{"schema_version":1,"ticker":"2801","links":[{"ticker":"2801","asset_id":"fut_soybean","name":"キッコーマン","kind":"text_candidate","direction":"未確認","evidence":"前は値上げ疲れ・PB シフトを理由に物価より抑えていた（10 年 1.20 倍）が、国内しょうゆはキッコーマンが約 3 割の首位で、2022〜25 年の値上げも数量を大きく落とさずに通っており、原材料（大豆・小麦）と人件費が物価並みに上がる中で価格だけ抑えると利益率は保てない（利益率を据え置いたのと矛盾する）ため、中立は物価並み（10 年 1.34 倍）に直した。","evidence_url":"/jp-stock/ai-analysis/?t=2801","updated_at":"2026-11-01T22:46:02+00:00"},{"ticker":"2801","asset_id":"fut_wheat","name":"キッコーマン","kind":"text_candidate","direction":"未確認","evidence":"前は値上げ疲れ・PB シフトを理由に物価より抑えていた（10 年 1.20 倍）が、国内しょうゆはキッコーマンが約 3 割の首位で、2022〜25 年の値上げも数量を大きく落とさずに通っており、原材料（大豆・小麦）と人件費が物価並みに上がる中で価格だけ抑えると利益率は保てない（利益率を据え置いたのと矛盾する）ため、中立は物価並み（10 年 1.34 倍）に直した。","evidence_url":"/jp-stock/ai-analysis/?t=2801","updated_at":"2026-11-01T22:46:02+00:00"}],"assets":[{"id":"fut_soybean","name":"大豆（先物）","category":"食品・農林水産","unit":"US cents/bushel","currency":"USD","frequency":"daily","max_age_days":7,"basis":"Yahoo Finance continuous front futures: ZS=F","profile":"food","source_url":"https://finance.yahoo.com/quote/ZS=F/","note":"既存kabufu取得DBの期近つなぎ先物終値。現物価格・2036年限月の先物価格ではない。限月交代・ベーシス・調達条件で差が出る。負値は別途検証対象。","status":"active","quote":{"asset_id":"fut_soybean","period":"2026-10-30","period_end":"2026-10-30","value":1222.25,"fetched_at":"2026-11-02T15:13:05+00:00","source":"https://finance.yahoo.com/quote/ZS=F/","source_hash":"fa060b07540300cf4e29bce8ff03e9d09d36aeac0a841b2b382c9adb24c27bba"},"age_days":4,"acrei_reference_quote":null,"freshness":"fresh","publication_check":null,"forecast":{"id":"fut_soybean@price-research-20261025-v4","asset_id":"fut_soybean","model_version":"price-research-20261025-v4","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2027-01-25","reference_value":1167.656374501992,"reference_period":"2026-10-23","reference_method":"直近観測から12か月の有効観測の算術平均","input_hash":"07259745b0c4f247aa92d1efd086b0197364c6096089794d0b927b4fd71f3653","created_at":"2026-10-24T16:41:35+00:00","reference_period_end":null,"reference_lag_days_at_analysis":null,"reference_anchor_year_mismatch":false,"scenarios":[{"forecast_id":"fut_soybean@price-research-20261025-v4","rank":0,"label":"低価格","weight":0.1,"target_price":1098.896594039541,"real_growth":-0.035,"nominal_growth":-0.00605,"explanation":"豊作と生産性改善が継続","change_from_current":-0.10092322025809697,"annual_from_current":-0.010606846492194122,"jpy_target":1648.3448910593115,"cpi_only_target_price":1569.2960255267585,"relative_to_cpi":-0.2997518784445533,"real_jpy_target":1226.4737743008948},{"forecast_id":"fut_soybean@price-research-20261025-v4","rank":1,"label":"やや低価格","weight":0.2,"target_price":1349.143652742736,"real_growth":-0.015,"nominal_growth":0.014550000000000063,"explanation":"収量改善が需要増を上回る","change_from_current":0.10381971997769357,"annual_from_current":0.009949878519422972,"jpy_target":2023.715479114104,"cpi_only_target_price":1569.2960255267585,"relative_to_cpi":-0.14028734490047845,"real_jpy_target":1505.7734429504833},{"forecast_id":"fut_soybean@price-research-20261025-v4","rank":2,"label":"中立","weight":0.4,"target_price":1569.2960255267585,"real_growth":0,"nominal_growth":0.030000000000000027,"explanation":"生産性と人口需要が均衡","change_from_current":0.28394029496973494,"annual_from_current":0.025368099995771054,"jpy_target":2353.944038290138,"cpi_only_target_price":1569.2960255267585,"relative_to_cpi":0,"real_jpy_target":1751.4845617529882},{"forecast_id":"fut_soybean@price-research-20261025-v4","rank":3,"label":"やや高価格","weight":0.2,"target_price":2008.8994919104132,"real_growth":0.025,"nominal_growth":0.055749999999999966,"explanation":"気候・肥料コストが上昇","change_from_current":0.643607684115699,"annual_from_current":0.051066401029291164,"jpy_target":3013.3492378656197,"cpi_only_target_price":1569.2960255267585,"relative_to_cpi":0.28012781478631155,"real_jpy_target":2242.1241046688133},{"forecast_id":"fut_soybean@price-research-20261025-v4","rank":4,"label":"高価格","weight":0.1,"target_price":2680.7807856313116,"real_growth":0.055,"nominal_growth":0.0866499999999999,"explanation":"不作・輸出制約・物流費が重なる","change_from_current":1.1933162492381357,"annual_from_current":0.08190640269061955,"jpy_target":4021.171178446967,"cpi_only_target_price":1569.2960255267585,"relative_to_cpi":0.7082696585123038,"real_jpy_target":2992.007934195349}],"expected_price":1677.2947771084187,"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":"収量改善・代替・作付け増が価格を抑え、気候・水・肥料・物流制約が押し上げる。農産物価格は加工食品の店頭価格や食品会社の原価そのものではない。","sources":["https://www.worldbank.org/en/research/commodity-markets"],"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":"未校正・共通プロファイルの初期研究。個別需給モデル/バックテスト未完了","resource_model":null},"fx_quote":{"value":157.804001,"period_end":"2026-10-29"}},{"id":"fut_wheat","name":"小麦（先物）","category":"食品・農林水産","unit":"US cents/bushel","currency":"USD","frequency":"daily","max_age_days":7,"basis":"Yahoo Finance continuous front futures: ZW=F","profile":"food","source_url":"https://finance.yahoo.com/quote/ZW=F/","note":"既存kabufu取得DBの期近つなぎ先物終値。現物価格・2036年限月の先物価格ではない。限月交代・ベーシス・調達条件で差が出る。負値は別途検証対象。","status":"active","quote":{"asset_id":"fut_wheat","period":"2026-10-30","period_end":"2026-10-30","value":603.5,"fetched_at":"2026-11-02T15:13:05+00:00","source":"https://finance.yahoo.com/quote/ZW=F/","source_hash":"30c1c465e10b2815f88d8748b3f6e745ad0c391ee66a906a4c1e04ebb4c6a34e"},"age_days":4,"acrei_reference_quote":null,"freshness":"fresh","publication_check":null,"forecast":{"id":"fut_wheat@price-research-20261025-v4","asset_id":"fut_wheat","model_version":"price-research-20261025-v4","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2027-01-25","reference_value":604.8177290836653,"reference_period":"2026-10-23","reference_method":"直近観測から12か月の有効観測の算術平均","input_hash":"aa9d8caba744391e8597f450e684511d2af22bcf63eb539ee74078353561248f","created_at":"2026-10-24T16:41:35+00:00","reference_period_end":null,"reference_lag_days_at_analysis":null,"reference_anchor_year_mismatch":false,"scenarios":[{"forecast_id":"fut_wheat@price-research-20261025-v4","rank":0,"label":"低価格","weight":0.1,"target_price":569.2018277108594,"real_growth":-0.035,"nominal_growth":-0.00605,"explanation":"豊作と生産性改善が継続","change_from_current":-0.05683209989915583,"annual_from_current":-0.005847580563283827,"jpy_target":853.8027415662892,"cpi_only_target_price":812.8573432607047,"relative_to_cpi":-0.2997518784445533,"real_jpy_target":635.2837180114016},{"forecast_id":"fut_wheat@price-research-20261025-v4","rank":1,"label":"やや低価格","weight":0.2,"target_price":698.8237447918036,"real_growth":-0.015,"nominal_growth":0.014550000000000063,"explanation":"収量改善が需要増を上回る","change_from_current":0.15795152409578073,"annual_from_current":0.014808028214216451,"jpy_target":1048.2356171877054,"cpi_only_target_price":812.8573432607047,"relative_to_cpi":-0.14028734490047845,"real_jpy_target":779.9541835826715},{"forecast_id":"fut_wheat@price-research-20261025-v4","rank":2,"label":"中立","weight":0.4,"target_price":812.8573432607047,"real_growth":0,"nominal_growth":0.030000000000000027,"explanation":"生産性と人口需要が均衡","change_from_current":0.3469052912356334,"annual_from_current":0.03030041577499354,"jpy_target":1219.2860148910572,"cpi_only_target_price":812.8573432607047,"relative_to_cpi":0,"real_jpy_target":907.226593625498},{"forecast_id":"fut_wheat@price-research-20261025-v4","rank":3,"label":"やや高価格","weight":0.2,"target_price":1040.5612945613327,"real_growth":0.025,"nominal_growth":0.055749999999999966,"explanation":"気候・肥料コストが上昇","change_from_current":0.7242109271935919,"annual_from_current":0.05612233303539593,"jpy_target":1560.8419418419992,"cpi_only_target_price":812.8573432607047,"relative_to_cpi":0.28012781478631155,"real_jpy_target":1161.365996813838},{"forecast_id":"fut_wheat@price-research-20261025-v4","rank":4,"label":"高価格","weight":0.1,"target_price":1388.5795361911828,"real_growth":0.055,"nominal_growth":0.0866499999999999,"explanation":"不作・輸出制約・物流費が重なる","change_from_current":1.3008774419075109,"annual_from_current":0.0871106839839959,"jpy_target":2082.8693042867744,"cpi_only_target_price":812.8573432607047,"relative_to_cpi":0.7082696585123041,"real_jpy_target":1549.7876632859104}],"expected_price":868.7980815651133,"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":"収量改善・代替・作付け増が価格を抑え、気候・水・肥料・物流制約が押し上げる。農産物価格は加工食品の店頭価格や食品会社の原価そのものではない。","sources":["https://www.worldbank.org/en/research/commodity-markets"],"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":"未校正・共通プロファイルの初期研究。個別需給モデル/バックテスト未完了","resource_model":null},"fx_quote":{"value":157.804001,"period_end":"2026-10-29"}},{"id":"wb_soybeans","name":"大豆","category":"食品・農林水産","unit":"$/mt","currency":"USD","frequency":"monthly","max_age_days":100,"basis":"World Bank Pink Sheet: Soybeans","profile":"food","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_soybeans","period":"2026-09","period_end":"2026-09-30","value":524,"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_soybeans@agri-real-anchor-20261025-r3","asset_id":"wb_soybeans","model_version":"agri-real-anchor-20261025-r3","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2026-11-25","reference_value":460.9166666666667,"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":"19bf8e0127a91692d099a37f2b9c60d5ab674ec92d8db4da81f8fe98844dbc5d","created_at":"2026-10-25T01:29:18+00:00","reference_period_end":null,"reference_lag_days_at_analysis":null,"reference_anchor_year_mismatch":false,"scenarios":[{"forecast_id":"wb_soybeans@agri-real-anchor-20261025-r3","rank":0,"label":"低価格","weight":0.1,"target_price":440.7441888066048,"real_growth":-0.033460828644431895,"nominal_growth":-0.004464653503764904,"explanation":"生産性改善・良好な作柄と代替が基準見通しを上回り、実質価格が下振れる追加ストレス。","change_from_current":-0.158885135865258,"annual_from_current":-0.01719353981032612,"jpy_target":66111.62832099073,"cpi_only_target_price":619.4585229815896,"relative_to_cpi":-0.28850088834809073,"real_jpy_target":49191.26983183388},{"forecast_id":"wb_soybeans@agri-real-anchor-20261025-r3","rank":1,"label":"やや低価格","weight":0.2,"target_price":541.1129928302249,"real_growth":-0.01342892871996415,"nominal_growth":0.016168203418436944,"explanation":"供給・再利用・需要調整が比較的順調で、実質価格が基準をやや下回る追加ストレス。","change_from_current":0.032658383263788116,"annual_from_current":0.0032263327854473722,"jpy_target":81166.94892453373,"cpi_only_target_price":619.4585229815896,"relative_to_cpi":-0.12647421456770092,"real_jpy_target":60393.38899032558},{"forecast_id":"wb_soybeans@agri-real-anchor-20261025-r3","rank":2,"label":"中立","weight":0.4,"target_price":629.4114546535147,"real_growth":0.0015949962233865467,"nominal_growth":0.03164284611008816,"explanation":"公表された実質価格の変化率を参照し、2035年の実質水準を2036年へ維持する仮説。","change_from_current":0.20116689819373046,"annual_from_current":0.018541910438138798,"jpy_target":94411.71819802721,"cpi_only_target_price":619.4585229815896,"relative_to_cpi":0.016067147843925822,"real_jpy_target":70248.34243405944},{"forecast_id":"wb_soybeans@agri-real-anchor-20261025-r3","rank":3,"label":"やや高価格","weight":0.2,"target_price":805.7271100470771,"real_growth":0.026634871128971227,"nominal_growth":0.05743391726284042,"explanation":"資材・燃料・物流費や作柄不安により、基準より実質価格が上振れる追加ストレス。","change_from_current":0.5376471565783913,"annual_from_current":0.044069130009143365,"jpy_target":120859.06650706157,"cpi_only_target_price":619.4585229815896,"relative_to_cpi":0.3006958176456045,"real_jpy_target":89926.85709247299},{"forecast_id":"wb_soybeans@agri-real-anchor-20261025-r3","rank":4,"label":"高価格","weight":0.1,"target_price":1075.2044907046927,"real_growth":0.05668272101567284,"nominal_growth":0.08838320264614308,"explanation":"複数産地の不作・輸出制限・調達制約が重なり、基準を大きく上回る追加ストレス。","change_from_current":1.0519169669936885,"annual_from_current":0.07470382033174516,"jpy_target":161280.6736057039,"cpi_only_target_price":619.4585229815896,"relative_to_cpi":0.7357166796729149,"real_jpy_target":120003.11194088616}],"expected_price":672.7274703879962,"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":"公表された実質価格の変化率を参照し、共通CPIと独自の追加実質ストレスを分ける。2035年実質水準は2036年へ維持する仮説。","sources":["https://oecdch.art/0fd9a6db77","https://www.oecd.org/content/dam/oecd/en/publications/reports/2026/06/oecd-fao-agricultural-outlook-2026-2035_5610f218/47874669-en.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":"未校正。外部実質見通しと独自ストレスの仮説。品位等の相対差維持・2035→2036実質維持を仮定。追加条件下の数量・確率を再推定していない。","resource_model":{"version":"agri-real-anchor-20261025-r3","kind":"agri_real_anchor","macro_model_version":"price-research-20261025-v4","review_due":"2026-11-25","published_on":"2026-06-29","source_real_url":"https://oecdch.art/0fd9a6db77","source_report_url":"https://www.oecd.org/content/dam/oecd/en/publications/reports/2026/06/oecd-fao-agricultural-outlook-2026-2035_5610f218/47874669-en.pdf","source_report_sha256":"dc00f7b1f3228c215be98383b89eba348f6920e5631e30152925f8a086591167","source_report_page":27,"real_csv_sha256":"89fbdd305d05a202fbcf430941c439464c86e204f0caaf6c579b7d38d2f45732","nominal_csv_sha256":"43a8c5445df1a266f914a52ccd77a033ac775064363c0904a8782d810805cc65","axis_start_year":1960,"axis_end_year":2035,"index_base_year":2019,"index_base_value":100,"real_trend_start_year":2026,"real_trend_end_year":2035,"own_real_extension_year":2036,"crops":{"wheat":{"asset_id":"wb_wheat_us_hrw","source_label":"Wheat","commodity_code":"CPC_0111","basis_assumption":"公表モデルの米国HRW参照価格を、世界銀行の米国HRWと同種の価格水準として参照。品位・受渡条件等の調整倍率は未推定で、基準では1.0と置く独自仮定。","basis_price_multiplier":1},"maize":{"asset_id":"wb_maize","source_label":"Maize","commodity_code":"CPC_0112","basis_assumption":"公表モデルと世界銀行のトウモロコシを同種の参照価格として扱う。受渡条件・品位等の調整倍率は未推定で、基準では1.0と仮定。","basis_price_multiplier":1},"soybeans":{"asset_id":"wb_soybeans","source_label":"Soybeans","commodity_code":"CPC_0141","basis_assumption":"公表モデルと世界銀行の大豆を同種の参照価格として扱う。基準の調整倍率は1.0。