{"openapi":"3.0.3","info":{"title":"10Y 全モデル計算API","version":"1.18.0"},"servers":[{"url":"https://docomosoftbankstock.pages.dev"}],"paths":{"/api/v1/simple/profitable":{"post":{"operationId":"calculate_profitable","summary":"上場・黒字企業","description":"cross_check。入力仕様: /api/v1/models/profitable","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentPrice":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"eps":{"type":"number","description":"現在または正常化EPS [円/株] "},"epsGrowth":{"type":"number","description":"EPSの10年CAGR [%] ","minimum":-99.999999},"exitPe":{"type":"number","description":"10年後Exit PER [倍] ","exclusiveMinimum":true,"minimum":0},"fcfPerShare":{"type":"number","description":"現在の簡易1株FCFE（株主帰属FCF） [円/株] FCFFや営業CFではない。株主帰属FCFが作れない場合は超詳細FCFF DCFを使用"},"fcfGrowth":{"type":"number","description":"1株FCFEの10年CAGR [%] ","minimum":-99.999999},"riskFreeRate":{"type":"number","description":"同一通貨の長期無リスク金利 [%] "},"beta":{"type":"number","description":"株式ベータ（空欄は1） [倍] Ke = Rf + β×ERP","minimum":0,"nullable":true},"equityRiskPremium":{"type":"number","description":"株式リスクプレミアム [%] ","minimum":0},"terminalGrowth":{"type":"number","description":"永続成長率 [%] ","minimum":-99.999999},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後株価の割引現在価値へ加算し、現在の理論株価を作る","minimum":0,"nullable":true}},"required":["currentPrice","eps","epsGrowth","exitPe","fcfPerShare","fcfGrowth","riskFreeRate","equityRiskPremium","terminalGrowth"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentPrice":1000,"eps":80,"epsGrowth":6,"exitPe":16,"fcfPerShare":60,"fcfGrowth":5,"riskFreeRate":2,"beta":1,"equityRiskPremium":5,"terminalGrowth":2,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/simple/lossmaking":{"post":{"operationId":"calculate_lossmaking","summary":"上場・赤字企業","description":"cross_check。入力仕様: /api/v1/models/lossmaking","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentPrice":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"revenuePerShare":{"type":"number","description":"現在の1株売上高 [円/株] ","exclusiveMinimum":true,"minimum":0},"yearsToProfitability":{"type":"number","description":"持続的黒字化までの年数 [年] ","minimum":1,"maximum":10},"growthBeforeProfit":{"type":"number","description":"黒字化前の売上成長率 [%] ","minimum":-99.999999},"growthAfterProfit":{"type":"number","description":"黒字化後の売上成長率 [%] ","minimum":-99.999999},"targetNetMargin":{"type":"number","description":"10年目の目標純利益率 [%] ","exclusiveMinimum":true,"minimum":0},"exitPe":{"type":"number","description":"10年後PER [倍] ","exclusiveMinimum":true,"minimum":0},"annualDilution":{"type":"number","description":"赤字期間中の年間希薄化率 [%] ","minimum":0},"successProbability":{"type":"number","description":"黒字化成功確率 [%] ","minimum":0,"maximum":100},"failureValuePerShare":{"type":"number","description":"黒字化未達時の10年後1株残存価値 [円/株] ","minimum":0},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 確率加重後の10年後株価を今日へ割り引く。成功確率へ織り込んだ同じ実行リスクをKeへ重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。終点株価のPVへ加算","minimum":0,"nullable":true}},"required":["currentPrice","revenuePerShare","yearsToProfitability","growthBeforeProfit","growthAfterProfit","targetNetMargin","exitPe","annualDilution","successProbability","failureValuePerShare","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentPrice":1000,"revenuePerShare":300,"yearsToProfitability":4,"growthBeforeProfit":25,"growthAfterProfit":10,"targetNetMargin":12,"exitPe":20,"annualDilution":5,"successProbability":65,"failureValuePerShare":100,"presentValueDiscountRate":9,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/simple/private":{"post":{"operationId":"calculate_private","summary":"非上場企業","description":"cross_check。入力仕様: /api/v1/models/private","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentEquityValue":{"type":"number","description":"現在の参考株主価値 [億円] 直近post-money等。CAGR比較のみに使用","nullable":true},"currentRevenue":{"type":"number","description":"現在売上高 [億円] ","exclusiveMinimum":true,"minimum":0},"revenueGrowth":{"type":"number","description":"今後10年の売上CAGR [%] ","minimum":-99.999999},"targetEbitdaMargin":{"type":"number","description":"10年後EBITDAマージン [%] ","exclusiveMinimum":true,"minimum":0},"exitEvEbitda":{"type":"number","description":"10年後Exit EV/EBITDA [倍] ","exclusiveMinimum":true,"minimum":0},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] ネットキャッシュは負数"},"successProbability":{"type":"number","description":"事業計画達成確率 [%] ","minimum":0,"maximum":100},"failureEquityValue":{"type":"number","description":"計画未達時の10年後総株主価値 [億円] ","minimum":0},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 確率加重後の10年後総株主価値を今日へ割り引く。成功確率へ織り込んだ同じ事業固有リスクをKeへ重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPv":{"type":"number","description":"今後10年の株主分配の現在価値 [億円] 未入力は0。終点総株主価値のPVへ加算","minimum":0,"nullable":true}},"required":["currentRevenue","revenueGrowth","targetEbitdaMargin","exitEvEbitda","netDebt10","successProbability","failureEquityValue","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentEquityValue":100,"currentRevenue":25,"revenueGrowth":20,"targetEbitdaMargin":18,"exitEvEbitda":12,"netDebt10":-20,"successProbability":70,"failureEquityValue":10,"presentValueDiscountRate":12,"interimDistributionPv":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/simple/bank":{"post":{"operationId":"calculate_bank","summary":"上場銀行","description":"cross_check。入力仕様: /api/v1/models/bank","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentPrice":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"currentTbvps":{"type":"number","description":"現在TBVPS [円/株] ","exclusiveMinimum":true,"minimum":0},"tbvpsGrowth":{"type":"number","description":"TBVPSの10年CAGR [%] ","minimum":-99.999999},"targetRote":{"type":"number","description":"安定期ROTE（10年目の持続可能水準） [%] ","exclusiveMinimum":true,"minimum":0},"ke":{"type":"number","description":"株主資本コスト Ke [%] "},"g":{"type":"number","description":"永続成長率 g [%] ","minimum":-99.999999}},"required":["currentPrice","currentTbvps","tbvpsGrowth","targetRote","ke","g"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentPrice":1800,"currentTbvps":1500,"tbvpsGrowth":4,"targetRote":10,"ke":8,"g":2}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/advanced/dcf-listed":{"post":{"operationId":"calculate_dcf_listed","summary":"上場黒字・FCFF DCF（超詳細）","description":"conditional_primary。入力仕様: /api/v1/models/dcf-listed","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"revenue0":{"type":"number","description":"現在売上高 * [億円] "},"ebitMargin0":{"type":"number","description":"現在EBITマージン [%] "},"revenueGrowthY1":{"type":"number","description":"1年目売上成長率 [%] "},"revenueGrowthY10":{"type":"number","description":"10年目売上成長率 [%] "},"targetEbitMarginY10":{"type":"number","description":"10年目目標EBITマージン [%] "},"taxRate":{"type":"number","description":"現金税率 [%] "},"currentEffectiveTaxRate":{"type":"number","description":"明示期間の現金実効税率 [%] 1〜10年のNOPAT・NOL経路に使用"},"terminalMarginalTaxRate":{"type":"number","description":"永続期の限界税率 [%] 11年目以降の正常化NOPATに使用。現在実効税率と分離"},"taxShieldRate":{"type":"number","description":"負債税シールド用限界税率 [%] 利払い控除を実際に利用できる限界税率。NOL等で遅延する場合は調整"},"nol0":{"type":"number","description":"現在NOL（繰越欠損金） [億円] "},"daPctNow":{"type":"number","description":"減価償却/売上高（現在） [%] "},"daPctSteady":{"type":"number","description":"減価償却/売上高（安定期） [%] "},"capexPctNow":{"type":"number","description":"CAPEX/売上高（現在） [%] "},"capexPctSteady":{"type":"number","description":"CAPEX/売上高（安定期） [%] "},"nwcPctNow":{"type":"number","description":"増収運転資本率（現在） [%] "},"nwcPctSteady":{"type":"number","description":"増収運転資本率（安定期） [%] "},"rf":{"type":"number","description":"無リスク金利 [%] "},"beta":{"type":"number","description":"ベータ [number] "},"unleveredBeta":{"type":"number","description":"アンレバードβ（任意・優先） [number] 入力時は目標市場価値D/Eと税シールド用限界税率で自動リレバー","nullable":true},"erp":{"type":"number","description":"ERP [%] "},"preTaxKd":{"type":"number","description":"税引前負債コスト [%] "},"debtRatio":{"type":"number","description":"市場価値ベース目標負債比率 D/V [%] 原則は市場価値比率。合理的な長期目標があれば目標市場価値比率を使用し、簿価を機械使用しない"},"terminalGrowth":{"type":"number","description":"永続成長率 g [%] "},"terminalRoic":{"type":"number","description":"terminalRoic [%] "},"terminalMarginalRoic":{"type":"number","description":"永続期の限界ROIC [%] 新規再投資の限界ROIC。g/限界ROICを再投資率として控除し、過去平均ROICを永久化しない"},"longRunNominalEconomicGrowth":{"type":"number","description":"長期名目経済成長率の上限 [%] 永続成長率gはこの上限以下が必要"},"cash0":{"type":"number","description":"総現金 [億円] Excess/Distributable Cash（必要運転現金・制限現金を控除した残額）だけを株主価値へ加算"},"minimumOperatingCash0":{"type":"number","description":"必要運転現金 [億円] "},"restrictedCash0":{"type":"number","description":"制限現金 [億円] "},"debt0":{"type":"number","description":"有利子負債 [億円] "},"nonOperatingAssets0":{"type":"number","description":"非事業資産 [億円] "},"otherClaims0":{"type":"number","description":"その他請求権（年金等、NCI除く） [億円] "},"netDebt10":{"type":"number","description":"10年後純負債（任意の照合値） [億円] 評価には上の資金ロールフォワード算定値を使用"},"financingBridgeEnabled":{"type":"number","description":"資金ブリッジを使用（Professionalは1必須） [number] 0では算定停止。独立netDebt10は診断専用で主値にしない"},"cumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] "},"cumulativeBuybacks10":{"type":"number","description":"10年間累積自社株買い [億円] FCFFは変えず、現金減少・純負債増加として処理"},"averageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 累積買戻し現金÷平均価格から消却株数を算定し、Sharesも同時に減らす"},"cumulativeCashAcquisitions10":{"type":"number","description":"10年間累積現金M&A [億円] "},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資受取額 [億円] "},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] SBC費用のEBIT反映・SBC増株率とセット"},"cumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却受取額 [億円] "},"nonOperatingAssets10":{"type":"number","description":"10年後非事業資産 [億円] "},"otherClaims10":{"type":"number","description":"10年後その他請求権（NCI除く） [億円] "},"marketValueNci0":{"type":"number","description":"非支配持分の市場価値 [億円] "},"marketValueNci10":{"type":"number","description":"10年後非支配持分の市場価値 [億円] "},"associatesValue0":{"type":"number","description":"持分法投資・非事業投資の市場価値 [億円] "},"associatesValue10":{"type":"number","description":"10年後持分法投資・非事業投資 [億円] "},"financeSubsidiaryEquityValue0":{"type":"number","description":"金融子会社の株主価値 [億円] 重要な金融子会社がある場合、金融借入を事業負債へ混ぜず別評価"},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社の株主価値 [億円] "},"industrialDebt0":{"type":"number","description":"産業事業だけの有利子負債 [億円] "},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 非現金の株主拠出。