working_capital_three_rows":-3104,"cash_after_total_investing":-3605,"cash_after_reported_tangible_and_intangible_purchase":-3382},"current":{"change":1,"closing":-1,"working_capital_three_rows":-9328,"cash_after_total_investing":3636,"cash_after_reported_tangible_and_intangible_purchase":4643}},"current_cash_returned_by_buyback_and_dividends":18204,"is_owner_earnings":false},"sources":{"tokai_electrode":{"file":"tokai-electrode.html","url":"https://www.tokaicarbon.co.jp/products/graphite/summary/","sha256":"fa8ee15e7addb247dba80d95549a4a859f5a2cec5c205eeae30e79c04242587f","published_on":null,"scope":"東海カーボン黒鉛電極事業の原料と工程（公表日不明、2026年10月閲覧）"},"tokai_anode":{"file":"tokai-anode.html","url":"https://www.tokaicarbon.co.jp/products/nem/summary/","sha256":"e6be85ea4bb6b55f93f2557237c4310f025e0260a6cd5ac3c31bd3a1891507cc","published_on":null,"scope":"東海カーボン負極材の原料と工程（公表日不明、2026年10月閲覧）"},"tokai_statement":{"file":"tokai-2026h1-statement.pdf","url":"https://contents.xj-storage.jp/xcontents/AS04435/600616c3/2375/47fb/9c54/478af60d112c/140120260805509256.pdf","sha256":"c929c906c630d1fd5b64b3c566175110579c8ea156307ed23abce8a83f4125b1","published_on":"2026-08-05","scope":"東海カーボン2026年12月期中間決算短信"},"tokai_presentation":{"file":"tokai-2026h1-presentation.pdf","url":"https://contents.xj-storage.jp/xcontents/AS04435/d01de311/5bcd/4433/ab9f/fd4836a39f6e/140120260806511096.pdf","sha256":"cdd170db5394b7c6bf3643ff6829299b67276c4ec0b701d42bcd2c9dfa31cc34","published_on":"2026-08-06","scope":"東海カーボン2026年12月期中間決算説明資料"},"tokai_half_report":{"file":"tokai-2026h1-securities.pdf","url":"https://contents.xj-storage.jp/xcontents/AS04435/cab03db4/dd8f/4db0/b540/d01d72f4c949/S100YV71.pdf","sha256":"f4bf5145c5b955bd3c8fe8b1ba37475fa5bbc9e27ddfbf828662bfe6e1b36d13","published_on":"2026-08-07","scope":"東海カーボン2026年12月期半期報告書、CF16～17ページ"}}},"macro":{"version":"price-research-20261025-v4","as_of":"2026-10-25","target_date":"2036-10-25","jp_cpi":0.03,"jp_short_rate":0.02,"jp_long_rate":0.03,"usd_jpy_terminal":150},"payload_sha":"2f7914d5052b5f61c462adffe056106199c79473b842f325bcc14b6c25dc7274","stored_at":"2026-10-25T14:45:03+00:00","new_country_source_available":false,"company_needs_review":false,"new_matching_quote_available":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。"}}