食品用・非遺伝子組換え等のプレミアムは含めず別に確認する。","basis_price_multiplier":1}},"source_export_note":"CSVのCategory列は全行1970-01-01となる書き出し不具合。図の横軸1960–2035、76点の年次系列、2019年全系列100を照合して年を対応付けた。CSV日付を実際の年として使わない。","formula":"2036名目価格＝公表モデルの2026年名目基準価格×公表実質指数(2035)/同指数(2026)×品位等の仮定×独自の追加実質ストレス×共通CPI3%の累積。2035→2036は実質価格を維持する独自仮定。直近観測は比較用。","conditions":["生産性改善・良好な作柄と代替が基準見通しを上回り、実質価格が下振れる追加ストレス。","供給・再利用・需要調整が比較的順調で、実質価格が基準をやや下回る追加ストレス。","公表された実質価格の変化率を参照し、2035年の実質水準を2036年へ維持する仮説。","資材・燃料・物流費や作柄不安により、基準より実質価格が上振れる追加ストレス。","複数産地の不作・輸出制限・調達制約が重なり、基準を大きく上回る追加ストレス。"],"limitations":["公表実質価格の変化と基準年2026の水準を参照する。OECDの名目2035年価格を当サイトの名目2036年価格に転記しない。","2035年までの公表実質変化を使い、最後の1年は実質価格を維持する独自仮定。公表された2036年予測ではない。","追加の5実質ストレスと配分は共通モデルの初期仮説。確率分布や信頼区間として校正していない。","外部の実質基準線を参考にした水準仮説で、追加ストレス下の数量を再推定したものではない。","原料高がどの企業に有利かは、生産/調達・製造地域・契約・在庫・価格転嫁・設備維持投資で変わる。","表示の小数点は換算・計算の精度であり、将来価格の予測精度ではない。","公表2026年価格はモデルの基準価格で、現在観測値ではない。観測価格との水準差を分けて表示し、品位・地域等の価格調整倍率1.0は未検証の仮定。","指数の1960〜2025年部分を価格実績や予測誤差の検証に使用していない。将来部分の年対応と系列整合を別途照合。"],"probabilities_calibrated":false,"quantity_price_mapping_calibrated":false,"crop":"soybeans","source_curve":{"years":[2026,2027,2028,2029,2030,2031,2032,2033,2034,2035],"indices":[99.53661753564747,99.42961127601595,99.00594043222982,98.11231254748745,98.25835622018944,98.33640234363277,97.84307905561231,97.51826945743328,97.02538514454366,96.67280095511319],"real_ratio_2026_2035":0.9712285121652979,"nominal_base_2026_usd_mt":482.19577270196896},"source_input_sha256":"6049231ca4d4ab26cd8d693d8d3cbf562bdf33bbec023e9703d1a1db2bf20019","source_future_nominal_used_for_targets":false,"source_base_year_nominal_used_for_targets":true,"source_inflation_path_imported":false,"nominal_real_max_relative_discrepancy":3.552713678800501e-15,"extra_real_stress_rates":[-0.035,-0.015,0,0.025,0.055]}},"fx_quote":{"value":157.804001,"period_end":"2026-10-29"}},{"id":"wb_wheat_us_hrw","name":"小麦（米国HRW）","category":"食品・農林水産","unit":"$/mt","currency":"USD","frequency":"monthly","max_age_days":100,"basis":"World Bank Pink Sheet: Wheat, US HRW","profile":"food","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_wheat_us_hrw","period":"2026-09","period_end":"2026-09-30","value":347,"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_wheat_us_hrw@agri-real-anchor-20261025-r3","asset_id":"wb_wheat_us_hrw","model_version":"agri-real-anchor-20261025-r3","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2026-11-25","reference_value":280.0833333333333,"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":"e31e377d7032752522dd611b477082490e4d25bf7687ea032834a13b8a993b47","created_at":"2026-10-25T01:29:18+00:00","reference_period_end":null,"reference_lag_days_at_analysis":null,"reference_anchor_year_mismatch":false,"scenarios":[{"forecast_id":"wb_wheat_us_hrw@agri-real-anchor-20261025-r3","rank":0,"label":"低価格","weight":0.1,"target_price":244.90882719457332,"real_growth":-0.042066656684103476,"nominal_growth":-0.013328656384626547,"explanation":"生産性改善・良好な作柄と代替が基準見通しを上回り、実質価格が下振れる追加ストレス。","change_from_current":-0.2942108726381172,"annual_from_current":-0.03432230946774828,"jpy_target":36736.324079186,"cpi_only_target_price":376.4238104757046,"relative_to_cpi":-0.34938008601243786,"real_jpy_target":27334.169136402452},{"forecast_id":"wb_wheat_us_hrw@agri-real-anchor-20261025-r3","rank":1,"label":"やや低価格","weight":0.2,"target_price":300.6808752547074,"real_growth":-0.02221311588999153,"nominal_growth":0.007120490633308663,"explanation":"供給・再利用・需要調整が比較的順調で、実質価格が基準をやや下回る追加ストレス。","change_from_current":-0.13348450935242817,"annual_from_current":-0.014258323110308502,"jpy_target":45102.13128820611,"cpi_only_target_price":376.4238104757046,"relative_to_cpi":-0.2012171736035434,"real_jpy_target":33558.86349398112},{"forecast_id":"wb_wheat_us_hrw@agri-real-anchor-20261025-r3","rank":2,"label":"中立","weight":0.4,"target_price":349.7457824671667,"real_growth":-0.00732296029440771,"nominal_growth":0.022457350896760042,"explanation":"公表された実質価格の変化率を参照し、2035年の実質水準を2036年へ維持する仮説。","change_from_current":0.007912917772814776,"annual_from_current":0.000790328130714224,"jpy_target":52461.867370075,"cpi_only_target_price":376.4238104757046,"relative_to_cpi":-0.07087231802585403,"real_jpy_target":39034.9767389388},{"forecast_id":"wb_wheat_us_hrw@agri-real-anchor-20261025-r3","rank":3,"label":"やや高価格","weight":0.2,"target_price":447.71930424042256,"real_growth":0.017493965698232028,"nominal_growth":0.04801878466917908,"explanation":"資材・燃料・物流費や作柄不安により、基準より実質価格が上振れる追加ストレス。","change_from_current":0.29025736092340804,"annual_from_current":0.025872648444603907,"jpy_target":67157.89563606339,"cpi_only_target_price":376.4238104757046,"relative_to_cpi":0.18940218918303398,"real_jpy_target":49969.75947305221},{"forecast_id":"wb_wheat_us_hrw@agri-real-anchor-20261025-r3","rank":4,"label":"高価格","weight":0.1,"target_price":597.4601083813058,"real_growth":0.04727427688939989,"nominal_growth":0.07869250519608184,"explanation":"複数産地の不作・輸出制限・調達制約が重なり、基準を大きく上回る追加ストレス。","change_from_current":0.721787055853907,"annual_from_current":0.055973424334082145,"jpy_target":89619.01625719586,"cpi_only_target_price":376.4238104757046,"relative_to_cpi":0.5872006280003039,"real_jpy_target":66682.26638386276}],"expected_price":373.8152424434806,"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":"公表された実質価格の変化率を参照し、共通CPIと独自の追加実質ストレスを分ける。2035年実質水準は2036年へ維持する仮説。","sources":["https://oecdch.art/0fd9a6db77","https://www.oecd.org/content/dam/oecd/en/publications/reports/2026/06/oecd-fao-agricultural-outlook-2026-2035_5610f218/47874669-en.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":"未校正。外部実質見通しと独自ストレスの仮説。品位等の相対差維持・2035→2036実質維持を仮定。追加条件下の数量・確率を再推定していない。","resource_model":{"version":"agri-real-anchor-20261025-r3","kind":"agri_real_anchor","macro_model_version":"price-research-20261025-v4","review_due":"2026-11-25","published_on":"2026-06-29","source_real_url":"https://oecdch.art/0fd9a6db77","source_report_url":"https://www.oecd.org/content/dam/oecd/en/publications/reports/2026/06/oecd-fao-agricultural-outlook-2026-2035_5610f218/47874669-en.pdf","source_report_sha256":"dc00f7b1f3228c215be98383b89eba348f6920e5631e30152925f8a086591167","source_report_page":27,"real_csv_sha256":"89fbdd305d05a202fbcf430941c439464c86e204f0caaf6c579b7d38d2f45732","nominal_csv_sha256":"43a8c5445df1a266f914a52ccd77a033ac775064363c0904a8782d810805cc65","axis_start_year":1960,"axis_end_year":2035,"index_base_year":2019,"index_base_value":100,"real_trend_start_year":2026,"real_trend_end_year":2035,"own_real_extension_year":2036,"crops":{"wheat":{"asset_id":"wb_wheat_us_hrw","source_label":"Wheat","commodity_code":"CPC_0111","basis_assumption":"公表モデルの米国HRW参照価格を、世界銀行の米国HRWと同種の価格水準として参照。品位・受渡条件等の調整倍率は未推定で、基準では1.0と置く独自仮定。","basis_price_multiplier":1},"maize":{"asset_id":"wb_maize","source_label":"Maize","commodity_code":"CPC_0112","basis_assumption":"公表モデルと世界銀行のトウモロコシを同種の参照価格として扱う。