取得事業価値と分離"},"stockMaaAcquiredValue10":{"type":"number","description":"株式M&Aで取得した事業価値10 [億円] "},"inputUsesLtm":{"type":"number","description":"基準業績はLTM（1=はい、0=いいえ） [number] 古い年度実績を評価日現在値として扱わない"},"financialStatementAgeMonths":{"type":"number","description":"決算期末から評価日まで [か月] 6か月超でLTM未更新なら算定停止"},"currentPrice":{"type":"number","description":"現在株価 [円/株] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 * [百万株] EPS用の期中加重平均株式数は使用しない"},"annualShareIncrease":{"type":"number","description":"annualShareIncrease [number] "},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%/年] "},"cashEquityShareIncrease":{"type":"number","description":"現金増資による年間株式増加率 [%] 累積現金増資受取額とセット"},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aによる年間株式増加率 [%] 取得事業価値とセット"},"sbcExpenseIncludedInEbit":{"type":"number","description":"SBC費用をEBITに含む（1=はい） [number] "}},"required":["revenue0","ebitMargin0","revenueGrowthY1","revenueGrowthY10","targetEbitMarginY10","taxRate","currentEffectiveTaxRate","terminalMarginalTaxRate","taxShieldRate","nol0","daPctNow","daPctSteady","capexPctNow","capexPctSteady","nwcPctNow","nwcPctSteady","rf","beta","erp","preTaxKd","debtRatio","terminalGrowth","terminalRoic","terminalMarginalRoic","longRunNominalEconomicGrowth","cash0","minimumOperatingCash0","restrictedCash0","debt0","nonOperatingAssets0","otherClaims0","netDebt10","financingBridgeEnabled","cumulativeDividends10","cumulativeBuybacks10","averageBuybackPrice10","cumulativeCashAcquisitions10","cumulativeCashEquityProceeds10","cumulativeSbcEquityContribution10","cumulativeAssetSaleProceeds10","nonOperatingAssets10","otherClaims10","marketValueNci0","marketValueNci10","associatesValue0","associatesValue10","financeSubsidiaryEquityValue0","financeSubsidiaryEquityValue10","industrialDebt0","stockMaaEquityIssuedFairValue10","stockMaaAcquiredValue10","inputUsesLtm","financialStatementAgeMonths","currentPrice","shares0","annualShareIncrease","sbcShareIncrease","cashEquityShareIncrease","stockMaaShareIncrease","sbcExpenseIncludedInEbit"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"revenue0":1000,"ebitMargin0":10,"revenueGrowthY1":8,"revenueGrowthY10":4,"targetEbitMarginY10":14,"taxRate":30,"currentEffectiveTaxRate":30,"terminalMarginalTaxRate":30,"taxShieldRate":30,"nol0":0,"daPctNow":5,"daPctSteady":5,"capexPctNow":6,"capexPctSteady":5,"nwcPctNow":10,"nwcPctSteady":10,"rf":2,"beta":1,"unleveredBeta":null,"erp":5,"preTaxKd":1.5,"debtRatio":20,"terminalGrowth":2,"terminalRoic":12,"terminalMarginalRoic":12,"longRunNominalEconomicGrowth":3,"cash0":100,"minimumOperatingCash0":20,"restrictedCash0":0,"debt0":300,"nonOperatingAssets0":0,"otherClaims0":0,"netDebt10":200,"financingBridgeEnabled":1,"cumulativeDividends10":0,"cumulativeBuybacks10":0,"averageBuybackPrice10":0,"cumulativeCashAcquisitions10":0,"cumulativeCashEquityProceeds10":0,"cumulativeSbcEquityContribution10":0,"cumulativeAssetSaleProceeds10":0,"nonOperatingAssets10":0,"otherClaims10":0,"marketValueNci0":0,"marketValueNci10":0,"associatesValue0":0,"associatesValue10":0,"financeSubsidiaryEquityValue0":0,"financeSubsidiaryEquityValue10":0,"industrialDebt0":300,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredValue10":0,"inputUsesLtm":1,"financialStatementAgeMonths":1,"currentPrice":1500,"shares0":100,"annualShareIncrease":0,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"sbcExpenseIncludedInEbit":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/advanced/dcf-loss":{"post":{"operationId":"calculate_dcf_loss","summary":"上場赤字・DCF（超詳細）","description":"conditional_primary。入力仕様: /api/v1/models/dcf-loss","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"revenue0":{"type":"number","description":"現在売上高 * [億円] "},"ebitMargin0":{"type":"number","description":"現在EBITマージン [%] "},"revenueGrowthY1":{"type":"number","description":"1年目売上成長率 [%] "},"revenueGrowthY10":{"type":"number","description":"10年目売上成長率 [%] "},"targetEbitMarginY10":{"type":"number","description":"10年目目標EBITマージン [%] "},"taxRate":{"type":"number","description":"現金税率 [%] "},"currentEffectiveTaxRate":{"type":"number","description":"明示期間の現金実効税率 [%] 1〜10年のNOPAT・NOL経路に使用"},"terminalMarginalTaxRate":{"type":"number","description":"永続期の限界税率 [%] 11年目以降の正常化NOPATに使用。現在実効税率と分離"},"taxShieldRate":{"type":"number","description":"負債税シールド用限界税率 [%] 利払い控除を実際に利用できる限界税率。NOL等で遅延する場合は調整"},"nol0":{"type":"number","description":"現在NOL（繰越欠損金） [億円] "},"daPctNow":{"type":"number","description":"減価償却/売上高（現在） [%] "},"daPctSteady":{"type":"number","description":"減価償却/売上高（安定期） [%] "},"capexPctNow":{"type":"number","description":"CAPEX/売上高（現在） [%] "},"capexPctSteady":{"type":"number","description":"CAPEX/売上高（安定期） [%] "},"nwcPctNow":{"type":"number","description":"増収運転資本率（現在） [%] "},"nwcPctSteady":{"type":"number","description":"増収運転資本率（安定期） [%] "},"rf":{"type":"number","description":"無リスク金利 [%] "},"beta":{"type":"number","description":"ベータ [number] "},"unleveredBeta":{"type":"number","description":"アンレバードβ（任意・優先） [number] 入力時は目標市場価値D/Eと税シールド用限界税率で自動リレバー","nullable":true},"erp":{"type":"number","description":"ERP [%] "},"preTaxKd":{"type":"number","description":"税引前負債コスト [%] "},"debtRatio":{"type":"number","description":"市場価値ベース目標負債比率 D/V [%] 原則は市場価値比率。合理的な長期目標があれば目標市場価値比率を使用し、簿価を機械使用しない"},"terminalGrowth":{"type":"number","description":"永続成長率 g [%] "},"terminalRoic":{"type":"number","description":"terminalRoic [%] "},"terminalMarginalRoic":{"type":"number","description":"永続期の限界ROIC [%] 新規再投資の限界ROIC。g/限界ROICを再投資率として控除し、過去平均ROICを永久化しない"},"longRunNominalEconomicGrowth":{"type":"number","description":"長期名目経済成長率の上限 [%] 永続成長率gはこの上限以下が必要"},"cash0":{"type":"number","description":"総現金 [億円] Excess/Distributable Cash（必要運転現金・制限現金を控除した残額）だけを株主価値へ加算"},"minimumOperatingCash0":{"type":"number","description":"必要運転現金 [億円] "},"restrictedCash0":{"type":"number","description":"制限現金 [億円] "},"debt0":{"type":"number","description":"有利子負債 [億円] "},"nonOperatingAssets0":{"type":"number","description":"非事業資産 [億円] "},"otherClaims0":{"type":"number","description":"その他請求権（年金等、NCI除く） [億円] "},"netDebt10":{"type":"number","description":"10年後純負債（任意の照合値） [億円] 評価には上の資金ロールフォワード算定値を使用"},"financingBridgeEnabled":{"type":"number","description":"資金ブリッジを使用（Professionalは1必須） [number] 0では算定停止。独立netDebt10は診断専用で主値にしない"},"cumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] "},"cumulativeBuybacks10":{"type":"number","description":"10年間累積自社株買い [億円] FCFFは変えず、現金減少・純負債増加として処理"},"averageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 累積買戻し現金÷平均価格から消却株数を算定し、Sharesも同時に減らす"},"cumulativeCashAcquisitions10":{"type":"number","description":"10年間累積現金M&A [億円] "},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資受取額 [億円] "},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] SBC費用のEBIT反映・SBC増株率とセット"},"cumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却受取額 [億円] "},"nonOperatingAssets10":{"type":"number","description":"10年後非事業資産 [億円] "},"otherClaims10":{"type":"number","description":"10年後その他請求権（NCI除く） [億円] "},"marketValueNci0":{"type":"number","description":"非支配持分の市場価値 [億円] "},"marketValueNci10":{"type":"number","description":"10年後非支配持分の市場価値 [億円] "},"associatesValue0":{"type":"number","description":"持分法投資・非事業投資の市場価値 [億円] "},"associatesValue10":{"type":"number","description":"10年後持分法投資・非事業投資 [億円] "},"financeSubsidiaryEquityValue0":{"type":"number","description":"金融子会社の株主価値 [億円] 重要な金融子会社がある場合、金融借入を事業負債へ混ぜず別評価"},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社の株主価値 [億円] "},"industrialDebt0":{"type":"number","description":"産業事業だけの有利子負債 [億円] "},"stockMaaAcquiredValue10":{"type":"number","description":"株式M&Aで取得した事業価値10 [億円] "},"inputUsesLtm":{"type":"number","description":"基準業績はLTM（1=はい、0=いいえ） [number] 古い年度実績を評価日現在値として扱わない"},"financialStatementAgeMonths":{"type":"number","description":"決算期末から評価日まで [か月] 6か月超でLTM未更新なら算定停止"},"currentPrice":{"type":"number","description":"現在株価 [円/株] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 * [百万株] EPS用の期中加重平均株式数は使用しない"},"breakevenYear":{"type":"number","description":"黒字化年 * [年目] "},"executionRiskPremium":{"type":"number","description":"初期実行リスクプレミアム [%] 成功確率100%時だけ使用可。確率加重との二重計上を禁止"},"dilutionBefore":{"type":"number","description":"黒字化前 希薄化 [%/年] "},"dilutionAfter":{"type":"number","description":"黒字化後 希薄化 [%/年] "},"successProbability":{"type":"number","description":"成功確率 [%] 100%未満にする場合、企業固有プレミアムは0"},"failureValuePerShare":{"type":"number","description":"未達時10年後1株価値 [円/株] "}},"required":["revenue0","ebitMargin0","revenueGrowthY1","revenueGrowthY10","targetEbitMarginY10","taxRate","currentEffectiveTaxRate","terminalMarginalTaxRate","taxShieldRate","nol0","daPctNow","daPctSteady","capexPctNow","capexPctSteady","nwcPctNow","nwcPctSteady","rf","beta","erp","preTaxKd","debtRatio","terminalGrowth","terminalRoic","terminalMarginalRoic","longRunNominalEconomicGrowth","cash0","minimumOperatingCash0","restrictedCash0","debt0","nonOperatingAssets0","otherClaims0","netDebt10","financingBridgeEnabled","cumulativeDividends10","cumulativeBuybacks10","averageBuybackPrice10","cumulativeCashAcquisitions10","cumulativeCashEquityProceeds10","cumulativeSbcEquityContribution10","cumulativeAssetSaleProceeds10","nonOperatingAssets10","otherClaims10","marketValueNci0","marketValueNci10","associatesValue0","associatesValue10","financeSubsidiaryEquityValue0","financeSubsidiaryEquityValue10","industrialDebt0","stockMaaAcquiredValue10","inputUsesLtm","financialStatementAgeMonths","currentPrice","shares0","breakevenYear","executionRiskPremium","dilutionBefore","dilutionAfter","successProbability","failureValuePerShare"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"revenue0":300,"ebitMargin0":-25,"revenueGrowthY1":30,"revenueGrowthY10":12,"targetEbitMarginY10":12,"taxRate":30,"currentEffectiveTaxRate":30,"terminalMarginalTaxRate":30,"taxShieldRate":30,"nol0":200,"daPctNow":3,"daPctSteady":4,"capexPctNow":4,"capexPctSteady":4,"nwcPctNow":5,"nwcPctSteady":5,"rf":2,"beta":1.4,"unleveredBeta":null,"erp":5,"preTaxKd":2,"debtRatio":5,"terminalGrowth":2.5,"terminalRoic":15,"terminalMarginalRoic":15,"longRunNominalEconomicGrowth":3.5,"cash0":200,"minimumOperatingCash0":30,"restrictedCash0":0,"debt0":0,"nonOperatingAssets0":0,"otherClaims0":0,"netDebt10":-100,"financingBridgeEnabled":1,"cumulativeDividends10":0,"cumulativeBuybacks10":0,"averageBuybackPrice10":0,"cumulativeCashAcquisitions10":0,"cumulativeCashEquityProceeds10":0,"cumulativeSbcEquityContribution10":0,"cumulativeAssetSaleProceeds10":0,"nonOperatingAssets10":0,"otherClaims10":0,"marketValueNci0":0,"marketValueNci10":0,"associatesValue0":0,"associatesValue10":0,"financeSubsidiaryEquityValue0":0,"financeSubsidiaryEquityValue10":0,"industrialDebt0":0,"stockMaaAcquiredValue10":0,"inputUsesLtm":1,"financialStatementAgeMonths":1,"currentPrice":1200,"shares0":50,"breakevenYear":5,"executionRiskPremium":0,"dilutionBefore":4,"dilutionAfter":1,"successProbability":55,"failureValuePerShare":150}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/advanced/dcf-private":{"post":{"operationId":"calculate_dcf_private","summary":"非上場・DCF（超詳細）","description":"conditional_primary。入力仕様: /api/v1/models/dcf-private","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"revenue0":{"type":"number","description":"現在売上高 * [億円] "},"ebitMargin0":{"type":"number","description":"現在EBITマージン [%] "},"revenueGrowthY1":{"type":"number","description":"1年目売上成長率 [%] "},"revenueGrowthY10":{"type":"number","description":"10年目売上成長率 [%] "},"targetEbitMarginY10":{"type":"number","description":"10年目目標EBITマージン [%] "},"taxRate":{"type":"number","description":"現金税率 [%] "},"currentEffectiveTaxRate":{"type":"number","description":"明示期間の現金実効税率 [%] 1〜10年のNOPAT・NOL経路に使用"},"terminalMarginalTaxRate":{"type":"number","description":"永続期の限界税率 [%] 11年目以降の正常化NOPATに使用。現在実効税率と分離"},"taxShieldRate":{"type":"number","description":"負債税シールド用限界税率 [%] 利払い控除を実際に利用できる限界税率。NOL等で遅延する場合は調整"},"nol0":{"type":"number","description":"現在NOL（繰越欠損金） [億円] "},"daPctNow":{"type":"number","description":"減価償却/売上高（現在） [%] "},"daPctSteady":{"type":"number","description":"減価償却/売上高（安定期） [%] "},"capexPctNow":{"type":"number","description":"CAPEX/売上高（現在） [%] "},"capexPctSteady":{"type":"number","description":"CAPEX/売上高（安定期） [%] "},"nwcPctNow":{"type":"number","description":"増収運転資本率（現在） [%] "},"nwcPctSteady":{"type":"number","description":"増収運転資本率（安定期） [%] "},"rf":{"type":"number","description":"無リスク金利 [%] "},"beta":{"type":"number","description":"ベータ [number] "},"unleveredBeta":{"type":"number","description":"アンレバードβ（任意・優先） [number] 入力時は目標市場価値D/Eと税シールド用限界税率で自動リレバー","nullable":true},"erp":{"type":"number","description":"ERP [%] "},"preTaxKd":{"type":"number","description":"税引前負債コスト [%] "},"debtRatio":{"type":"number","description":"市場価値ベース目標負債比率 D/V [%] 原則は市場価値比率。合理的な長期目標があれば目標市場価値比率を使用し、簿価を機械使用しない"},"terminalGrowth":{"type":"number","description":"永続成長率 g [%] "},"terminalRoic":{"type":"number","description":"terminalRoic [%] "},"terminalMarginalRoic":{"type":"number","description":"永続期の限界ROIC [%] 新規再投資の限界ROIC。