{"schema_version":1,"lynas_jare":{"schema_version":1,"version":"lynas-jare-20261027-r1","as_of":"2026-10-27","review_due":"2026-11-05","issuer_ticker":"2768","issuer_name":"双日","producer":"Lynas Rare Earths","production_location":"マレーシア・Lynas Malaysiaの分離・精製","ore_origin":"主に豪州Mt Weld由来。マレーシアの採掘量を意味しない。","sources":{"q3":{"file":"lynas-q3fy26.pdf","url":"https://announcements.asx.com.au/asxpdf/20260421/pdf/06ypfwgh3p6xmg.pdf","sha256":"f7e8a46186b775571fccd2cecf9fd32a0d27ab4def5dd1829b0945d3cfa6432b","document_date":"2026-04-21","pages":8,"evidence_page":5},"q4":{"file":"lynas-q4fy26.pdf","url":"https://wcsecure.weblink.com.au/pdf/LYC/03113064.pdf","sha256":"a50da07df15092dbdf2b16a6a7ca7fa340f7f72cbdeedf3fead758aba61b5b9a","document_date":"2026-07-22","pages":6,"evidence_page":4},"fy26":{"file":"lynas-fy26-results.pdf","url":"https://announcements.asx.com.au/asxpdf/20260826/pdf/0737tbnynjls6y.pdf","sha256":"a52f1f5eb3cd29aed9e9178601d1df084f68df82e41a9867a952d5f5239f4358","document_date":"2026-08-26","pages":4,"evidence_page":3},"sojitz":{"file":"sojitz-jp.html","url":"https://www.sojitz.com/jp/news/article/20260313.html","sha256":"e67cafb1ce43d9a03a4e454913c0b297e72565b5338a1e2181b2f81a0c4a9b37","document_date":"2026-03-13","pages":null,"evidence_page":null}},"quarterly_combined_dy_tb_oxide_t":[{"period":"Q1 FY26","period_end":"2025-09-30","value":9,"source_id":"q3"},{"period":"Q2 FY26","period_end":"2025-12-31","value":26,"source_id":"q3"},{"period":"Q3 FY26","period_end":"2026-03-31","value":8,"source_id":"q3"},{"period":"Q4 FY26","period_end":"2026-06-30","value":19,"source_id":"q4"}],"production_scope":"ready for sale production volume Dy & Tb。2酸化物の合計で、各元素の内訳・金属含有量・販売量ではない。Q3からQ4への増加には繰延仕掛品の処理と回収率改善が含まれる。","jare":{"lynas_firm_hre_offtake_fraction":0.5,"lynas_max_hre_available_for_japan_fraction":0.75,"sojitz_jp_max_hre_fraction":0.75,"sojitz_previous_dy_tb_priority_fraction":0.65,"sojitz_first_import_month":"2025-10","ndpr_firm_offtake_t_per_year":5000,"ndpr_floor_usd_kg":110,"ndpr_additional_available_t_per_year_ceiling":7200,"ndpr_upside_threshold_usd_kg":150,"ndpr_upside_sharing_cap_usd_year":10000000,"contract_scope_note":"Lynas開示は中重希土類酸化物全体の50%確定引取と最大75%の日本向け供給可能枠。双日日本語開示も「最大75%」。実際の日本着荷・Dy/Tb単独の引取数量・双日の単独持分利益ではない。NdPrの110 USD/kg下限はNdPr契約の条件であり、Dy/Tbや中国CNY参考価格の下限ではない。"},"lynas_fy26":{"sales_revenue_aud_m":977.9,"net_profit_after_tax_aud_m":222.4,"cash_and_short_deposits_2025_aud_m":166.5,"cash_and_short_deposits_2026_aud_m":1209.1,"institutional_placement_aud_m":750,"retail_share_purchase_plan_approx_aud_m":182,"hre_expansion_old_estimate_aud_m":180,"hre_expansion_new_estimate_aud_m":294,"hre_expansion_estimate_scope":"2025年10月発表額と2026年7月改定額。後者は予備費を含む建設費見積り。支払済み現金・通常の維持投資・Dy/Tb専用費ではない。","equity_and_cash_scope":"期末現金には増資調達資金が含まれる。現金残高増を営業・投資後の株主利益とみなさない。"},"interpretation_flags":{"dy_and_tb_individual_tonnage":null,"malaysia_total_country_output":null,"japan_actual_import_volume":null,"jare_contract_is_dy_tb_price_floor":false,"sojitz_segment_profit_sensitivity":null,"sojitz_owner_earnings":null,"fy26_lynas_cash_balance_is_owner_earnings":false,"fy26_quarters_are_2036_run_rate":false,"automatic_valuation_enabled":false},"derived":{"fy26_combined_dy_tb_oxide_production_t":62,"q4_vs_q3_fraction":1.375,"hre_expansion_cost_estimate_increase_aud_m":114,"hre_expansion_cost_estimate_increase_fraction":0.6333333333333333,"fy26_cash_balance_increase_aud_m":1042.6,"equity_raise_approx_aud_m":932,"fy26_dy_tb_annualized_2036_t":null,"japan_actual_delivery_t":null,"sojitz_2036_owner_cash_from_contract":null},"owner_cash_lens":"価格高騰や年末現金の増加を株主に残る現金へ直結しない。Lynasの増設費見積り、増資、操業・顧客認証・維持更新費を確認し、双日はJARE持分、仕入・販売の価格条件、運転資金、資本配分を別途照合する。","calculator_sha256":"5de92f5a821443ce56ef08633d0506d1b08fc09c944d394241aa1213eb612b1f","payload_sha256":"8a0d697e04b1979c1bf502b76e7493894825323625cf753cd8fe714e5549a9e2","stored_at":"2026-10-26T18:18:20+00:00","publication_watch":{"analysis_changed_automatically":false,"baseline_headline_id":"61334860","baseline_report_url":"https://wcsecure.weblink.com.au/clients/lynascorp/headline.aspx?headlineid=61334860","headlines":[{"date_ms":1793221955000,"file_size":312910,"headline_id":"61352172","pages":8,"published_utc":"2026-10-28T21:12:35+00:00","title":"Quarterly Activities Report","url":"https://wcsecure.weblink.com.au/clients/lynascorp/headline.aspx?headlineid=61352172"},{"date_ms":1792357739000,"file_size":140174,"headline_id":"61349784","pages":1,"published_utc":"2026-10-18T21:08:59+00:00","title":"Date for Quarterly Report and Briefing","url":"https://wcsecure.weblink.com.au/clients/lynascorp/headline.aspx?headlineid=61349784"},{"date_ms":1784674012000,"file_size":270075,"headline_id":"61334860","pages":6,"published_utc":"2026-07-21T22:46:52+00:00","title":"Quarterly Activities Report","url":"https://wcsecure.weblink.com.au/clients/lynascorp/headline.aspx?headlineid=61334860"},{"date_ms":1776725394000,"file_size":279074,"headline_id":"61321239","pages":8,"published_utc":"2026-04-20T22:49:54+00:00","title":"Quarterly Activities Report","url":"https://wcsecure.weblink.com.au/clients/lynascorp/headline.aspx?headlineid=61321239"},{"date_ms":1768944917000,"file_size":264733,"headline_id":"61307803","pages":6,"published_utc":"2026-01-20T21:35:17+00:00","title":"Quarterly Activities Report","url":"https://wcsecure.weblink.com.au/clients/lynascorp/headline.aspx?headlineid=61307803"}],"new_quarterly_reports":[{"date_ms":1793221955000,"file_size":312910,"headline_id":"61352172","pages":8,"published_utc":"2026-10-28T21:12:35+00:00","title":"Quarterly Activities Report","url":"https://wcsecure.weblink.com.au/clients/lynascorp/headline.aspx?headlineid=61352172"}],"new_report_available":true,"newer_announcements":[{"date_ms":1793221955000,"file_size":312910,"headline_id":"61352172","pages":8,"published_utc":"2026-10-28T21:12:35+00:00","title":"Quarterly Activities Report","url":"https://wcsecure.weblink.com.au/clients/lynascorp/headline.aspx?headlineid=61352172"},{"date_ms":1792357739000,"file_size":140174,"headline_id":"61349784","pages":1,"published_utc":"2026-10-18T21:08:59+00:00","title":"Date for Quarterly Report and Briefing","url":"https://wcsecure.weblink.com.au/clients/lynascorp/headline.aspx?headlineid=61349784"}],"price_changed_automatically":false,"source_raw_sha256":"9817855354d4f6d86625200616cc315b353de37e6c09f8a06c589aeede9ea15a","source_url":"https://wcsecure.weblink.com.au/Clients/lynascorp/HeadlineJsonP.aspx?hdGroup=3&numberHdPerPage=20&pageNumber=1&year=0&search=","unclassified_quarterly_headlines":[],"payload_sha256":"d9c4db17b65c5467d6f8ba5f69438380dd7d3d8e8d2c35297f242678e9b7e64f","checked_at":"2026-11-01T22:45:36+00:00","last_run":{"status":"ok","finished_at":"2026-11-01T22:45:36+00:00","message":"new_report=true"},"check_overdue":false,"needs_review":true},"needs_review":true},"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。"}}