受渡条件・品位等の調整倍率は未推定で、基準では1.0と仮定。","basis_price_multiplier":1},"soybeans":{"asset_id":"wb_soybeans","source_label":"Soybeans","commodity_code":"CPC_0141","basis_assumption":"公表モデルと世界銀行の大豆を同種の参照価格として扱う。基準の調整倍率は1.0。食品用・非遺伝子組換え等のプレミアムは含めず別に確認する。","basis_price_multiplier":1}},"source_export_note":"CSVのCategory列は全行1970-01-01となる書き出し不具合。図の横軸1960–2035、76点の年次系列、2019年全系列100を照合して年を対応付けた。CSV日付を実際の年として使わない。","formula":"2036名目価格＝公表モデルの2026年名目基準価格×公表実質指数(2035)/同指数(2026)×品位等の仮定×独自の追加実質ストレス×共通CPI3%の累積。2035→2036は実質価格を維持する独自仮定。直近観測は比較用。","conditions":["生産性改善・良好な作柄と代替が基準見通しを上回り、実質価格が下振れる追加ストレス。","供給・再利用・需要調整が比較的順調で、実質価格が基準をやや下回る追加ストレス。","公表された実質価格の変化率を参照し、2035年の実質水準を2036年へ維持する仮説。","資材・燃料・物流費や作柄不安により、基準より実質価格が上振れる追加ストレス。","複数産地の不作・輸出制限・調達制約が重なり、基準を大きく上回る追加ストレス。"],"limitations":["公表実質価格の変化と基準年2026の水準を参照する。OECDの名目2035年価格を当サイトの名目2036年価格に転記しない。","2035年までの公表実質変化を使い、最後の1年は実質価格を維持する独自仮定。公表された2036年予測ではない。","追加の5実質ストレスと配分は共通モデルの初期仮説。確率分布や信頼区間として校正していない。","外部の実質基準線を参考にした水準仮説で、追加ストレス下の数量を再推定したものではない。","原料高がどの企業に有利かは、生産/調達・製造地域・契約・在庫・価格転嫁・設備維持投資で変わる。","表示の小数点は換算・計算の精度であり、将来価格の予測精度ではない。","公表2026年価格はモデルの基準価格で、現在観測値ではない。観測価格との水準差を分けて表示し、品位・地域等の価格調整倍率1.0は未検証の仮定。","指数の1960〜2025年部分を価格実績や予測誤差の検証に使用していない。将来部分の年対応と系列整合を別途照合。"],"probabilities_calibrated":false,"quantity_price_mapping_calibrated":false,"crop":"wheat","source_curve":{"years":[2026,2027,2028,2029,2030,2031,2032,2033,2034,2035],"indices":[88.85103247293907,93.49504122079537,94.3821771265063,94.68820199990631,94.53908506842465,94.1449023131803,93.6681670581945,93.23903454472868,92.76744842872259,92.24721799633956],"real_ratio_2026_2035":1.038223365884182,"nominal_base_2026_usd_mt":250.652399869627},"source_input_sha256":"6049231ca4d4ab26cd8d693d8d3cbf562bdf33bbec023e9703d1a1db2bf20019","source_future_nominal_used_for_targets":false,"source_base_year_nominal_used_for_targets":true,"source_inflation_path_imported":false,"nominal_real_max_relative_discrepancy":3.552713678800501e-15,"extra_real_stress_rates":[-0.035,-0.015,0,0.025,0.055]}},"fx_quote":{"value":157.804001,"period_end":"2026-10-29"}},{"id":"jp_wage_2020_all","name":"所定内給与（全労働者）","category":"人件費","unit":"指数 (2020=100)","currency":"index","frequency":"monthly","max_age_days":100,"basis":"MHLW monthly labour survey establishments 5+ scheduled earnings all","profile":"wage","source_url":"https://www.mhlw.go.jp/toukei/list/30-1a.html","note":"事業所規模5人以上・所定内給与の名目指数。法定福利費・採用費などを含む総雇用コストではない。サンプル入替え・労働者構成で変わる。","status":"active","quote":{"asset_id":"jp_wage_2020_all","period":"2026-08","period_end":"2026-08-31","value":113.4,"fetched_at":"2026-11-01T22:45:16+00:00","source":"https://www.mhlw.go.jp/toukei/itiran/roudou/monthly/r08/2608r/xls/2608t01r.xlsx","source_hash":"8ca36322d39d40845319fbeb4e177cfdf46959cb015f73351410b44cb04defc5"},"age_days":64,"acrei_reference_quote":null,"freshness":"fresh","publication_check":null,"forecast":{"id":"jp_wage_2020_all@price-research-20261025-v4","asset_id":"jp_wage_2020_all","model_version":"price-research-20261025-v4","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2027-01-25","reference_value":111.66666666666667,"reference_period":"2026-08","reference_method":"直近観測から12か月の有効観測の算術平均","input_hash":"b06109edda4da1dfdecf56fad93683bb696753d08fc75f022a3525726b26af4d","created_at":"2026-10-24T16:41:36+00:00","reference_period_end":null,"reference_lag_days_at_analysis":null,"reference_anchor_year_mismatch":false,"scenarios":[{"forecast_id":"jp_wage_2020_all@price-research-20261025-v4","rank":0,"label":"低価格","weight":0.1,"target_price":135.72484159285264,"real_growth":-0.01,"nominal_growth":0.01970000000000005,"explanation":"実質賃金が低下","change_from_current":0.19686809164773056,"annual_from_current":0.018175948790406515,"jpy_target":null,"cpi_only_target_price":150.0767349114681,"relative_to_cpi":-0.09563036753885801,"real_jpy_target":null},{"forecast_id":"jp_wage_2020_all@price-research-20261025-v4","rank":1,"label":"やや低価格","weight":0.2,"target_price":150.0767349114681,"real_growth":0,"nominal_growth":0.030000000000000027,"explanation":"賃金が物価並みに推移","change_from_current":0.3234279974556269,"annual_from_current":0.028486083565478548,"jpy_target":null,"cpi_only_target_price":150.0767349114681,"relative_to_cpi":0,"real_jpy_target":null},{"forecast_id":"jp_wage_2020_all@price-research-20261025-v4","rank":2,"label":"中立","weight":0.4,"target_price":157.75275601574995,"real_growth":0.005,"nominal_growth":0.035150000000000015,"explanation":"生産性改善分が実質賃金に残る","change_from_current":0.39111777791666613,"annual_from_current":0.03364124660456125,"jpy_target":null,"cpi_only_target_price":150.0767349114681,"relative_to_cpi":0.05114730880046148,"real_jpy_target":null},{"forecast_id":"jp_wage_2020_all@price-research-20261025-v4","rank":3,"label":"やや高価格","weight":0.2,"target_price":174.173727619423,"real_growth":0.015,"nominal_growth":0.04544999999999999,"explanation":"労働需給ひっ迫と賃上げが継続","change_from_current":0.5359235239808025,"annual_from_current":0.0439517624060457,"jpy_target":null,"cpi_only_target_price":150.0767349114681,"relative_to_cpi":0.1605644787126399,"real_jpy_target":null},{"forecast_id":"jp_wage_2020_all@price-research-20261025-v4","rank":4,"label":"高価格","weight":0.1,"target_price":201.69874353749591,"real_growth":0.03,"nominal_growth":0.060899999999999954,"explanation":"強い人材不足と高付加価値化","change_from_current":0.7786485320766834,"annual_from_current":0.05941800577015921,"jpy_target":null,"cpi_only_target_price":150.0767349114681,"relative_to_cpi":0.34397076040120544,"real_jpy_target":null}],"expected_price":161.69355342551307,"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":"物価への賃金追随、人材不足、生産性改善と産業構成で名目賃金が変わる。所定内給与の指数を使い、賞与の季節性や労働時間変化を企業の雇用コストと混同しない。","sources":["https://www.mhlw.go.jp/toukei/list/30-1.html"],"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":"未校正・共通プロファイルの初期研究。個別需給モデル/バックテスト未完了","resource_model":null},"fx_quote":{"value":157.804001,"period_end":"2026-10-29"}},{"id":"jp_food_cpi_2025_0002","name":"日本CPI・食料","category":"国内食品価格","unit":"指数 (2025=100)","currency":"index","frequency":"monthly","max_age_days":100,"basis":"Japan CPI 2025 national item 0002","profile":"food","source_url":"https://www.stat.go.jp/data/cpi/sokuhou/tsuki/index-z.html","note":"消費者購入価格の指数。円/kg等の単価やメーカーの原価とは異なる。