g/限界ROICを再投資率として控除し、過去平均ROICを永久化しない"},"longRunNominalEconomicGrowth":{"type":"number","description":"長期名目経済成長率の上限 [%] 永続成長率gはこの上限以下が必要"},"cash0":{"type":"number","description":"総現金 [億円] Excess/Distributable Cash（必要運転現金・制限現金を控除した残額）だけを株主価値へ加算"},"minimumOperatingCash0":{"type":"number","description":"必要運転現金 [億円] "},"restrictedCash0":{"type":"number","description":"制限現金 [億円] "},"debt0":{"type":"number","description":"有利子負債 [億円] "},"nonOperatingAssets0":{"type":"number","description":"非事業資産 [億円] "},"otherClaims0":{"type":"number","description":"その他請求権（年金等、NCI除く） [億円] "},"netDebt10":{"type":"number","description":"10年後純負債（任意の照合値） [億円] 評価には上の資金ロールフォワード算定値を使用"},"financingBridgeEnabled":{"type":"number","description":"資金ブリッジを使用（Professionalは1必須） [number] 0では算定停止。独立netDebt10は診断専用で主値にしない"},"cumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] "},"cumulativeBuybacks10":{"type":"number","description":"10年間累積自社株買い [億円] FCFFは変えず、現金減少・純負債増加として処理"},"averageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 累積買戻し現金÷平均価格から消却株数を算定し、Sharesも同時に減らす"},"cumulativeCashAcquisitions10":{"type":"number","description":"10年間累積現金M&A [億円] "},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資受取額 [億円] "},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] SBC費用のEBIT反映・SBC増株率とセット"},"cumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却受取額 [億円] "},"nonOperatingAssets10":{"type":"number","description":"10年後非事業資産 [億円] "},"otherClaims10":{"type":"number","description":"10年後その他請求権（NCI除く） [億円] "},"marketValueNci0":{"type":"number","description":"非支配持分の市場価値 [億円] "},"marketValueNci10":{"type":"number","description":"10年後非支配持分の市場価値 [億円] "},"associatesValue0":{"type":"number","description":"持分法投資・非事業投資の市場価値 [億円] "},"associatesValue10":{"type":"number","description":"10年後持分法投資・非事業投資 [億円] "},"financeSubsidiaryEquityValue0":{"type":"number","description":"金融子会社の株主価値 [億円] 重要な金融子会社がある場合、金融借入を事業負債へ混ぜず別評価"},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社の株主価値 [億円] "},"industrialDebt0":{"type":"number","description":"産業事業だけの有利子負債 [億円] "},"stockMaaAcquiredValue10":{"type":"number","description":"株式M&Aで取得した事業価値10 [億円] "},"inputUsesLtm":{"type":"number","description":"基準業績はLTM（1=はい、0=いいえ） [number] 古い年度実績を評価日現在値として扱わない"},"financialStatementAgeMonths":{"type":"number","description":"決算期末から評価日まで [か月] 6か月超でLTM未更新なら算定停止"},"currentRefEquityValue":{"type":"number","description":"現在参考株主価値（任意） [億円] ","nullable":true},"sizePremium":{"type":"number","description":"サイズプレミアム [%] "},"companySpecificPremium":{"type":"number","description":"企業固有プレミアム [%] 成功確率を100%未満にする場合は0。同じ計画リスクの二重調整を禁止"},"successProbability":{"type":"number","description":"成功確率 [%] 100%未満にする場合、企業固有プレミアムは0"},"failureTotalEquityValue":{"type":"number","description":"未達時総株主価値 [億円] "},"ownershipPct":{"type":"number","description":"評価対象持分比率（任意） [%] ","nullable":true},"marketabilityDiscount":{"type":"number","description":"評価対象持分の市場性欠如ディスカウント（任意） [%] 持分比率の入力が必須。会社総株主価値ではなく持分価値へ一回だけ適用","nullable":true}},"required":["revenue0","ebitMargin0","revenueGrowthY1","revenueGrowthY10","targetEbitMarginY10","taxRate","currentEffectiveTaxRate","terminalMarginalTaxRate","taxShieldRate","nol0","daPctNow","daPctSteady","capexPctNow","capexPctSteady","nwcPctNow","nwcPctSteady","rf","beta","erp","preTaxKd","debtRatio","terminalGrowth","terminalRoic","terminalMarginalRoic","longRunNominalEconomicGrowth","cash0","minimumOperatingCash0","restrictedCash0","debt0","nonOperatingAssets0","otherClaims0","netDebt10","financingBridgeEnabled","cumulativeDividends10","cumulativeBuybacks10","averageBuybackPrice10","cumulativeCashAcquisitions10","cumulativeCashEquityProceeds10","cumulativeSbcEquityContribution10","cumulativeAssetSaleProceeds10","nonOperatingAssets10","otherClaims10","marketValueNci0","marketValueNci10","associatesValue0","associatesValue10","financeSubsidiaryEquityValue0","financeSubsidiaryEquityValue10","industrialDebt0","stockMaaAcquiredValue10","inputUsesLtm","financialStatementAgeMonths","sizePremium","companySpecificPremium","successProbability","failureTotalEquityValue"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"revenue0":25,"ebitMargin0":5,"revenueGrowthY1":20,"revenueGrowthY10":8,"targetEbitMarginY10":15,"taxRate":30,"currentEffectiveTaxRate":30,"terminalMarginalTaxRate":30,"taxShieldRate":30,"nol0":0,"daPctNow":4,"daPctSteady":4,"capexPctNow":5,"capexPctSteady":4,"nwcPctNow":8,"nwcPctSteady":8,"rf":2,"beta":1.1,"unleveredBeta":null,"erp":5,"preTaxKd":2,"debtRatio":15,"terminalGrowth":2,"terminalRoic":13,"terminalMarginalRoic":13,"longRunNominalEconomicGrowth":3,"cash0":5,"minimumOperatingCash0":1,"restrictedCash0":0,"debt0":10,"nonOperatingAssets0":0,"otherClaims0":0,"netDebt10":5,"financingBridgeEnabled":1,"cumulativeDividends10":0,"cumulativeBuybacks10":0,"averageBuybackPrice10":0,"cumulativeCashAcquisitions10":0,"cumulativeCashEquityProceeds10":0,"cumulativeSbcEquityContribution10":0,"cumulativeAssetSaleProceeds10":0,"nonOperatingAssets10":0,"otherClaims10":0,"marketValueNci0":0,"marketValueNci10":0,"associatesValue0":0,"associatesValue10":0,"financeSubsidiaryEquityValue0":0,"financeSubsidiaryEquityValue10":0,"industrialDebt0":10,"stockMaaAcquiredValue10":0,"inputUsesLtm":1,"financialStatementAgeMonths":1,"currentRefEquityValue":null,"sizePremium":3,"companySpecificPremium":0,"successProbability":70,"failureTotalEquityValue":5,"ownershipPct":null,"marketabilityDiscount":null}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/advanced/bank-advanced":{"post":{"operationId":"calculate_bank_advanced","summary":"銀行・残余利益（超詳細）","description":"conditional_primary。入力仕様: /api/v1/models/bank-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentPrice":{"type":"number","description":"現在株価 [円/株] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 * [百万株] EPS用の期中加重平均株式数は使用しない"},"tce0":{"type":"number","description":"TCE（有形普通株主資本）* [億円] "},"regCapital0":{"type":"number","description":"規制資本 * [億円] "},"rwa0":{"type":"number","description":"RWA * [億円] "},"earningAssets0":{"type":"number","description":"運用資産 * [億円] "},"loans0":{"type":"number","description":"貸出 * [億円] "},"deposits0":{"type":"number","description":"預金 * [億円] "},"nimNow":{"type":"number","description":"現在NIM [%] "},"feeIncome0":{"type":"number","description":"非金利収益 [億円] "},"costRatioNow":{"type":"number","description":"経費率 [%] "},"creditCostNow":{"type":"number","description":"信用コスト [%] "},"reportedNetIncome":{"type":"number","description":"報告普通株主帰属利益 [億円] AT1・優先配当控除後"},"assetGrowthY1":{"type":"number","description":"資産成長 1年目 [%] "},"assetGrowthY10":{"type":"number","description":"資産成長 10年目 [%] "},"depositGrowthY1":{"type":"number","description":"預金成長 1年目 [%] 貸出/預金の資金調達診断に使用。資金調達コストはNIMへ含める"},"depositGrowthY10":{"type":"number","description":"預金成長 10年目 [%] 貸出/預金の資金調達診断に使用。資金調達コストはNIMへ含める"},"feeGrowthY1":{"type":"number","description":"非金利収益成長 1年目 [%] "},"feeGrowthY10":{"type":"number","description":"非金利収益成長 10年目 [%] "},"rwaGrowthY1":{"type":"number","description":"RWA成長 1年目 [%] "},"rwaGrowthY10":{"type":"number","description":"RWA成長 10年目 [%] "},"nimY10":{"type":"number","description":"10年目NIM [%] "},"costRatioY10":{"type":"number","description":"10年目経費率 [%] "},"creditCostNormalY10":{"type":"number","description":"正常信用コスト(10年目) [%] "},"taxRate":{"type":"number","description":"現金税率 [%] "},"targetRegCapitalRatio":{"type":"number","description":"目標規制資本比率 [%] "},"targetPayoutRatio":{"type":"number","description":"目標総還元率（普通株主帰属利益ベース） [%] "},"buybackShareOfReturn":{"type":"number","description":"還元のうち買戻し比率 [%] "},"buybackPTbv":{"type":"number","description":"買戻価格 P/TBV [倍] "},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%/年] "},"at1PreferredDistributionsAnnual":{"type":"number","description":"年間AT1・優先配当 [億円] 普通株主帰属利益から控除"},"sbcExpenseAnnual":{"type":"number","description":"年間SBC税後費用 [億円] 普通株主帰属利益から控除"},"sbcEquityContributionAnnual":{"type":"number","description":"年間SBC APIC等株主拠出 [億円] TCEへ加算。SBC費用・増株率と3点セット"},"ociAnnual":{"type":"number","description":"年間OCI/AOCI（正負可） [億円] "},"commonEquityContributionAnnual":{"type":"number","description":"年間普通株増資受取額 [億円] "},"commonEquitySharesIssuedAnnual":{"type":"number","description":"年間普通株発行数 [百万株] 増資受取額とセット"},"otherCleanSurplusAdjustmentAnnual":{"type":"number","description":"その他非所有者クリーンサープラス調整（正負可） [億円] "},"rf":{"type":"number","description":"無リスク金利 [%] "},"beta":{"type":"number","description":"ベータ [number] "},"erp":{"type":"number","description":"ERP [%] "},"g":{"type":"number","description":"永続成長率 g [%] "},"steadyRote":{"type":"number","description":"安定期ROTE（普通株主帰属包括利益 ÷ 期首TCE） [%] 終端11年目の普通株主帰属包括利益を期首TCEで割る。純利益だけの開示ROTEはOCI等を調整"},"stressCreditCost":{"type":"number","description":"ストレス信用コスト [%] "},"rateShockNiiImpact":{"type":"number","description":"金利低下時NII影響 [%] "},"capitalLossRate":{"type":"number","description":"AOCI等の資本損失率 [%] "}},"required":["currentPrice","shares0","tce0","regCapital0","rwa0","earningAssets0","loans0","deposits0","nimNow","feeIncome0","costRatioNow","creditCostNow","reportedNetIncome","assetGrowthY1","assetGrowthY10","depositGrowthY1","depositGrowthY10","feeGrowthY1","feeGrowthY10","rwaGrowthY1","rwaGrowthY10","nimY10","costRatioY10","creditCostNormalY10","taxRate","targetRegCapitalRatio","targetPayoutRatio","buybackShareOfReturn","buybackPTbv","sbcShareIncrease","at1PreferredDistributionsAnnual","sbcExpenseAnnual","sbcEquityContributionAnnual","ociAnnual","commonEquityContributionAnnual","commonEquitySharesIssuedAnnual","otherCleanSurplusAdjustmentAnnual","rf","beta","erp","g","steadyRote","stressCreditCost","rateShockNiiImpact","capitalLossRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentPrice":1200,"shares0":1000,"tce0":14000,"regCapital0":13000,"rwa0":100000,"earningAssets0":250000,"loans0":150000,"deposits0":180000,"nimNow":0.8,"feeIncome0":800,"costRatioNow":55,"creditCostNow":0.3,"reportedNetIncome":900,"assetGrowthY1":4,"assetGrowthY10":3,"depositGrowthY1":4,"depositGrowthY10":3,"feeGrowthY1":3,"feeGrowthY10":2,"rwaGrowthY1":3,"rwaGrowthY10":3,"nimY10":0.9,"costRatioY10":52,"creditCostNormalY10":0.25,"taxRate":30,"targetRegCapitalRatio":9,"targetPayoutRatio":40,"buybackShareOfReturn":30,"buybackPTbv":0.8,"sbcShareIncrease":0,"at1PreferredDistributionsAnnual":0,"sbcExpenseAnnual":0,"sbcEquityContributionAnnual":0,"ociAnnual":0,"commonEquityContributionAnnual":0,"commonEquitySharesIssuedAnnual":0,"otherCleanSurplusAdjustmentAnnual":0,"rf":2,"beta":0.9,"erp":5,"g":1,"steadyRote":7.5,"stressCreditCost":1.5,"rateShockNiiImpact":10,"capitalLossRate":5}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/insurance/simple":{"post":{"operationId":"calculate_sector_insurance_simple","summary":"損害保険（引受・運用収益＋超過資本）・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-insurance-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] "},"totalCommonEquityPerShare":{"type":"number","description":"普通株主資本合計/株 [円/株] 余剰資本を含む総額","exclusiveMinimum":true,"minimum":0},"requiredOperatingCapitalPerShare":{"type":"number","description":"保険事業の必要資本/株 [円/株] 総普通株主資本以下。