国際農産物価格・加工流通費・国内の転嫁を分けて読む。","status":"active","quote":{"asset_id":"jp_food_cpi_2025_0002","period":"2026-09","period_end":"2026-09-30","value":103.6,"fetched_at":"2026-11-01T22:45:15+00:00","source":"https://www.e-stat.go.jp/stat-search/file-download?statInfId=000040513554&fileKind=0","source_hash":"288d17e460687084c9bee238dba02a5d50925caf6a351463dea9922d962d1277"},"age_days":34,"acrei_reference_quote":null,"freshness":"fresh","publication_check":null,"forecast":{"id":"jp_food_cpi_2025_0002@price-research-20261025-v4","asset_id":"jp_food_cpi_2025_0002","model_version":"price-research-20261025-v4","as_of":"2026-10-25","target_date":"2036-10-25","review_due":"2027-01-25","reference_value":102.48333333333333,"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":"0ce45298e5d5ca3a4a50c7ef0beafb2cc93750041a5070afa681e44ddd72f8da","created_at":"2026-10-24T16:41:35+00:00","reference_period_end":null,"reference_lag_days_at_analysis":null,"reference_anchor_year_mismatch":false,"scenarios":[{"forecast_id":"jp_food_cpi_2025_0002@price-research-20261025-v4","rank":0,"label":"低価格","weight":0.1,"target_price":96.44839732395674,"real_growth":-0.035,"nominal_growth":-0.00605,"explanation":"豊作と生産性改善が継続","change_from_current":-0.06903091386142135,"annual_from_current":-0.007143965331248503,"jpy_target":null,"cpi_only_target_price":137.73460342845036,"relative_to_cpi":-0.2997518784445534,"real_jpy_target":null},{"forecast_id":"jp_food_cpi_2025_0002@price-research-20261025-v4","rank":1,"label":"やや低価格","weight":0.2,"target_price":118.4121816125527,"real_growth":-0.015,"nominal_growth":0.014550000000000063,"explanation":"収量改善が需要増を上回る","change_from_current":0.14297472598989103,"annual_from_current":0.013484708324364325,"jpy_target":null,"cpi_only_target_price":137.73460342845036,"relative_to_cpi":-0.14028734490047856,"real_jpy_target":null},{"forecast_id":"jp_food_cpi_2025_0002@price-research-20261025-v4","rank":2,"label":"中立","weight":0.4,"target_price":137.73460342845036,"real_growth":0,"nominal_growth":0.030000000000000027,"explanation":"生産性と人口需要が均衡","change_from_current":0.3294845890777063,"annual_from_current":0.028956893655724292,"jpy_target":null,"cpi_only_target_price":137.73460342845036,"relative_to_cpi":0,"real_jpy_target":null},{"forecast_id":"jp_food_cpi_2025_0002@price-research-20261025-v4","rank":3,"label":"やや高価格","weight":0.2,"target_price":176.31789690732134,"real_growth":0.025,"nominal_growth":0.055749999999999966,"explanation":"気候・肥料コストが上昇","change_from_current":0.7019102018081211,"annual_from_current":0.05474513887594279,"jpy_target":null,"cpi_only_target_price":137.73460342845036,"relative_to_cpi":0.2801278147863113,"real_jpy_target":null},{"forecast_id":"jp_food_cpi_2025_0002@price-research-20261025-v4","rank":4,"label":"高価格","weight":0.1,"target_price":235.2878439640465,"real_growth":0.055,"nominal_growth":0.0866499999999999,"explanation":"不作・輸出制約・物流費が重なる","change_from_current":1.2711181849811437,"annual_from_current":0.0856930807027938,"jpy_target":null,"cpi_only_target_price":137.73460342845036,"relative_to_cpi":0.7082696585123038,"real_jpy_target":null}],"expected_price":147.21348120415527,"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":"収量改善・代替・作付け増が価格を抑え、気候・水・肥料・物流制約が押し上げる。農産物価格は加工食品の店頭価格や食品会社の原価そのものではない。","sources":["https://www.worldbank.org/en/research/commodity-markets"],"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":"未校正・共通プロファイルの初期研究。個別需給モデル/バックテスト未完了","resource_model":null},"fx_quote":{"value":157.804001,"period_end":"2026-10-29"}},{"id":"usd_jpy","name":"ドル円（市場観測）","category":"為替・物価","unit":"JPY/USD","currency":"JPY","frequency":"daily","max_age_days":7,"basis":"USDJPY spot daily close","profile":"cpi","source_url":"https://finance.yahoo.com/quote/JPY=X/","note":"現在の円換算用。2036年の為替は既存銘柄分析と同じ150円の条件付き。為替自体の5段階予測は未作成。","status":"active","quote":{"asset_id":"usd_jpy","period":"2026-10-29","period_end":"2026-10-29","value":157.804001,"fetched_at":"2026-11-02T15:13:07+00:00","source":"https://finance.yahoo.com/quote/JPY=X/","source_hash":"e9fbce45d6a5c0aaaa5a5bc258487f020c82e4a3ade48b460db4593f582789f4"},"age_days":5,"acrei_reference_quote":null,"freshness":"fresh","publication_check":null,"forecast":null}],"owner_review":{"ticker":"2801","name":"キッコーマン","as_of":"2026-10-25","title":"値上げを発表したかより、数量と追加資本を確認する","judgment":"原材料高で売上が増えることと、経済的な利益が増えることを区別する。ブランドを持つ製造事業と卸売事業を分け、値上げ後の数量・粗利・維持投資で転嫁力を確認する。総合の利益成長率から一律に高い成長価値を認めず、株主利益の照合を先に進める。","business_quality":"消費者が選ぶ理由と販売網は競争優位の候補だと考える。ただし、製造ブランドの強さをグループの卸売売上全体に適用しない。市場・製品・販売チャネルごとに、価格改定後も数量と顧客関係が保たれるかを見る。","price_transmission":"会社は原材料だけでなく物流・人件費・設備・包装費の上昇を価格改定理由としている。大豆や小麦価格だけで原価を代表させず、改定の実施時期、契約条件、販売促進費、数量減を含めて確認する。国内の食料CPIは企業の実現単価そのものではない。","reinvestment":"既存の品質・供給能力と競争上の位置を維持する設備費を差し引く。海外の能力増設は維持投資と分け、増設後に得る増分の現金と投資額を対応させる。原材料在庫や売掛金の名目額が増えると、数量不変でも運転資本を要することがある。","financing":"通貨ごとの現地収入・調達・投資と円換算を分ける。円安による換算増益を現地での数量成長と同一視しない。余剰現金についても、事業運営に必要な現金と、本当に分配できる資金を区別する。","good_case":"値上げ後も数量と顧客選好が保たれ、粗利が費用増を吸収する。追加設備・運転資本の負担が利益増を下回り、株主に残る現金が増える。","failure_case":"値上げで数量・稼働率が落ち、販促や物流・設備費が増える。名目売上は成長しても、低採算の事業構成や追加資本によって株主利益が伸びない。","next_evidence":["製造/卸売・地域別の数量、実現単価、原価、利益の橋渡し","価格改定前後の数量・販促・粗利、契約更新の時差","維持更新投資と能力増設の区分、投資後の増分現金","在庫・売掛・買掛の増減と通貨換算影響の分離"],"asset_ids":["wb_soybeans","wb_wheat_us_hrw","jp_wage_2020_all","jp_food_cpi_2025_0002","usd_jpy"],"sources":[{"title":"キッコーマン 2026年6月の価格改定発表","url":"https://www.kikkoman.com/jp/news/2026/20260601.html","supports":"価格改定の実施条件と物流・人件費・設備・原材料・包装費の負担。転嫁成功や数量維持の証明ではない。"},{"title":"キッコーマン 海外における事業展開","url":"https://www.kikkoman.com/jp/ir/lib/oversea.html","supports":"地域別の製造・卸売事業を分けて考えるための事業構成。"},{"title":"Kikkoman Major Consolidated Index・Free Cash Flowsの定義","url":"https://www.kikkoman.com/en/finance/library/majorconsolidatedindex.html","supports":"会社FCFの定義の確認。取得・売却・維持更新と成長の数値分解は未完了。"}],"analysis_revision":2,"cashflow_definition_audit":{"checked_at":"2026-10-25","source_period":"2026年3月期を含む主要連結指標の注記","metric_name":"会社定義のFree Cash Flows","basis":"会社定義は、営業CFから有形・無形固定資産の取得支出を引き、その売却収入を加えるもの。営業CF＋投資CFや、営業CF－開示CAPEXと同じ定義とは限らない。","judgment":"売却収入が反復可能な更新に伴うものか、単発の資産処分かを分ける。会社FCFが増えても恒常的な収益力の改善とは限らず、減っていても成長投資の増加なら増分現金と対で判断する。","price_connection":"原料・包装・物流・人件費の価格転嫁に加え、設備更新と運転資本の増加を追う。売却した資産の現金を、食品事業の持続的な利益として永久に還元しない。","source_title":"Kikkoman Major Consolidated Index・Free Cash Flowsの定義","source_url":"https://www.kikkoman.com/en/finance/library/majorconsolidatedindex.html","owner_earnings_input_eligible":false,"financial_values_imported":false,"verification_scope":"会社FCFの定義の確認。取得・売却・維持更新と成長の数値分解は未完了。","source_sha256":"1055251d82a7eb40eee8e8a04cc7ae5b4440730910902ae05ba2e07380142a44"},"review_due":"2026-11-25","financial_context":{"period":"2026/03","price_date":"2026-10-16","facts_built_at":"2026-10-17T03:01:44","inputs":{"net_income_common_oku":616.1,"noncash_economic_addbacks_oku":null,"maintenance_capex_low_oku":null,"maintenance_capex_high_oku":null,"maintenance_working_capital_increase_oku":null},"reconciliation":{"status":"insufficient_evidence","missing":["noncash_economic_addbacks_oku","maintenance_capex_low_oku","maintenance_capex_high_oku","maintenance_working_capital_increase_oku"],"owner_earnings_low_oku":null,"owner_earnings_high_oku":null,"automatic_valuation_enabled":false},"current_price_used_for_valuation":false,"scope":"現在版のfactsを分析日以前の決算期に絞って照合。過去の情報公開日時点を再現したものではない。"},"framework_sources":[{"title":"Berkshire Hathaway 1986 shareholder letter: owner earnings","url":"https://www.berkshirehathaway.com/letters/1986.html"},{"title":"Berkshire Hathaway 1981 shareholder letter: inflation and business economics","url":"https://www.berkshirehathaway.com/letters/1981.html"}],"reviewed_at":"2026-11-01T22:46:18+00:00","needs_review":false,"disclosed_cashflow_evidence":{"accounting_standards":"IFRS","annualized":false,"automatic_valuation_enabled":false,"availability_basis":"reported_publication","available_at":"2026-06-19T04:58:00.000000+00:00","checker_tree_sha256":"9a394536c1926939972dd2b1f70443b761e640e989ea3d762c864042ed86c62a","coverage_note":"投資支出全体の網羅性と維持/成長の区分は未確認。油ガス資産等の別の取得行がある場合もある。原本の投資CF全体と照合する。","coverage_observations":[],"doc_id":"S100YE5V","document_type":"120","entity":"E00435-000","investment_outflow_coverage":"selected_standard_tags_only","maintenance_capex":null,"metrics":{"depreciation_cashflow_adjustment":{"label":"営業CF調整の減価償却・償却","scope":"consolidated","source_state":"candidate_values_agree","sources":[{"context_id":"CurrentYearDuration","decimals":"-6","fact_sha256":"124c61015b84499c53833e49fc3a3f05ea78552275764debda261945f3490fea","member":"XBRL/PublicDoc/jpcrp030000-asr-001_E00435-000_2026-03-31_01_2026-06-19.xbrl","tag":"{http://disclosure.edinet-fsa.go.jp/taxonomy/jpigp/2025-11-01/jpigp_cor}DepreciationAndAmortizationOpeCFIFRS"}],"state":"bound_reported_value","value_jpy":"26746000000","value_oku":"267.46"},"goodwill_amortization":{"label":"別行ののれん償却","scope":null,"source_state":"missing","sources":[],"state":"unmeasured","value_jpy":null,"value_oku":null},"intangible_purchase_cashflow":{"label":"無形固定資産取得CF（標準タグ）","scope":"consolidated","source_state":"candidate_values_agree","sources":[{"context_id":"CurrentYearDuration","decimals":"-6","fact_sha256":"939ff5236f7592d859efa62a839f479f7f95979e83b4705ab9f091504d9a831a","member":"XBRL/PublicDoc/jpcrp030000-asr-001_E00435-000_2026-03-31_01_2026-06-19.xbrl","tag":"{http://disclosure.edinet-fsa.go.jp/taxonomy/jpigp/2025-11-01/jpigp_cor}PurchaseOfIntangibleAssetsInvCFIFRS"}],"state":"bound_reported_value","value_jpy":"-3220000000","value_oku":"-32.2"},"interest_expense":{"label":"利息費用の候補（支払額とは別）","scope":"consolidated","source_state":"candidate_values_agree","sources":[{"context_id":"CurrentYearDuration","decimals":"-6","fact_sha256":"852d1a82b52d590df796b7bbc5726a6734c5ba80d92b459558bd32bdf1fb3dab","member":"XBRL/PublicDoc/jpcrp030000-asr-001_E00435-000_2026-03-31_01_2026-06-19.xbrl","tag":"{http://disclosure.edinet-fsa.go.jp/taxonomy/jpigp/2025-11-01/jpigp_cor}InterestExpensesOpeCFIFRS"}],"state":"bound_reported_value","value_jpy":"1838000000","value_oku":"18.38"},"operating_cashflow":{"label":"営業活動によるCF","scope":"consolidated","source_state":"candidate_values_agree","sources":[{"context_id":"CurrentYearDuration","decimals":"-6","fact_sha256":"b2ff780ca06707ebce05571d1f862056f3c079f4ed8b60fafc23bf262ddc4e31","member":"XBRL/PublicDoc/jpcrp030000-asr-001_E00435-000_2026-03-31_01_2026-06-19.xbrl","tag":"{http://disclosure.edinet-fsa.go.jp/taxonomy/jpigp/2025-11-01/jpigp_cor}NetCashProvidedByUsedInOperatingActivitiesIFRS"}],"state":"bound_reported_value","value_jpy":"90508000000","value_oku":"905.08"},"ppe_purchase_cashflow":{"label":"有形固定資産取得CF（標準タグ）","scope":"consolidated","source_state":"candidate_values_agree","sources":[{"context_id":"CurrentYearDuration","decimals":"-6","fact_sha256":"53641ad0d9eb80c1118d3f0fb49e1c4b6a1272917cd48a164bdd3f04f4e27a0f","member":"XBRL/PublicDoc/jpcrp030000-asr-001_E00435-000_2026-03-31_01_2026-06-19.xbrl","tag":"{http://disclosure.edinet-fsa.go.jp/taxonomy/jpigp/2025-11-01/jpigp_cor}PurchaseOfPropertyPlantAndEquipmentInvCFIFRS"}],"state":"bound_reported_value","value_jpy":"-56392000000","value_oku":"-563.92"},"reported_total_capex":{"label":"開示上の総設備投資","scope":null,"source_state":"scope_confirmation_required","sources":[],"state":"not_confirmed","value_jpy":null,"value_oku":null}},"normalizer_version":3,"owner_earnings":null,"owner_earnings_input_eligible":false,"parent_doc_id":null,"parser_version":"scope-1","period_days":365,"period_end":"2026-03-31","period_metadata_role":"fiscal_year","period_start":"2025-04-01","public_document_url":"https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YE5V.pdf","published_at":"2026-06-19T04:58:00.000000+00:00","retrieved_at":"2026-10-24T20:16:07.898062+00:00","schema_version":1,"selected_purchase_lines_remainder_oku":"308.96","source_object_sha256":"8e5044ec014270954d48ae87b71d76c201f74265e0bb3bfd883c4e862431e7d7","source_profile_sha256":"526e67fb5cc64fdfe99538d846653e2e2f49cf8a9506ba2a0ff9d93c284519e9","source_selection":"指定した有報の原本。訂正・取下げ等を網羅して最新開示を採択した意味ではない。","source_url":"https://api.edinet-fsa.go.jp/api/v2/documents/S100YE5V?type=1","subtotal_definition":"営業CF＋確認できた有形・無形固定資産の取得CFの2行。原文の負符号を保持。会社定義FCF・維持更新後の現金・親会社株主への分配可能額ではない。","ticker":"2801","imported_at":"2026-10-24T21:38:09.482725+00:00"},"operating_bridge":{"schema_version":1,"version":"kikkoman-operating-bridge-20261025-r1","ticker":"2801","name":"キッコーマン","as_of":"2026-10-25","review_due":"2026-11-25","sources":[{"id":"kikkoman-fy2023","file":"kikkoman-2023.pdf","url":"https://www.kikkoman.com/en/finance/assets/pdf/info202303_e.pdf","title":"2023年3月期 決算説明資料（英語版）","published_at":"2023-04-27","pdf_pages":47,"sha256":"cbccf7e734c9cf8b1a7bcba9667a79f7b115d1d070251fbe8f6a16beac0e9e44"},{"id":"kikkoman-fy2024","file":"kikkoman-2024.pdf","url":"https://www.kikkoman.com/en/finance/assets/info202403_e.pdf","title":"2024年3月期 決算説明資料（英語版）","published_at":"2024-04-26","pdf_pages":41,"sha256":"8a18e811db6b4a423b9250a1968afaef3cd6ea9982184bca99cb92d70a36b91d"},{"id":"kikkoman-fy2025","file":"kikkoman-2025.pdf","url":"https://www.kikkoman.com/en/finance/assets/info202503_e.pdf","title":"2025年3月期 決算説明資料（英語版）","published_at":"2025-04-28","pdf_pages":60,"sha256":"d1150e1c4e42852e8937fc4b1361f955d3738ea00e8ed20fe3537c1f30cf8c12"},{"id":"kikkoman-fy2026","file":"kikkoman-2026.pdf","url":"https://www.kikkoman.com/jp/ir/assets/info202603_e.pdf","title":"2026年3月期 決算説明資料（英語版）","published_at":"2026-04-27","pdf_pages":66,"sha256":"0274f6f9c8af242efa63573347cd7de3b574e4584bd66c7d00024e23b08dae9a"}],"bridges":[{"period_end":"2023-03-31","geography":"japan","status":"actual","source_id":"kikkoman-fy2023","page":10,"source_unit":"billion JPY","start_billion_jpy":"13.5","end_billion_jpy":"9.3","components_billion_jpy":{"revenue_structure":"2.74","raw_materials_etc":"-7.18","advertising":"0.42","depreciation":"-0.17","other_fixed":"-0.03"},"derived":{"components_oku_jpy":{"revenue_structure":27.4,"raw_materials_etc":-71.8,"advertising":4.2,"depreciation":-1.7,"other_fixed":-0.3},"start_oku_jpy":135,"end_oku_jpy":93,"endpoint_change_oku_jpy":-42,"rounding_residual_oku_jpy":0.2,"rounding_tolerance_oku_jpy":1.25,"change_less_translation_oku_jpy":null}},{"period_end":"2024-03-31","geography":"japan","status":"actual","source_id":"kikkoman-fy2024","page":17,"source_unit":"billion