差額を余剰資本として一度だけ加算","exclusiveMinimum":true,"minimum":0},"normalizedNetPremiumsPerShare":{"type":"number","description":"正規化正味収入保険料/株 [円/株] ","exclusiveMinimum":true,"minimum":0},"normalizedCombinedRatio":{"type":"number","description":"正規化コンバインドレシオ [%] 100%超も損失として保持","minimum":0},"insuranceFloatPerShare":{"type":"number","description":"運用フロート/株 [円/株] ","minimum":0},"afterTaxInvestmentYield":{"type":"number","description":"フロート税後運用利回り [%] ","minimum":0},"bpsGrowth":{"type":"number","description":"BPS成長率 [%] "},"ke":{"type":"number","description":"株主資本コスト Ke [%] "},"g":{"type":"number","description":"永続成長率 [%] "},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true}},"required":["currentValue","totalCommonEquityPerShare","requiredOperatingCapitalPerShare","normalizedNetPremiumsPerShare","normalizedCombinedRatio","insuranceFloatPerShare","afterTaxInvestmentYield","bpsGrowth","ke","g","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"totalCommonEquityPerShare":800,"requiredOperatingCapitalPerShare":600,"normalizedNetPremiumsPerShare":100,"normalizedCombinedRatio":95,"insuranceFloatPerShare":500,"afterTaxInvestmentYield":3,"bpsGrowth":3,"ke":7,"g":2,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/insurance/advanced":{"post":{"operationId":"calculate_sector_insurance_advanced","summary":"損害保険（引受・運用収益＋超過資本）・詳細","description":"conditional。入力仕様: /api/v1/models/sector-insurance-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] "},"totalCommonEquityPerShare":{"type":"number","description":"普通株主資本合計/株 [円/株] 余剰資本を含む総額","exclusiveMinimum":true,"minimum":0},"requiredOperatingCapitalPerShare":{"type":"number","description":"保険事業の必要資本/株 [円/株] 総普通株主資本以下。差額を余剰資本として一度だけ加算","exclusiveMinimum":true,"minimum":0},"normalizedNetPremiumsPerShare":{"type":"number","description":"正規化正味収入保険料/株 [円/株] ","exclusiveMinimum":true,"minimum":0},"normalizedCombinedRatio":{"type":"number","description":"正規化コンバインドレシオ [%] 100%超も損失として保持","minimum":0},"insuranceFloatPerShare":{"type":"number","description":"運用フロート/株 [円/株] ","minimum":0},"afterTaxInvestmentYield":{"type":"number","description":"フロート税後運用利回り [%] ","minimum":0},"bpsGrowth":{"type":"number","description":"BPS成長率 [%] "},"ke":{"type":"number","description":"株主資本コスト Ke [%] "},"g":{"type":"number","description":"永続成長率 [%] "},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true}},"required":["currentValue","totalCommonEquityPerShare","requiredOperatingCapitalPerShare","normalizedNetPremiumsPerShare","normalizedCombinedRatio","insuranceFloatPerShare","afterTaxInvestmentYield","bpsGrowth","ke","g","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"totalCommonEquityPerShare":800,"requiredOperatingCapitalPerShare":600,"normalizedNetPremiumsPerShare":100,"normalizedCombinedRatio":95,"insuranceFloatPerShare":500,"afterTaxInvestmentYield":3,"bpsGrowth":3,"ke":7,"g":2,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/insurance_life/simple":{"post":{"operationId":"calculate_sector_insurance_life_simple","summary":"生命保険（EV/MCEV）・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-insurance_life-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] "},"freeSurplusPerShare":{"type":"number","description":"Free Surplus/株（任意） [円/株] ANAVを使わない場合はRequired Capitalとセットで入力","minimum":0,"nullable":true},"requiredCapitalPerShare":{"type":"number","description":"Required Capital/株（任意） [円/株] ANAVを使わない場合はFree Surplusとセットで入力","minimum":0,"nullable":true},"anavPerShare":{"type":"number","description":"ANAV/株（任意・優先） [円/株] 入力時はFree Surplus＋Required Capitalを再加算しない","minimum":0,"nullable":true},"vifPerShare":{"type":"number","description":"既契約価値 VIF/株（リスク調整後） [円/株] 開示済み評価日PV。Keで再割引しない"},"csmPerShare":{"type":"number","description":"IFRS 17 CSM/株（照合専用） [円/株] 未稼得利益の会計指標。VIFやEVへ自動加算しない","minimum":0,"nullable":true},"anavGrowth":{"type":"number","description":"ANAV成長率（10年予測用） [%] "},"vifRunoffRate":{"type":"number","description":"既契約VIF年次ランオフ率 [%] ","minimum":0,"maximum":100},"newBusinessValueAnnualPerShare":{"type":"number","description":"年次新契約価値/株（資本・リスク調整後） [円/株/年] ","minimum":0},"newBusinessValueGrowth":{"type":"number","description":"新契約価値成長率 [%] "},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true}},"required":["currentValue","vifPerShare","anavGrowth","vifRunoffRate","newBusinessValueAnnualPerShare","newBusinessValueGrowth","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"freeSurplusPerShare":220,"requiredCapitalPerShare":180,"anavPerShare":400,"vifPerShare":600,"csmPerShare":450,"anavGrowth":2,"vifRunoffRate":12,"newBusinessValueAnnualPerShare":65,"newBusinessValueGrowth":2,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/insurance_life/advanced":{"post":{"operationId":"calculate_sector_insurance_life_advanced","summary":"生命保険（EV/MCEV）・詳細","description":"primary_if_all_gates_pass。入力仕様: /api/v1/models/sector-insurance_life-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] "},"freeSurplusPerShare":{"type":"number","description":"Free Surplus/株（任意） [円/株] ANAVを使わない場合はRequired Capitalとセットで入力","minimum":0,"nullable":true},"requiredCapitalPerShare":{"type":"number","description":"Required Capital/株（任意） [円/株] ANAVを使わない場合はFree Surplusとセットで入力","minimum":0,"nullable":true},"anavPerShare":{"type":"number","description":"ANAV/株（任意・優先） [円/株] 入力時はFree Surplus＋Required Capitalを再加算しない","minimum":0,"nullable":true},"vifPerShare":{"type":"number","description":"既契約価値 VIF/株（リスク調整後） [円/株] 開示済み評価日PV。Keで再割引しない"},"csmPerShare":{"type":"number","description":"IFRS 17 CSM/株（照合専用） [円/株] 未稼得利益の会計指標。VIFやEVへ自動加算しない","minimum":0,"nullable":true},"anavGrowth":{"type":"number","description":"ANAV成長率（10年予測用） [%] "},"vifRunoffRate":{"type":"number","description":"既契約VIF年次ランオフ率 [%] ","minimum":0,"maximum":100},"newBusinessValueAnnualPerShare":{"type":"number","description":"年次新契約価値/株（資本・リスク調整後） [円/株/年] ","minimum":0},"newBusinessValueGrowth":{"type":"number","description":"新契約価値成長率 [%] "},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true}},"required":["currentValue","vifPerShare","anavGrowth","vifRunoffRate","newBusinessValueAnnualPerShare","newBusinessValueGrowth","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"freeSurplusPerShare":220,"requiredCapitalPerShare":180,"anavPerShare":400,"vifPerShare":600,"csmPerShare":450,"anavGrowth":2,"vifRunoffRate":12,"newBusinessValueAnnualPerShare":65,"newBusinessValueGrowth":2,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/reit/simple":{"post":{"operationId":"calculate_sector_reit_simple","summary":"REIT・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-reit-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"投資口価格 [円] "},"affoPerUnit":{"type":"number","description":"1口AFFO [円/口] ","exclusiveMinimum":true,"minimum":0},"affoGrowth":{"type":"number","description":"AFFO成長率 [%] "},"exitPToAffo":{"type":"number","description":"Exit P/AFFO [倍] ","exclusiveMinimum":true,"minimum":0},"capRateCross":{"type":"number","description":"参考：NOIキャップレート [%] ","nullable":true},"latentGainTaxPerUnit":{"type":"number","description":"NAV含み益税/口 [円/口] 売却時に実際に負担する見積税額だけ","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/口] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"noiPerUnit":{"type":"number","description":"NOI/口 [円/口] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"coefSteady":{"type":"number","description":"安定期不動産FCF資本化利回り（NOI−維持CAPEX対応） [%] 詳細版の分子はNOI−維持CAPEX。NOI単独のキャップレートではありません","nullable":true},"maintenanceCapexPerUnit":{"type":"number","description":"現在維持CAPEX/口 [円/口] 10年目へは下記の維持CAPEX成長率で別途伸長","minimum":0,"nullable":true},"maintenanceCapexGrowth":{"type":"number","description":"維持CAPEX成長率（10年） [%] 維持CAPEX/口を10年目へ伸ばす率。NOI/AFFO成長率とは別に根拠化","nullable":true},"netDebtPerUnit":{"type":"number","description":"10年後純有利子負債/口 [円/口] ","nullable":true},"retainedAffoFundingPerUnit10":{"type":"number","description":"10年間留保AFFO/現在口 [円/口] ","minimum":0,"nullable":true},"newDebtFundingPerUnit10":{"type":"number","description":"10年間新規借入/現在口 [円/口] ","minimum":0,"nullable":true},"equityIssueFundingPerUnit10":{"type":"number","description":"10年間増資受取額/現在口 [円/口] ","minimum":0,"nullable":true},"assetSaleFundingPerUnit10":{"type":"number","description":"10年間資産売却受取額/現在口 [円/口] ","minimum":0,"nullable":true},"acquisitionDevelopmentSpendPerUnit10":{"type":"number","description":"10年間取得・開発投資/現在口 [円/口] 上記4資金源と一致が必要。無料の物件取得は禁止","minimum":0,"nullable":true}},"required":["currentValue","affoPerUnit","affoGrowth","exitPToAffo","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"affoPerUnit":60,"affoGrowth":2,"exitPToAffo":15,"capRateCross":5,"latentGainTaxPerUnit":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/reit/advanced":{"post":{"operationId":"calculate_sector_reit_advanced","summary":"REIT・詳細","description":"conditional。入力仕様: /api/v1/models/sector-reit-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"投資口価格 [円] "},"affoPerUnit":{"type":"number","description":"1口AFFO [円/口] ","exclusiveMinimum":true,"minimum":0},"affoGrowth":{"type":"number","description":"AFFO成長率 [%] "},"exitPToAffo":{"type":"number","description":"Exit P/AFFO [倍] ","exclusiveMinimum":true,"minimum":0},"capRateCross":{"type":"number","description":"参考：NOIキャップレート [%] ","nullable":true},"latentGainTaxPerUnit":{"type":"number","description":"NAV含み益税/口 [円/口] 売却時に実際に負担する見積税額だけ","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/口] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"noiPerUnit":{"type":"number","description":"NOI/口 [円/口] ","exclusiveMinimum":true,"minimum":0},"coefSteady":{"type":"number","description":"安定期不動産FCF資本化利回り（NOI−維持CAPEX対応） [%] 詳細版の分子はNOI−維持CAPEX。NOI単独のキャップレートではありません"},"maintenanceCapexPerUnit":{"type":"number","description":"現在維持CAPEX/口 [円/口] 10年目へは下記の維持CAPEX成長率で別途伸長","minimum":0},"maintenanceCapexGrowth":{"type":"number","description":"維持CAPEX成長率（10年） [%] 維持CAPEX/口を10年目へ伸ばす率。NOI/AFFO成長率とは別に根拠化"},"netDebtPerUnit":{"type":"number","description":"10年後純有利子負債/口 [円/口] "},"retainedAffoFundingPerUnit10":{"type":"number","description":"10年間留保AFFO/現在口 [円/口] ","minimum":0},"newDebtFundingPerUnit10":{"type":"number","description":"10年間新規借入/現在口 [円/口] ","minimum":0},"equityIssueFundingPerUnit10":{"type":"number","description":"10年間増資受取額/現在口 [円/口] ","minimum":0},"assetSaleFundingPerUnit10":{"type":"number","description":"10年間資産売却受取額/現在口 [円/口] ","minimum":0},"acquisitionDevelopmentSpendPerUnit10":{"type":"number","description":"10年間取得・開発投資/現在口 [円/口] 上記4資金源と一致が必要。無料の物件取得は禁止","minimum":0}},"required":["currentValue","affoPerUnit","affoGrowth","exitPToAffo","presentValueDiscountRate","noiPerUnit","coefSteady","maintenanceCapexPerUnit","maintenanceCapexGrowth","netDebtPerUnit","retainedAffoFundingPerUnit10","newDebtFundingPerUnit10","equityIssueFundingPerUnit10","assetSaleFundingPerUnit10","acquisitionDevelopmentSpendPerUnit10"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"affoPerUnit":60,"affoGrowth":2,"exitPToAffo":15,"capRateCross":5,"latentGainTaxPerUnit":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"noiPerUnit":1000,"coefSteady":3,"maintenanceCapexPerUnit":1000,"maintenanceCapexGrowth":3,"netDebtPerUnit":1000,"retainedAffoFundingPerUnit10":1000,"newDebtFundingPerUnit10":1000,"equityIssueFundingPerUnit10":1000,"assetSaleFundingPerUnit10":1000,"acquisitionDevelopmentSpendPerUnit10":1000}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/rental_real_estate/simple":{"post":{"operationId":"calculate_sector_rental_real_estate_simple","summary":"不動産賃貸・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-rental_real_estate-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"noiNow":{"type":"number","description":"潜在NOI（満室想定・年間正常化、維持CAPEX控除前） [億円] ","exclusiveMinimum":true,"minimum":0},"noiGrowth":{"type":"number","description":"NOI成長率 [%] "},"exitCapRate":{"type":"number","description":"Exit不動産FCF還元利回り（稼働率・維持CAPEX反映後） [%] ","exclusiveMinimum":true,"minimum":0},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] "},"occupancySteady":{"type":"number","description":"10年目稼働率 [%] ","minimum":0,"maximum":100,"nullable":true},"maintenanceCapexPctOfNoi":{"type":"number","description":"維持CAPEX(%NOI) [%] ","minimum":0,"maximum":100,"nullable":true},"shares0":{"type":"number","description":"現在の希薄化後株式数（1株価値換算） [百万株] 総株主価値を10年後の円/株へ換算する場合に入力","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率（1株換算） [%] SBC費用を利益/FCFへ含めた上で、株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率（1株換算） [%] 詳細版では増資代金を株主拠出・資金繰りへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率（1株換算） [%] 詳細版では交付株式の公正価値と取得事業価値を分離して同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"coefSteady":{"type":"number","description":"安定期不動産FCF還元利回り（稼働率・維持CAPEX反映後） [%] ","nullable":true},"effectiveTaxOnGain":{"type":"number","description":"含み益への実効税率（簿価入力時のみ） [%] ","minimum":0,"nullable":true},"taxBasis10":{"type":"number","description":"10年後税務簿価 [億円] ","minimum":0,"nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] ","nullable":true},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] ","nullable":true},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0,"nullable":true},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0,"nullable":true},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0,"nullable":true},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0,"nullable":true},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0,"nullable":true},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0,"nullable":true},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0,"nullable":true},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0,"nullable":true},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0,"nullable":true},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","noiNow","noiGrowth","exitCapRate","netDebt10","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"noiNow":1000,"noiGrowth":2,"exitCapRate":5,"netDebt10":10000,"occupancySteady":95,"maintenanceCapexPctOfNoi":5,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/rental_real_estate/advanced":{"post":{"operationId":"calculate_sector_rental_real_estate_advanced","summary":"不動産賃貸・詳細","description":"conditional。入力仕様: /api/v1/models/sector-rental_real_estate-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"noiNow":{"type":"number","description":"潜在NOI（満室想定・年間正常化、維持CAPEX控除前） [億円] ","exclusiveMinimum":true,"minimum":0},"noiGrowth":{"type":"number","description":"NOI成長率 [%] "},"exitCapRate":{"type":"number","description":"Exit不動産FCF還元利回り（稼働率・維持CAPEX反映後） [%] ","exclusiveMinimum":true,"minimum":0},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] "},"occupancySteady":{"type":"number","description":"10年目稼働率 [%] ","minimum":0,"maximum":100,"nullable":true},"maintenanceCapexPctOfNoi":{"type":"number","description":"維持CAPEX(%NOI) [%] ","minimum":0,"maximum":100,"nullable":true},"shares0":{"type":"number","description":"現在の希薄化後株式数（1株価値換算） [百万株] 総株主価値を10年後の円/株へ換算する場合に入力","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率（1株換算） [%] SBC費用を利益/FCFへ含めた上で、株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率（1株換算） [%] 詳細版では増資代金を株主拠出・資金繰りへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率（1株換算） [%] 詳細版では交付株式の公正価値と取得事業価値を分離して同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"coefSteady":{"type":"number","description":"安定期不動産FCF還元利回り（稼働率・維持CAPEX反映後） [%] "},"effectiveTaxOnGain":{"type":"number","description":"含み益への実効税率（簿価入力時のみ） [%] ","minimum":0,"nullable":true},"taxBasis10":{"type":"number","description":"10年後税務簿価 [億円] ","minimum":0,"nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] "},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] "},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","noiNow","noiGrowth","exitCapRate","netDebt10","presentValueDiscountRate","coefSteady","industrialNetDebt0","cumulativePostTaxFcf10","sectorCumulativeDividends10","sectorCumulativeBuybacks10","sectorAverageBuybackPrice10","sectorCumulativeCashMaa10","sectorCumulativeCashEquityIssued10","sectorCumulativeAssetSaleProceeds10","marketValueNci10","associatesAndNonOperatingInvestments10","financeSubsidiaryEquityValue10","sectorFcfScheduleReconciled","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"noiNow":1000,"noiGrowth":2,"exitCapRate":5,"netDebt10":10000,"occupancySteady":95,"maintenanceCapexPctOfNoi":5,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"coefSteady":3,"industrialNetDebt0":1000,"cumulativePostTaxFcf10":0,"sectorCumulativeDividends10":1000,"sectorCumulativeBuybacks10":1000,"sectorAverageBuybackPrice10":1000,"sectorCumulativeCashMaa10":1000,"sectorCumulativeCashEquityIssued10":1000,"sectorCumulativeAssetSaleProceeds10":1000,"marketValueNci10":1000,"associatesAndNonOperatingInvestments10":1000,"financeSubsidiaryEquityValue10":1000,"sectorFcfScheduleReconciled":1,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/resources_energy/simple":{"post":{"operationId":"calculate_sector_resources_energy_simple","summary":"資源・エネルギー・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-resources_energy-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"production0":{"type":"number","description":"年間生産量 [万トン] 原油換算など社内統一単位","exclusiveMinimum":true,"minimum":0},"unitEbitda":{"type":"number","description":"単位EBITDA [億円/万トン] = 単価×EBITDAマージン ÷ 1万"},"volumeGrowth":{"type":"number","description":"生産量変化率 [%] "},"unitMarginTrend":{"type":"number","description":"単位EBITDA変化率 [%] 価格トレンド−費用インフレ"},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] "},"reserves0":{"type":"number","description":"評価日時点の可採埋蔵量 [万トン] ","exclusiveMinimum":true,"minimum":0},"reserveAdditionsAnnual":{"type":"number","description":"1〜10年目の年間埋蔵量追加 [万トン/年] 11年目以降は追加0として有限寿命を評価","minimum":0},"resourceDiscountRate":{"type":"number","description":"残存資源FCFF割引率（WACC） [%] ","exclusiveMinimum":true,"minimum":0},"cashTaxPctOfEbitda":{"type":"number","description":"現金税（%EBITDA） [%] ","minimum":0,"maximum":100},"nwcInvestmentPctOfEbitda":{"type":"number","description":"運転資本投資（%EBITDA、正負可） [%] 正=投資、負=回収。現金税と分離"},"closureValue":{"type":"number","description":"埋蔵量満了時の残存価値／閉山債務 [億円] 満了時点。閉山債務が上回る場合は負数。該当なしも推測で空欄にせず0を明示"},"closureTreatmentFutureDcf":{"type":"number","description":"閉山処理（1=将来CF、0=現在ARO） [0/1] 両方式の同時使用は禁止","minimum":0,"maximum":1},"aroDebtLikeClaim10":{"type":"number","description":"10年後ARO請求権（現在ARO方式のみ） [億円] netDebt10には含めず別控除。将来CF方式では0","minimum":0},"devCapexAnnual":{"type":"number","description":"開発・維持CAPEX [億円/年] ","minimum":0,"nullable":true},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] ","nullable":true},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] ","nullable":true},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0,"nullable":true},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0,"nullable":true},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0,"nullable":true},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0,"nullable":true},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0,"nullable":true},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0,"nullable":true},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0,"nullable":true},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0,"nullable":true},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0,"nullable":true},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","production0","unitEbitda","volumeGrowth","unitMarginTrend","netDebt10","reserves0","reserveAdditionsAnnual","resourceDiscountRate","cashTaxPctOfEbitda","nwcInvestmentPctOfEbitda","closureValue","closureTreatmentFutureDcf","aroDebtLikeClaim10","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"production0":100,"unitEbitda":5,"volumeGrowth":0,"unitMarginTrend":1,"netDebt10":1000,"reserves0":3500,"reserveAdditionsAnnual":0,"resourceDiscountRate":8,"cashTaxPctOfEbitda":20,"nwcInvestmentPctOfEbitda":0,"closureValue":0,"closureTreatmentFutureDcf":1,"aroDebtLikeClaim10":0,"devCapexAnnual":50,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/resources_energy/advanced":{"post":{"operationId":"calculate_sector_resources_energy_advanced","summary":"資源・エネルギー・詳細","description":"conditional。入力仕様: /api/v1/models/sector-resources_energy-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"production0":{"type":"number","description":"年間生産量 [万トン] 原油換算など社内統一単位","exclusiveMinimum":true,"minimum":0},"unitEbitda":{"type":"number","description":"単位EBITDA [億円/万トン] = 単価×EBITDAマージン ÷ 1万"},"volumeGrowth":{"type":"number","description":"生産量変化率 [%] "},"unitMarginTrend":{"type":"number","description":"単位EBITDA変化率 [%] 価格トレンド−費用インフレ"},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] "},"reserves0":{"type":"number","description":"評価日時点の可採埋蔵量 [万トン] ","exclusiveMinimum":true,"minimum":0},"reserveAdditionsAnnual":{"type":"number","description":"1〜10年目の年間埋蔵量追加 [万トン/年] 11年目以降は追加0として有限寿命を評価","minimum":0},"resourceDiscountRate":{"type":"number","description":"残存資源FCFF割引率（WACC） [%] ","exclusiveMinimum":true,"minimum":0},"cashTaxPctOfEbitda":{"type":"number","description":"現金税（%EBITDA） [%] ","minimum":0,"maximum":100},"nwcInvestmentPctOfEbitda":{"type":"number","description":"運転資本投資（%EBITDA、正負可） [%] 正=投資、負=回収。現金税と分離"},"closureValue":{"type":"number","description":"埋蔵量満了時の残存価値／閉山債務 [億円] 満了時点。閉山債務が上回る場合は負数。該当なしも推測で空欄にせず0を明示"},"closureTreatmentFutureDcf":{"type":"number","description":"閉山処理（1=将来CF、0=現在ARO） [0/1] 両方式の同時使用は禁止","minimum":0,"maximum":1},"aroDebtLikeClaim10":{"type":"number","description":"10年後ARO請求権（現在ARO方式のみ） [億円] netDebt10には含めず別控除。将来CF方式では0","minimum":0},"devCapexAnnual":{"type":"number","description":"開発・維持CAPEX [億円/年] ","minimum":0,"nullable":true},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] "},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] "},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","production0","unitEbitda","volumeGrowth","unitMarginTrend","netDebt10","reserves0","reserveAdditionsAnnual","resourceDiscountRate","cashTaxPctOfEbitda","nwcInvestmentPctOfEbitda","closureValue","closureTreatmentFutureDcf","aroDebtLikeClaim10","presentValueDiscountRate","industrialNetDebt0","cumulativePostTaxFcf10","sectorCumulativeDividends10","sectorCumulativeBuybacks10","sectorAverageBuybackPrice10","sectorCumulativeCashMaa10","sectorCumulativeCashEquityIssued10","sectorCumulativeAssetSaleProceeds10","marketValueNci10","associatesAndNonOperatingInvestments10","financeSubsidiaryEquityValue10","sectorFcfScheduleReconciled","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"production0":100,"unitEbitda":5,"volumeGrowth":0,"unitMarginTrend":1,"netDebt10":1000,"reserves0":3500,"reserveAdditionsAnnual":0,"resourceDiscountRate":8,"cashTaxPctOfEbitda":20,"nwcInvestmentPctOfEbitda":0,"closureValue":0,"closureTreatmentFutureDcf":1,"aroDebtLikeClaim10":0,"devCapexAnnual":50,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"industrialNetDebt0":1000,"cumulativePostTaxFcf10":0,"sectorCumulativeDividends10":1000,"sectorCumulativeBuybacks10":1000,"sectorAverageBuybackPrice10":1000,"sectorCumulativeCashMaa10":1000,"sectorCumulativeCashEquityIssued10":1000,"sectorCumulativeAssetSaleProceeds10":1000,"marketValueNci10":1000,"associatesAndNonOperatingInvestments10":1000,"financeSubsidiaryEquityValue10":1000,"sectorFcfScheduleReconciled":1,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/biotech_pharma/simple":{"post":{"operationId":"calculate_sector_biotech_pharma_simple","summary":"バイオ（パイプライン期待NPV近似）・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-biotech_pharma-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"peakSales":{"type":"number","description":"ピーク売上想定 [億円] ","exclusiveMinimum":true,"minimum":0},"peakNetMargin":{"type":"number","description":"ピーク時純利益率 [%] "},"commercialLaunchYear":{"type":"number","description":"承認・販売開始年 [年目] 空欄=3年目。開発費は販売開始前年まで発生","minimum":1,"maximum":10,"nullable":true},"exitPeAtPeak":{"type":"number","description":"10年目実績利益へのExit PER [倍] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"successProbability":{"type":"number","description":"10年以内の承認・商用化成功確率 [%] ","minimum":0,"maximum":100,"nullable":true},"netCash10":{"type":"number","description":"10年後純現金（開発費・調達反映後） [億円] 純負債は負数。