JPY","start_billion_jpy":"9.3","end_billion_jpy":"10.4","components_billion_jpy":{"revenue_structure":"6.8","raw_materials_etc":"-3.9","advertising":"-0.38","depreciation":"0.0","other_fixed":"-1.44"},"derived":{"components_oku_jpy":{"revenue_structure":68,"raw_materials_etc":-39,"advertising":-3.8,"depreciation":0,"other_fixed":-14.4},"start_oku_jpy":93,"end_oku_jpy":104,"endpoint_change_oku_jpy":11,"rounding_residual_oku_jpy":0.2,"rounding_tolerance_oku_jpy":2.6,"change_less_translation_oku_jpy":null}},{"period_end":"2025-03-31","geography":"japan","status":"actual","source_id":"kikkoman-fy2025","page":10,"source_unit":"billion JPY","start_billion_jpy":"10.4","end_billion_jpy":"9.7","components_billion_jpy":{"revenue_structure":"3.83","raw_materials_etc":"-2.07","advertising":"0.11","depreciation":"-1.17","other_fixed":"-1.40"},"derived":{"components_oku_jpy":{"revenue_structure":38.3,"raw_materials_etc":-20.7,"advertising":1.1,"depreciation":-11.7,"other_fixed":-14},"start_oku_jpy":104,"end_oku_jpy":97,"endpoint_change_oku_jpy":-7,"rounding_residual_oku_jpy":0,"rounding_tolerance_oku_jpy":1.25,"change_less_translation_oku_jpy":null}},{"period_end":"2026-03-31","geography":"japan","status":"actual","source_id":"kikkoman-fy2026","page":22,"source_unit":"billion JPY","start_billion_jpy":"9.7","end_billion_jpy":"11.5","components_billion_jpy":{"revenue_structure":"3.3","raw_materials_etc":"0.1","advertising":"-0.6","depreciation":"0.1","other_fixed":"-1.0"},"derived":{"components_oku_jpy":{"revenue_structure":33,"raw_materials_etc":1,"advertising":-6,"depreciation":1,"other_fixed":-10},"start_oku_jpy":97,"end_oku_jpy":115,"endpoint_change_oku_jpy":18,"rounding_residual_oku_jpy":-1,"rounding_tolerance_oku_jpy":3.5,"change_less_translation_oku_jpy":null}},{"period_end":"2023-03-31","geography":"overseas","status":"actual","source_id":"kikkoman-fy2023","page":8,"source_unit":"billion JPY","start_billion_jpy":"40.4","end_billion_jpy":"51.8","components_billion_jpy":{"revenue":"13.6","raw_materials_etc":"-4.0","manufacturing_fixed":"-0.9","sga":"-4.8","translation":"7.5"},"derived":{"components_oku_jpy":{"revenue":136,"raw_materials_etc":-40,"manufacturing_fixed":-9,"sga":-48,"translation":75},"start_oku_jpy":404,"end_oku_jpy":518,"endpoint_change_oku_jpy":114,"rounding_residual_oku_jpy":0,"rounding_tolerance_oku_jpy":3.5,"change_less_translation_oku_jpy":39}},{"period_end":"2024-03-31","geography":"overseas","status":"actual","source_id":"kikkoman-fy2024","page":15,"source_unit":"billion JPY","start_billion_jpy":"51.8","end_billion_jpy":"65.4","components_billion_jpy":{"revenue":"14.6","raw_materials_etc":"1.7","manufacturing_fixed":"-0.3","sga":"-6.3","translation":"3.9","business_transfer":"-0.1"},"derived":{"components_oku_jpy":{"revenue":146,"raw_materials_etc":17,"manufacturing_fixed":-3,"sga":-63,"translation":39,"business_transfer":-1},"start_oku_jpy":518,"end_oku_jpy":654,"endpoint_change_oku_jpy":136,"rounding_residual_oku_jpy":1,"rounding_tolerance_oku_jpy":4,"change_less_translation_oku_jpy":97}},{"period_end":"2025-03-31","geography":"overseas","status":"actual","source_id":"kikkoman-fy2025","page":8,"source_unit":"billion JPY","start_billion_jpy":"65.4","end_billion_jpy":"70.2","components_billion_jpy":{"revenue":"1.0","raw_materials_etc":"1.0","manufacturing_fixed":"-1.1","sga":"-0.2","translation":"4.1","business_transfer":"0.0"},"derived":{"components_oku_jpy":{"revenue":10,"raw_materials_etc":10,"manufacturing_fixed":-11,"sga":-2,"translation":41,"business_transfer":0},"start_oku_jpy":654,"end_oku_jpy":702,"endpoint_change_oku_jpy":48,"rounding_residual_oku_jpy":0,"rounding_tolerance_oku_jpy":4,"change_less_translation_oku_jpy":7}},{"period_end":"2026-03-31","geography":"overseas","status":"actual","source_id":"kikkoman-fy2026","page":20,"source_unit":"billion JPY","start_billion_jpy":"70.2","end_billion_jpy":"71.6","components_billion_jpy":{"revenue":"7.8","raw_materials_etc":"0.7","manufacturing_fixed":"0.1","sga":"-6.6","translation":"-0.6"},"derived":{"components_oku_jpy":{"revenue":78,"raw_materials_etc":7,"manufacturing_fixed":1,"sga":-66,"translation":-6},"start_oku_jpy":702,"end_oku_jpy":716,"endpoint_change_oku_jpy":14,"rounding_residual_oku_jpy":0,"rounding_tolerance_oku_jpy":3.5,"change_less_translation_oku_jpy":20}}],"capital_disclosures":[{"period_end":"2025-03-31","status":"actual","source_id":"kikkoman-fy2026","page":33,"capex_billion_jpy":"46.8","depreciation_billion_jpy":"26.9","cash_outflow_equivalent":false,"maintenance_capex_billion_jpy":null,"scope":"会社CAPEXは投資不動産・使用権資産・無形資産を含む。設備増強と更新が混在し、CF計算書の取得支出・維持投資とは一致しない。"},{"period_end":"2026-03-31","status":"actual","source_id":"kikkoman-fy2026","page":33,"capex_billion_jpy":"70.9","depreciation_billion_jpy":"26.7","cash_outflow_equivalent":false,"maintenance_capex_billion_jpy":null,"scope":"会社CAPEXは投資不動産・使用権資産・無形資産を含む。設備増強と更新が混在し、CF計算書の取得支出・維持投資とは一致しない。"}],"assessment":{"judgment":"製造ブランドの強さは候補として残るが、原料高を毎年自動的に転嫁できるという証拠は不足している。国内の2023年3月期は原材料等の減益影響71.8億円に対し、売上・構造強化の増益要因は27.4億円で、事業利益が減少した。翌期以降の回復にも数量・商品構成・効率化が含まれ、純粋な値上げの成功率は分離できない。","overseas":"2025年3月期の海外増益48億円には為替換算41億円が含まれる。換算分を除いた差額7億円も、現地数量の増加や株主に届く現金そのものではない。国内と海外はそれぞれ製造・卸売等を含む地域区分で、地域合計を連結利益と同一視しない。","capital":"2026年3月期の会社CAPEXは709億円、償却は267億円。新工場等の増設を含むため、差額442億円を維持投資不足とも成長投資とも断定しない。利益率が保たれても、追加投資に見合う増分の現金回収を確認する必要がある。","limits":["売上・構造強化には数量・価格・商品構成・効率化が混在。原材料等にも品目・為替・契約や調達の影響が混在する。","海外の増減表は製造と卸売の合計。しょうゆブランド単独の転嫁力を表さない。","公表時点ごとの区分を保存し、過年度を最新区分へ組み替えた連続系列ではない。","公表額の丸め差は残し、特定要因へ足し戻して表を一致させない。","価格の観測時点と会社原価の認識時点は異なる。年度の同時変動から大豆1ドル当たりの利益感応度を推定しない。","維持投資・調達数量・実現単価・純粋な価格効果・税引後現金の証拠は未充足。適正株価や永続成長率への入力は行わない。"],"next_evidence":["製造と卸売を分けた地域・製品別の販売数量と実現単価","原料の年間調達数量、契約更新時期、ヘッジ、在庫の原価認識時差","既存設備の更新と能力増設の資金支出、増設後の税引後現金と運転資本"]},"interpretation_flags":{"source_metric":"business_profit","unit":"億円","price_pass_through_rate":null,"commodity_purchase_quantity":null,"pure_price_effect":null,"maintenance_capex":null,"owner_earnings":null,"automatic_valuation_enabled":false,"geographic_totals_are_not_consolidated_profit":true},"stored_at":"2026-10-25T01:49:37+00:00","needs_review":false}},"company_price_risk":{"schema_version":1,"version":"kikkoman-cash-20261026-r2","ticker":"2801","name":"キッコーマン","kind":"consumer_brand_cash","as_of":"2026-10-26","review_due":"2026-11-10","sources":{"fy2026":{"title":"2026年3月期 決算補足説明資料","url":"https://www.kikkoman.com/jp/ir/assets/tan202603_2.pdf","document_date":"2026-04-24","file":"fy2026_supplement.pdf","sha256":"e04c63f3a2fcd7ddc947c3642347c0ef6c2a700d4b5c0a61995a599086651431","pdf_pages":14},"fy2027q1":{"title":"2027年3月期第1四半期 補足説明資料","url":"https://www.kikkoman.com/jp/ir/assets/tan202703_1q_2.pdf","document_date":"2026-08-05","file":"fy2027_q1_supplement.pdf","sha256":"69fb4b5f826fa0adccf3d2a65a9bc37e8f18972063e3e53cd6c3be099cdb3f99","pdf_pages":9},"indicator":{"title":"主要な指標の推移（2023～2026年3月期）","url":"https://www.kikkoman.com/jp/ir/lib/indicator.html","document_date":null,"observed_on":"2026-10-26","file":"indicator_20261026.html","sha256":"f72aae5b37fd6eaac1fbf9f33aef5e5faabd97ff85e650b86193aea8d546b363"}},"cash":{"source_id":"fy2026","page":10,"period_start":"2025-04-01","period_end":"2026-03-31","unit":"JPY