現在純現金ではなく10年後残高","nullable":true},"failureValue":{"type":"number","description":"10年後未達時の総株主価値 [億円] ","minimum":0,"nullable":true},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率（1株換算） [%] SBC費用を利益/FCFへ含めた上で、株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率（1株換算） [%] 詳細版では増資代金を株主拠出・資金繰りへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率（1株換算） [%] 詳細版では交付株式の公正価値と取得事業価値を分離して同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"probPhaseClearance":{"type":"number","description":"現在段階から第3相クリアまでの条件付き確率 [%] ","minimum":0,"maximum":100,"nullable":true},"probApproval":{"type":"number","description":"第3相クリア後の承認条件付き確率 [%] ","minimum":0,"maximum":100,"nullable":true},"devCostAnnual":{"type":"number","description":"販売開始前の年次開発費（無条件支出） [億円/年] 最終成功確率で軽減せず、販売開始前年まで控除","minimum":0,"nullable":true},"rnpvDiscountRate":{"type":"number","description":"期待NPV近似の時間価値割引率 [%] 販売CFの成功確率とは別の時間価値用。段階別費用の到達確率加重はこの入力では計算しない","maximum":99.999,"exclusiveMinimum":true,"nullable":true,"minimum":0},"currentNetCash":{"type":"number","description":"評価日現在の純現金 [億円] 純負債は負数。開発費を賄う既存資金","nullable":true},"additionalFundingAmount":{"type":"number","description":"販売開始前の追加資金調達額 [億円] 不要なら0/空欄。指定年の期首に受け取り、過去年の資金不足は遡及補填しない","minimum":0,"nullable":true},"fundingPricePerShare":{"type":"number","description":"追加資金の発行価格 [円/株] 調達額>0の場合必須","exclusiveMinimum":true,"nullable":true,"minimum":0},"fundingYear":{"type":"number","description":"追加資金調達年 [年目] 調達額>0の場合、販売開始前の年を指定","minimum":1,"maximum":10,"nullable":true},"patentYears":{"type":"number","description":"特許残存年数 [年] ","exclusiveMinimum":true,"nullable":true,"minimum":0}},"required":["currentValue","peakSales","peakNetMargin","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"peakSales":1000,"peakNetMargin":25,"commercialLaunchYear":3,"exitPeAtPeak":15,"successProbability":30,"netCash10":0,"failureValue":50,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/biotech_pharma/advanced":{"post":{"operationId":"calculate_sector_biotech_pharma_advanced","summary":"バイオ（パイプライン期待NPV近似）・詳細","description":"cross_check。入力仕様: /api/v1/models/sector-biotech_pharma-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"peakSales":{"type":"number","description":"ピーク売上想定 [億円] ","exclusiveMinimum":true,"minimum":0},"peakNetMargin":{"type":"number","description":"ピーク時純利益率 [%] "},"commercialLaunchYear":{"type":"number","description":"承認・販売開始年 [年目] 空欄=3年目。開発費は販売開始前年まで発生","minimum":1,"maximum":10,"nullable":true},"exitPeAtPeak":{"type":"number","description":"10年目実績利益へのExit PER [倍] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"successProbability":{"type":"number","description":"10年以内の承認・商用化成功確率 [%] ","minimum":0,"maximum":100,"nullable":true},"netCash10":{"type":"number","description":"10年後純現金（開発費・調達反映後） [億円] 純負債は負数。現在純現金ではなく10年後残高","nullable":true},"failureValue":{"type":"number","description":"10年後未達時の総株主価値 [億円] ","minimum":0,"nullable":true},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率（1株換算） [%] SBC費用を利益/FCFへ含めた上で、株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率（1株換算） [%] 詳細版では増資代金を株主拠出・資金繰りへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率（1株換算） [%] 詳細版では交付株式の公正価値と取得事業価値を分離して同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"probPhaseClearance":{"type":"number","description":"現在段階から第3相クリアまでの条件付き確率 [%] ","minimum":0,"maximum":100},"probApproval":{"type":"number","description":"第3相クリア後の承認条件付き確率 [%] ","minimum":0,"maximum":100},"devCostAnnual":{"type":"number","description":"販売開始前の年次開発費（無条件支出） [億円/年] 最終成功確率で軽減せず、販売開始前年まで控除","minimum":0},"rnpvDiscountRate":{"type":"number","description":"期待NPV近似の時間価値割引率 [%] 販売CFの成功確率とは別の時間価値用。段階別費用の到達確率加重はこの入力では計算しない","maximum":99.999,"exclusiveMinimum":true,"minimum":0},"currentNetCash":{"type":"number","description":"評価日現在の純現金 [億円] 純負債は負数。開発費を賄う既存資金"},"additionalFundingAmount":{"type":"number","description":"販売開始前の追加資金調達額 [億円] 不要なら0/空欄。指定年の期首に受け取り、過去年の資金不足は遡及補填しない","minimum":0,"nullable":true},"fundingPricePerShare":{"type":"number","description":"追加資金の発行価格 [円/株] 調達額>0の場合必須","exclusiveMinimum":true,"nullable":true,"minimum":0},"fundingYear":{"type":"number","description":"追加資金調達年 [年目] 調達額>0の場合、販売開始前の年を指定","minimum":1,"maximum":10,"nullable":true},"patentYears":{"type":"number","description":"特許残存年数 [年] ","exclusiveMinimum":true,"minimum":0}},"required":["currentValue","peakSales","peakNetMargin","presentValueDiscountRate","probPhaseClearance","probApproval","devCostAnnual","rnpvDiscountRate","currentNetCash","patentYears"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"peakSales":1000,"peakNetMargin":25,"commercialLaunchYear":3,"exitPeAtPeak":15,"successProbability":30,"netCash10":0,"failureValue":50,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"probPhaseClearance":60,"probApproval":60,"devCostAnnual":1000,"rnpvDiscountRate":3,"currentNetCash":1000,"patentYears":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/power_gas/simple":{"post":{"operationId":"calculate_sector_power_gas_simple","summary":"電力・ガス・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-power_gas-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"rateBase0":{"type":"number","description":"Rate base [億円] ","exclusiveMinimum":true,"minimum":0},"rateBaseGrowth":{"type":"number","description":"Rate base成長率 [%] "},"allowedRoe":{"type":"number","description":"認可ROE（株主資本部分に対するROE） [%] "},"equityRateBasePct":{"type":"number","description":"Rate baseに占める株主資本比率 [%] ","minimum":0,"maximum":100},"exitPe":{"type":"number","description":"Exit PER [倍] ","exclusiveMinimum":true,"minimum":0},"regulatoryLagYears":{"type":"number","description":"規制ラグ [年] Rate base追加が認可利益へ反映されるまでの年数","minimum":0,"nullable":true},"nonRegulatedValue0":{"type":"number","description":"非規制事業の株主価値 [億円] ","minimum":0},"nonRegulatedGrowth":{"type":"number","description":"非規制事業成長率 [%] "},"parentNetDebt10":{"type":"number","description":"規制・非規制価値に未配賦の親会社純負債10 [億円] Rate baseの資本構成内の負債を再控除しない"},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"allowedRoeSteady":{"type":"number","description":"安定期認可ROE [%] ","nullable":true},"fuelPassThroughPct":{"type":"number","description":"燃料費パススルー率（診断） [%] 未回収分は持続可能ROEへ反映","minimum":0,"maximum":100,"nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] ","nullable":true},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] ","nullable":true},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0,"nullable":true},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0,"nullable":true},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0,"nullable":true},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0,"nullable":true},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0,"nullable":true},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0,"nullable":true},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0,"nullable":true},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0,"nullable":true},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0,"nullable":true},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","rateBase0","rateBaseGrowth","allowedRoe","equityRateBasePct","exitPe","nonRegulatedValue0","nonRegulatedGrowth","parentNetDebt10","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"rateBase0":20000,"rateBaseGrowth":2,"allowedRoe":5,"equityRateBasePct":50,"exitPe":12,"regulatoryLagYears":15,"nonRegulatedValue0":2000,"nonRegulatedGrowth":2,"parentNetDebt10":5000,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/power_gas/advanced":{"post":{"operationId":"calculate_sector_power_gas_advanced","summary":"電力・ガス・詳細","description":"cross_check。入力仕様: /api/v1/models/sector-power_gas-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"rateBase0":{"type":"number","description":"Rate base [億円] ","exclusiveMinimum":true,"minimum":0},"rateBaseGrowth":{"type":"number","description":"Rate base成長率 [%] "},"allowedRoe":{"type":"number","description":"認可ROE（株主資本部分に対するROE） [%] "},"equityRateBasePct":{"type":"number","description":"Rate baseに占める株主資本比率 [%] ","minimum":0,"maximum":100},"exitPe":{"type":"number","description":"Exit PER [倍] ","exclusiveMinimum":true,"minimum":0},"regulatoryLagYears":{"type":"number","description":"規制ラグ [年] Rate base追加が認可利益へ反映されるまでの年数","minimum":0,"nullable":true},"nonRegulatedValue0":{"type":"number","description":"非規制事業の株主価値 [億円] ","minimum":0},"nonRegulatedGrowth":{"type":"number","description":"非規制事業成長率 [%] "},"parentNetDebt10":{"type":"number","description":"規制・非規制価値に未配賦の親会社純負債10 [億円] Rate baseの資本構成内の負債を再控除しない"},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"allowedRoeSteady":{"type":"number","description":"安定期認可ROE [%] "},"fuelPassThroughPct":{"type":"number","description":"燃料費パススルー率（診断） [%] 未回収分は持続可能ROEへ反映","minimum":0,"maximum":100,"nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] "},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] "},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","rateBase0","rateBaseGrowth","allowedRoe","equityRateBasePct","exitPe","nonRegulatedValue0","nonRegulatedGrowth","parentNetDebt10","presentValueDiscountRate","allowedRoeSteady","industrialNetDebt0","cumulativePostTaxFcf10","sectorCumulativeDividends10","sectorCumulativeBuybacks10","sectorAverageBuybackPrice10","sectorCumulativeCashMaa10","sectorCumulativeCashEquityIssued10","sectorCumulativeAssetSaleProceeds10","marketValueNci10","associatesAndNonOperatingInvestments10","financeSubsidiaryEquityValue10","sectorFcfScheduleReconciled","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"rateBase0":20000,"rateBaseGrowth":2,"allowedRoe":5,"equityRateBasePct":50,"exitPe":12,"regulatoryLagYears":15,"nonRegulatedValue0":2000,"nonRegulatedGrowth":2,"parentNetDebt10":5000,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"allowedRoeSteady":3,"industrialNetDebt0":1000,"cumulativePostTaxFcf10":0,"sectorCumulativeDividends10":1000,"sectorCumulativeBuybacks10":1000,"sectorAverageBuybackPrice10":1000,"sectorCumulativeCashMaa10":1000,"sectorCumulativeCashEquityIssued10":1000,"sectorCumulativeAssetSaleProceeds10":1000,"marketValueNci10":1000,"associatesAndNonOperatingInvestments10":1000,"financeSubsidiaryEquityValue10":1000,"sectorFcfScheduleReconciled":1,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/public_utility/simple":{"post":{"operationId":"calculate_sector_public_utility_simple","summary":"公益・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-public_utility-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"regulatedAsset0":{"type":"number","description":"規制資産＋契約資産 [億円] ","exclusiveMinimum":true,"minimum":0},"allowedReturn":{"type":"number","description":"許容リターン（株主資本部分） [%] "},"equityRateBasePct":{"type":"number","description":"規制資産に占める株主資本比率 [%] ","minimum":0,"maximum":100},"assetGrowth":{"type":"number","description":"資産成長率 [%] "},"concessionYearsRemaining":{"type":"number","description":"残存コンセッション年数 [年] 0または空欄=更新/恒久前提","minimum":0,"nullable":true},"debt10":{"type":"number","description":"規制資産価値に未配賦の親会社純負債10 [億円] Rate baseの資本構成内の負債を再控除しない"},"regulatedDiscountRate":{"type":"number","description":"株主FCF割引率 [%] 有限期間はこの率で割引。恒久前提では割引率−成長率をGordon分母に使用","exclusiveMinimum":true,"minimum":0},"terminationRecoveryValue":{"type":"number","description":"満了時点額（正=回収・負=負担） [億円] 無償帰属は0。撤去・返還・原状回復義務は負数で入力"},"renewalCapexAnnual":{"type":"number","description":"Rate base非算入・株主負担の更新投資 [億円/年] Rate base増加に必要な株主資本再投資とは別のFCFE控除額。不要なら0","minimum":0},"availabilityDeductionPct":{"type":"number","description":"可用性減点率 [%] ","minimum":0,"maximum":100},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"contractAssetSharePct":{"type":"number","description":"契約資産比率（診断） [%] ","nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] ","nullable":true},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] ","nullable":true},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0,"nullable":true},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0,"nullable":true},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0,"nullable":true},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0,"nullable":true},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0,"nullable":true},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0,"nullable":true},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0,"nullable":true},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0,"nullable":true},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0,"nullable":true},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","regulatedAsset0","allowedReturn","equityRateBasePct","assetGrowth","debt10","regulatedDiscountRate","terminationRecoveryValue","renewalCapexAnnual","availabilityDeductionPct","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"regulatedAsset0":200000,"allowedReturn":4,"equityRateBasePct":50,"assetGrowth":2,"concessionYearsRemaining":40,"debt10":5000,"regulatedDiscountRate":8,"terminationRecoveryValue":0,"renewalCapexAnnual":0,"availabilityDeductionPct":0,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/public_utility/advanced":{"post":{"operationId":"calculate_sector_public_utility_advanced","summary":"公益・詳細","description":"conditional。入力仕様: /api/v1/models/sector-public_utility-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"regulatedAsset0":{"type":"number","description":"規制資産＋契約資産 [億円] ","exclusiveMinimum":true,"minimum":0},"allowedReturn":{"type":"number","description":"許容リターン（株主資本部分） [%] "},"equityRateBasePct":{"type":"number","description":"規制資産に占める株主資本比率 [%] ","minimum":0,"maximum":100},"assetGrowth":{"type":"number","description":"資産成長率 [%] "},"concessionYearsRemaining":{"type":"number","description":"残存コンセッション年数 [年] 0または空欄=更新/恒久前提","minimum":0,"nullable":true},"debt10":{"type":"number","description":"規制資産価値に未配賦の親会社純負債10 [億円] Rate baseの資本構成内の負債を再控除しない"},"regulatedDiscountRate":{"type":"number","description":"株主FCF割引率 [%] 有限期間はこの率で割引。恒久前提では割引率−成長率をGordon分母に使用","exclusiveMinimum":true,"minimum":0},"terminationRecoveryValue":{"type":"number","description":"満了時点額（正=回収・負=負担） [億円] 無償帰属は0。撤去・返還・原状回復義務は負数で入力"},"renewalCapexAnnual":{"type":"number","description":"Rate base非算入・株主負担の更新投資 [億円/年] Rate base増加に必要な株主資本再投資とは別のFCFE控除額。不要なら0","minimum":0},"availabilityDeductionPct":{"type":"number","description":"可用性減点率 [%] ","minimum":0,"maximum":100},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"contractAssetSharePct":{"type":"number","description":"契約資産比率（診断） [%] ","nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] "},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] "},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","regulatedAsset0","allowedReturn","equityRateBasePct","assetGrowth","debt10","regulatedDiscountRate","terminationRecoveryValue","renewalCapexAnnual","availabilityDeductionPct","presentValueDiscountRate","industrialNetDebt0","cumulativePostTaxFcf10","sectorCumulativeDividends10","sectorCumulativeBuybacks10","sectorAverageBuybackPrice10","sectorCumulativeCashMaa10","sectorCumulativeCashEquityIssued10","sectorCumulativeAssetSaleProceeds10","marketValueNci10","associatesAndNonOperatingInvestments10","financeSubsidiaryEquityValue10","sectorFcfScheduleReconciled","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"regulatedAsset0":200000,"allowedReturn":4,"equityRateBasePct":50,"assetGrowth":2,"concessionYearsRemaining":40,"debt10":5000,"regulatedDiscountRate":8,"terminationRecoveryValue":0,"renewalCapexAnnual":0,"availabilityDeductionPct":0,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"industrialNetDebt0":1000,"cumulativePostTaxFcf10":0,"sectorCumulativeDividends10":1000,"sectorCumulativeBuybacks10":1000,"sectorAverageBuybackPrice10":1000,"sectorCumulativeCashMaa10":1000,"sectorCumulativeCashEquityIssued10":1000,"sectorCumulativeAssetSaleProceeds10":1000,"marketValueNci10":1000,"associatesAndNonOperatingInvestments10":1000,"financeSubsidiaryEquityValue10":1000,"sectorFcfScheduleReconciled":1,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/sogo_shosha/simple":{"post":{"operationId":"calculate_sector_sogo_shosha_simple","summary":"総合商社・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-sogo_shosha-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"navGrossPerShare":{"type":"number","description":"1株あたりSOTP NAV（事業+上場持分、税引後） [円/株] ","exclusiveMinimum":true,"minimum":0},"navGrowth":{"type":"number","description":"NAV成長率 [%] "},"parentNetDebtPerShare":{"type":"number","description":"10年後親会社純有利子負債/株 [円/株] "},"otherClaimsPerShare":{"type":"number","description":"10年後年金欠損+NCI+本社費用PV/株 [円/株] "},"holdingDiscount":{"type":"number","description":"持株会社的ディスカウント [%] ","minimum":0,"maximum":50},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"listedStakeSharePct":{"type":"number","description":"上場持分のNAV比率 [%] ","nullable":true}},"required":["currentValue","navGrossPerShare","navGrowth","parentNetDebtPerShare","otherClaimsPerShare","holdingDiscount","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"navGrossPerShare":1500,"navGrowth":3,"parentNetDebtPerShare":200,"otherClaimsPerShare":50,"holdingDiscount":10,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/sogo_shosha/advanced":{"post":{"operationId":"calculate_sector_sogo_shosha_advanced","summary":"総合商社・詳細","description":"conditional。入力仕様: /api/v1/models/sector-sogo_shosha-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"navGrossPerShare":{"type":"number","description":"1株あたりSOTP NAV（事業+上場持分、税引後） [円/株] ","exclusiveMinimum":true,"minimum":0},"navGrowth":{"type":"number","description":"NAV成長率 [%] "},"parentNetDebtPerShare":{"type":"number","description":"10年後親会社純有利子負債/株 [円/株] "},"otherClaimsPerShare":{"type":"number","description":"10年後年金欠損+NCI+本社費用PV/株 [円/株] "},"holdingDiscount":{"type":"number","description":"持株会社的ディスカウント [%] ","minimum":0,"maximum":50},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"listedStakeSharePct":{"type":"number","description":"上場持分のNAV比率 [%] ","nullable":true}},"required":["currentValue","navGrossPerShare","navGrowth","parentNetDebtPerShare","otherClaimsPerShare","holdingDiscount","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"navGrossPerShare":1500,"navGrowth":3,"parentNetDebtPerShare":200,"otherClaimsPerShare":50,"holdingDiscount":10,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/investment_holdco/simple":{"post":{"operationId":"calculate_sector_investment_holdco_simple","summary":"投資持株会社・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-investment_holdco-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"lookThroughNavPerShare":{"type":"number","description":"ルックスルーNAV/株（時価ベース） [円/株] ","exclusiveMinimum":true,"minimum":0},"navGrowth":{"type":"number","description":"NAV成長率 [%] "},"taxAndHqDragPct":{"type":"number","description":"旧互換：税・本社費一括ドラッグ(%NAV) [%] 分離入力がない場合だけ使用。含み益以外にも税率を掛ける近似のため、可能なら下の3項目を使用","minimum":0,"maximum":30,"nullable":true},"taxRateOnGainPct":{"type":"number","description":"含み益への実効税率 [%] 税務簿価/株とセット。NAV全体ではなく含み益だけへ適用","minimum":0,"maximum":100,"nullable":true},"taxBasisPerShare10":{"type":"number","description":"10年後税務簿価/株 [円/株] 含み益税率とセット。10年後ルックスルーNAVと同じ時点・単位","minimum":0,"nullable":true},"hqCostPvPerShare10":{"type":"number","description":"10年後時点の本社費用PV/株 [円/株] 10年後以降の継続本社費用を10年後時点へ割り引いた額","minimum":0,"nullable":true},"parentNetDebtPerShare":{"type":"number","description":"10年後親会社純有利子負債/株 [円/株] "},"holdingDiscount":{"type":"number","description":"流動性・ガバナンスディスカウント [%] ","minimum":0,"maximum":60},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"liquidityDiscountExtraPct":{"type":"number","description":"追加流動性割引（代替・大きい方のみ） [%] holdingDiscountに加算しない。両方を入力した場合は大きい方だけを採用","minimum":0,"maximum":30,"nullable":true}},"required":["currentValue","lookThroughNavPerShare","navGrowth","parentNetDebtPerShare","holdingDiscount","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"lookThroughNavPerShare":1500,"navGrowth":3,"taxAndHqDragPct":3,"taxRateOnGainPct":20,"taxBasisPerShare10":1500,"hqCostPvPerShare10":30,"parentNetDebtPerShare":150,"holdingDiscount":10,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/investment_holdco/advanced":{"post":{"operationId":"calculate_sector_investment_holdco_advanced","summary":"投資持株会社・詳細","description":"conditional。入力仕様: /api/v1/models/sector-investment_holdco-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"lookThroughNavPerShare":{"type":"number","description":"ルックスルーNAV/株（時価ベース） [円/株] ","exclusiveMinimum":true,"minimum":0},"navGrowth":{"type":"number","description":"NAV成長率 [%] "},"taxAndHqDragPct":{"type":"number","description":"旧互換：税・本社費一括ドラッグ(%NAV) [%] 分離入力がない場合だけ使用。含み益以外にも税率を掛ける近似のため、可能なら下の3項目を使用","minimum":0,"maximum":30,"nullable":true},"taxRateOnGainPct":{"type":"number","description":"含み益への実効税率 [%] 税務簿価/株とセット。NAV全体ではなく含み益だけへ適用","minimum":0,"maximum":100,"nullable":true},"taxBasisPerShare10":{"type":"number","description":"10年後税務簿価/株 [円/株] 含み益税率とセット。10年後ルックスルーNAVと同じ時点・単位","minimum":0,"nullable":true},"hqCostPvPerShare10":{"type":"number","description":"10年後時点の本社費用PV/株 [円/株] 10年後以降の継続本社費用を10年後時点へ割り引いた額","minimum":0,"nullable":true},"parentNetDebtPerShare":{"type":"number","description":"10年後親会社純有利子負債/株 [円/株] "},"holdingDiscount":{"type":"number","description":"流動性・ガバナンスディスカウント [%] ","minimum":0,"maximum":60},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"liquidityDiscountExtraPct":{"type":"number","description":"追加流動性割引（代替・大きい方のみ） [%] holdingDiscountに加算しない。両方を入力した場合は大きい方だけを採用","minimum":0,"maximum":30,"nullable":true}},"required":["currentValue","lookThroughNavPerShare","navGrowth","parentNetDebtPerShare","holdingDiscount","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"lookThroughNavPerShare":1500,"navGrowth":3,"taxAndHqDragPct":3,"taxRateOnGainPct":20,"taxBasisPerShare10":1500,"hqCostPvPerShare10":30,"parentNetDebtPerShare":150,"holdingDiscount":10,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/conglomerate/simple":{"post":{"operationId":"calculate_sector_conglomerate_simple","summary":"コングロマリット・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-conglomerate-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"sumOfPartsPerShare":{"type":"number","description":"部門別評価合計(SOTP)/株 [円/株] ","exclusiveMinimum":true,"minimum":0},"partsGrowth":{"type":"number","description":"SOTP成長率 [%] "},"totalDeductionsPerShare":{"type":"number","description":"10年後親純負債+年金+NCI+本社費用PV/株 [円/株] "},"conglomerateDiscount":{"type":"number","description":"コングロマリットディスカウント [%] ","minimum":0,"maximum":40},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"nciPerShare":{"type":"number","description":"NCI価値/株（総控除との照合用） [円/株] ","nullable":true}},"required":["currentValue","sumOfPartsPerShare","partsGrowth","totalDeductionsPerShare","conglomerateDiscount","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"sumOfPartsPerShare":1500,"partsGrowth":3,"totalDeductionsPerShare":250,"conglomerateDiscount":10,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/conglomerate/advanced":{"post":{"operationId":"calculate_sector_conglomerate_advanced","summary":"コングロマリット・詳細","description":"conditional。