million","operating_cf":90508,"prior_operating_cf":73978,"investing_cf":-43245,"ppe_purchase":-56392,"ppe_sale":128,"intangible_purchase":-3220,"reported_fcf":31023,"prior_reported_fcf":33367,"lease_principal_repayment":-8170,"dividends_paid_including_noncontrolling":-23829,"share_repurchases_paid":-20992,"fx_on_cash":11410,"cash_equivalents_end":111770,"working_capital_three_rows":{"current_receivables":-2854,"current_inventory":1333,"current_payables":1594,"prior_receivables":409,"prior_inventory":-10932,"prior_payables":-3166},"company_fcf_definition":"operating cash flow - PPE purchase - intangible purchase + PPE sale","maintenance_capex":null,"owner_earnings":null},"capital_spending":{"source_id":"fy2026","page":14,"unit":"JPY million","fy2025_equipment_investment":46835,"fy2026_equipment_investment":70910,"fy2027_company_forecast_equipment_investment":60700,"fy2026_depreciation_and_amortization":26746,"scope":"投資不動産・使用権資産・無形資産を含む設備投資額。CF計算書の現金取得支出と同じ範囲・時点ではない。"},"quarterly_profit":{"source_id":"fy2027q1","page":5,"period_start":"2026-04-01","period_end":"2026-06-30","unit":"JPY million","group_business_profit_current":25256,"group_business_profit_prior":19532,"group_business_profit_change_ex_fx_reported":3548,"overseas_manufacturing_profit_current":12810,"overseas_manufacturing_profit_prior":11030,"overseas_manufacturing_profit_change_ex_fx_reported":569,"overseas_wholesale_profit_current":9395,"overseas_wholesale_profit_prior":6400,"overseas_wholesale_profit_change_ex_fx_reported":2166,"price_volume_split_disclosed_here":false},"history_indicator":{"source_id":"indicator","unit":"JPY million except ROIC/WACC percent","years":[2023,2024,2025,2026],"operating_cf":[59197,80807,73978,90508],"reported_fcf":[32755,49838,33367,31023],"equipment_investment":[38228,43501,46835,70910],"depreciation_and_amortization":[22252,24020,26917,26746],"business_profit":[58777,73402,77275,79512],"net_income_attributable":[43733,56441,61695,61615],"roic_percent":[10.2,11.2,11.1,10.5],"wacc_percent":[6.3,6.8,7.1,6.5],"definition":"会社サイトの4年間の連結指標。FCFは会社定義。ROICとWACCは会社算式と会社前提で、投下資本の増分リターンやオーナー利益ではない。"},"assessment":["しょうゆのブランドと流通網は強みの候補だが、海外製造・販売と卸売の収益性を分けて検証する。卸売利益の伸びを全てブランドの価格決定力と見なさない。","2026年3月期の営業CF増加には、主要な運転資本3行の前年からの改善が大きく寄与する。一年の営業CFを持続的な稼ぐ力へそのまま延長しない。","売上と利益が伸びても、品質・供給能力の維持、海外増設、棚卸・売掛資金の必要額を見積もってから株主利益を考える。公表設備投資額と現金支出を混同しない。","配当・自己株取得の実支出と会社FCFを比べる。余剰現金・資産売却・預金取崩しで一時的に還元できても、同額を恒久的な還元能力とは見なさない。","価格改定後の販売数量、製造の実現単価と原料・包装・物流・労務の差額、増設後の税後現金を確認するまでは、適正株価と10年後の株主利益を確定しない。"],"next_evidence":["製造と卸売を分けた販売数量・実現単価・価格改定後の顧客維持率","維持更新・能力増設・使用権資産を区分した数年分の投資額と投資後の増分現金","運転資本の通貨・成長/維持の区分、売却資産と預金払戻の再発性","2026年11月9日予定の第2四半期決算で、直近の現金・セグメント利益を再照合"],"berkshire_framework_url":"https://www.berkshirehathaway.com/letters/1986.html","derived":{"reported_fcf_formula_jpy_million":31024,"reported_fcf_rounding_residual_jpy_million":-1,"actual_cfo_plus_all_investing_jpy_million":47263,"cash_ppe_and_intangible_purchase_jpy_million":59612,"cash_purchase_vs_equipment_investment_difference_jpy_million":11298,"three_working_capital_rows_current_jpy_million":73,"three_working_capital_rows_prior_jpy_million":-13689,"three_working_capital_rows_change_jpy_million":13762,"cfo_change_jpy_million":16530,"reported_fcf_change_jpy_million":-2344,"cash_dividends_and_repurchase_jpy_million":44821,"cash_dividends_and_repurchase_minus_fcf_jpy_million":13798,"fcf_less_returns_and_lease_principal_jpy_million":-21968,"q1_group_profit_raw_change_jpy_million":5724,"q1_overseas_manufacturing_raw_change_jpy_million":1780,"q1_overseas_wholesale_raw_change_jpy_million":2995,"four_year_reported_fcf_median_jpy_million":33061,"four_year_reported_fcf_min_jpy_million":31023,"four_year_reported_fcf_max_jpy_million":49838,"four_year_fcf_to_cfo_ratio":[0.553322,0.616753,0.451039,0.342765],"company_roic_minus_wacc_percentage_points":[3.9,4.4,4,4]},"interpretation_flags":{"reported_fcf_is_owner_earnings":false,"equipment_investment_is_cash_capex":false,"cash_after_all_investing_is_owner_earnings":false,"four_year_median_fcf_is_owner_earnings":false,"company_roic_spread_proves_incremental_returns":false,"three_working_capital_rows_are_total_normalized_cfo":false,"maintenance_capex":null,"owner_earnings":null,"q1_price_volume_split":null,"sustainable_shareholder_return_capacity":null,"fair_stock_value":null,"automatic_valuation_enabled":false,"financial_baseline_written":false},"stored_at":"2026-10-26T13:49:34+00:00","needs_review":false},"kikkoman_capital_plan":{"as_of":"2026-10-27","cash_reference":{"company_fcf_million_jpy":31023,"maintenance_capex":null,"operating_cf_million_jpy":90508,"owner_earnings":null,"period":"2026年3月期"},"company_cash_payload_sha":"56f04300ec4b50996023f929426a8bad7e964296b2cb44bc77a0b8266e3b90d3","company_cash_version":"kikkoman-cash-20261026-r2","factory":{"actual_cash_paid_to_date":null,"annual_production_capacity":null,"country":"米国","incremental_owner_cash":null,"opening_event_date":"2026-09-18","period":"10年間","period_end":null,"period_start":null,"reported_investment_usd":560000000,"scope":"新工場・関連施設に関する会社の約5.6億米ドル・10年間の説明。実支払済額、各年度配賦、上記中計への重複を確認していない。","site":"ウィスコンシン州ジェファーソン"},"interpretation_flags":{"automatic_valuation_enabled":false,"factory_budget_is_incremental_profit":false,"fair_stock_value_computed":false,"maintenance_capex_verified":false,"owner_earnings_verified":false,"plan_is_actual_cash_spending":false},"plan":{"dividend_oku":700,"domestic_oku":500,"equipment_investment_oku":1700,"fiscal_years":"2025～2027年度","maintenance_amount_oku":null,"maintenance_within_equipment_investment":true,"opening_cash_2025_03_oku":1000,"operating_cf_oku":2800,"overseas_oku":1200,"overseas_soy_sauce_oku":800,"overseas_wholesale_oku":400,"plan_fx_jpy_eur":160,"plan_fx_jpy_usd":145,"scope":"増産・既存事業強化・維持保全・環境対策を含む３年度の会社計画。海外しょうゆ800億円と海外卸売400億円は海外1,200億円の内訳。"},"review_due":"2026-11-10","schema_version":1,"sources":{"factory":{"file":"jefferson20261023.html","published_on":"2026-10-23","sha256":"dd95d7c0ef7ccbb7110b4f4716eea6bdd9648945cb271c39246c3d7bec1c8d7c","url":"https://www.kikkoman.com/jp/info/20261023.html"},"plan":{"file":"info202603.pdf","page":45,"published_on":"2026-04-24","sha256":"1f61dcd8e11522ec0dbf4670dc247c1c88871c628bce3fded73cfb0d2b0b4a53","url":"https://www.kikkoman.com/jp/ir/assets/info202603.pdf"}},"ticker":"2801","version":"kikkoman-capital-plan-20261027-r1","payload_sha":"62fbeee550b39c7249fda5596f217e20a28d3c4a14017a43f22873198eebea32","stored_at":"2026-10-26T21:00:48+00:00","needs_review":false},"inpex_reserve_capital":null,"price_assumption_audit":null,"company_price_basis_audit":null,"property_appraisal":null,"lynas_jare":null,"automatic_valuation_enabled":false,"note":"AI本文の言及候補、会社開示で確認した関係、独自検討で選んだ検証対象を区別。数量・転嫁率・ヘッジを確認してから評価へ接続する。株価評価への自動反映は無効。","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。"}}