入力仕様: /api/v1/models/sector-conglomerate-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"sumOfPartsPerShare":{"type":"number","description":"部門別評価合計(SOTP)/株 [円/株] ","exclusiveMinimum":true,"minimum":0},"partsGrowth":{"type":"number","description":"SOTP成長率 [%] "},"totalDeductionsPerShare":{"type":"number","description":"10年後親純負債+年金+NCI+本社費用PV/株 [円/株] "},"conglomerateDiscount":{"type":"number","description":"コングロマリットディスカウント [%] ","minimum":0,"maximum":40},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"nciPerShare":{"type":"number","description":"NCI価値/株（総控除との照合用） [円/株] ","nullable":true}},"required":["currentValue","sumOfPartsPerShare","partsGrowth","totalDeductionsPerShare","conglomerateDiscount","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"sumOfPartsPerShare":1500,"partsGrowth":3,"totalDeductionsPerShare":250,"conglomerateDiscount":10,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/securities/simple":{"post":{"operationId":"calculate_sector_securities_simple","summary":"証券・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-securities-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"retailProfitNormalized":{"type":"number","description":"零售系正常化利益 [億円] ","minimum":0},"tradingProfitNormalized":{"type":"number","description":"トレーディング正常化利益 [億円] ","minimum":0},"profitGrowth":{"type":"number","description":"利益成長率 [%] "},"exitPe":{"type":"number","description":"Exit PER [倍] ","exclusiveMinimum":true,"minimum":0},"excessRegCapital":{"type":"number","description":"余剰規制資本 [億円] 10年後にそのまま加算","minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] ","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] ","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] ","minimum":0,"nullable":true},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"tradingHaircutPct":{"type":"number","description":"トレーディング利益へのヘアカット [%] ","minimum":0,"nullable":true},"coefSteady":{"type":"number","description":"安定期PER [%] ","nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","retailProfitNormalized","tradingProfitNormalized","profitGrowth","exitPe","excessRegCapital","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"retailProfitNormalized":500,"tradingProfitNormalized":300,"profitGrowth":3,"exitPe":12,"excessRegCapital":200,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"shares0":100,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/securities/advanced":{"post":{"operationId":"calculate_sector_securities_advanced","summary":"証券・詳細","description":"conditional。入力仕様: /api/v1/models/sector-securities-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"retailProfitNormalized":{"type":"number","description":"零售系正常化利益 [億円] ","minimum":0},"tradingProfitNormalized":{"type":"number","description":"トレーディング正常化利益 [億円] ","minimum":0},"profitGrowth":{"type":"number","description":"利益成長率 [%] "},"exitPe":{"type":"number","description":"Exit PER [倍] ","exclusiveMinimum":true,"minimum":0},"excessRegCapital":{"type":"number","description":"余剰規制資本 [億円] 10年後にそのまま加算","minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] ","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] ","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] ","minimum":0,"nullable":true},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"tradingHaircutPct":{"type":"number","description":"トレーディング利益へのヘアカット [%] ","minimum":0},"coefSteady":{"type":"number","description":"安定期PER [%] "},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","retailProfitNormalized","tradingProfitNormalized","profitGrowth","exitPe","excessRegCapital","presentValueDiscountRate","tradingHaircutPct","coefSteady","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"retailProfitNormalized":500,"tradingProfitNormalized":300,"profitGrowth":3,"exitPe":12,"excessRegCapital":200,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"shares0":100,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"tradingHaircutPct":3,"coefSteady":3,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/asset_management/simple":{"post":{"operationId":"calculate_sector_asset_management_simple","summary":"資産運用・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-asset_management-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"feePayingAum":{"type":"number","description":"Fee-paying平均AUM [億円] ","exclusiveMinimum":true,"minimum":0},"aumGrowth":{"type":"number","description":"運用益等によるAUM成長率（純流入を除く） [%] 期首AUMに対する市場・運用成長。純流入は別入力へ一度だけ反映"},"effectiveFeeRate":{"type":"number","description":"実効フィー率 [%] ","exclusiveMinimum":true,"minimum":0},"freMargin":{"type":"number","description":"FREマージン [%] "},"perfFeesNormalized":{"type":"number","description":"年次成功報酬収益（正常化・10年目にも継続） [億円] ","minimum":0,"nullable":true},"exitFreMultiple":{"type":"number","description":"Exit FRE事業価値倍率（余剰純現金を除く） [倍] 比較会社の時価総額/FREを使う場合は、時価総額から余剰純現金を控除して倍率を作る","exclusiveMinimum":true,"minimum":0},"netCash10":{"type":"number","description":"FRE事業価値に含めない10年後余剰純現金 [億円] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"netFlowPctOfAum":{"type":"number","description":"年間純流入率（期首AUM比） [%] 運用益等のAUM成長とは別の期首AUMベースの純流入。合算経路へ一度だけ反映","nullable":true},"marginSteady":{"type":"number","description":"安定期FREマージン [%] ","nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] ","nullable":true},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] ","nullable":true},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0,"nullable":true},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0,"nullable":true},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0,"nullable":true},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0,"nullable":true},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0,"nullable":true},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0,"nullable":true},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0,"nullable":true},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0,"nullable":true},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0,"nullable":true},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","feePayingAum","aumGrowth","effectiveFeeRate","freMargin","exitFreMultiple","netCash10","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"feePayingAum":100000,"aumGrowth":5,"effectiveFeeRate":0.5,"freMargin":35,"perfFeesNormalized":20,"exitFreMultiple":12,"netCash10":100,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/asset_management/advanced":{"post":{"operationId":"calculate_sector_asset_management_advanced","summary":"資産運用・詳細","description":"conditional。入力仕様: /api/v1/models/sector-asset_management-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"feePayingAum":{"type":"number","description":"Fee-paying平均AUM [億円] ","exclusiveMinimum":true,"minimum":0},"aumGrowth":{"type":"number","description":"運用益等によるAUM成長率（純流入を除く） [%] 期首AUMに対する市場・運用成長。純流入は別入力へ一度だけ反映"},"effectiveFeeRate":{"type":"number","description":"実効フィー率 [%] ","exclusiveMinimum":true,"minimum":0},"freMargin":{"type":"number","description":"FREマージン [%] "},"perfFeesNormalized":{"type":"number","description":"年次成功報酬収益（正常化・10年目にも継続） [億円] ","minimum":0,"nullable":true},"exitFreMultiple":{"type":"number","description":"Exit FRE事業価値倍率（余剰純現金を除く） [倍] 比較会社の時価総額/FREを使う場合は、時価総額から余剰純現金を控除して倍率を作る","exclusiveMinimum":true,"minimum":0},"netCash10":{"type":"number","description":"FRE事業価値に含めない10年後余剰純現金 [億円] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"netFlowPctOfAum":{"type":"number","description":"年間純流入率（期首AUM比） [%] 運用益等のAUM成長とは別の期首AUMベースの純流入。合算経路へ一度だけ反映"},"marginSteady":{"type":"number","description":"安定期FREマージン [%] "},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] "},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] "},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","feePayingAum","aumGrowth","effectiveFeeRate","freMargin","exitFreMultiple","netCash10","presentValueDiscountRate","netFlowPctOfAum","marginSteady","industrialNetDebt0","cumulativePostTaxFcf10","sectorCumulativeDividends10","sectorCumulativeBuybacks10","sectorAverageBuybackPrice10","sectorCumulativeCashMaa10","sectorCumulativeCashEquityIssued10","sectorCumulativeAssetSaleProceeds10","marketValueNci10","associatesAndNonOperatingInvestments10","financeSubsidiaryEquityValue10","sectorFcfScheduleReconciled","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"feePayingAum":100000,"aumGrowth":5,"effectiveFeeRate":0.5,"freMargin":35,"perfFeesNormalized":20,"exitFreMultiple":12,"netCash10":100,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"netFlowPctOfAum":3,"marginSteady":3,"industrialNetDebt0":1000,"cumulativePostTaxFcf10":0,"sectorCumulativeDividends10":1000,"sectorCumulativeBuybacks10":1000,"sectorAverageBuybackPrice10":1000,"sectorCumulativeCashMaa10":1000,"sectorCumulativeCashEquityIssued10":1000,"sectorCumulativeAssetSaleProceeds10":1000,"marketValueNci10":1000,"associatesAndNonOperatingInvestments10":1000,"financeSubsidiaryEquityValue10":1000,"sectorFcfScheduleReconciled":1,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/airline/simple":{"post":{"operationId":"calculate_sector_airline_simple","summary":"航空・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-airline-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"rpk0":{"type":"number","description":"有償旅客キロ RPK [百万人キロ] ","exclusiveMinimum":true,"minimum":0},"yieldJpy":{"type":"number","description":"RPK収益(yield) [円/RPK] ","exclusiveMinimum":true,"minimum":0},"rpkGrowth":{"type":"number","description":"RPK成長率 [%] "},"yieldCagr":{"type":"number","description":"yield変化率 [%] "},"ebitdarMargin":{"type":"number","description":"中間EBITDARマージン（リース料控除前） [%] 営業リース料控除前の利益分母。リース調整後純負債とEV/EBITDARで対応"},"exitEvEbitdar":{"type":"number","description":"Exit EV/EBITDAR（リース調整後純負債と整合） [倍] ","exclusiveMinimum":true,"minimum":0},"leaseAdjNetDebt10":{"type":"number","description":"リース調整後純有利子負債10 [億円] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"marginSteady":{"type":"number","description":"安定期EBITDARマージン（リース料控除前） [%] ","nullable":true},"fuelImpactOnMarginPt":{"type":"number","description":"燃油価格変動のマージン影響(pt) [%] ","nullable":true},"maintenanceCapexPctRev":{"type":"number","description":"維持投資(%売上・FCF診断) [%] EV/EBITDARのEBITDARからは控除せず別診断","minimum":0,"nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] ","nullable":true},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] ","nullable":true},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0,"nullable":true},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0,"nullable":true},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0,"nullable":true},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0,"nullable":true},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0,"nullable":true},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0,"nullable":true},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0,"nullable":true},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0,"nullable":true},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0,"nullable":true},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","rpk0","yieldJpy","rpkGrowth","yieldCagr","ebitdarMargin","exitEvEbitdar","leaseAdjNetDebt10","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"rpk0":50000,"yieldJpy":20,"rpkGrowth":3,"yieldCagr":1,"ebitdarMargin":15,"exitEvEbitdar":6,"leaseAdjNetDebt10":5000,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/airline/advanced":{"post":{"operationId":"calculate_sector_airline_advanced","summary":"航空・詳細","description":"cross_check。入力仕様: /api/v1/models/sector-airline-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"rpk0":{"type":"number","description":"有償旅客キロ RPK [百万人キロ] ","exclusiveMinimum":true,"minimum":0},"yieldJpy":{"type":"number","description":"RPK収益(yield) [円/RPK] ","exclusiveMinimum":true,"minimum":0},"rpkGrowth":{"type":"number","description":"RPK成長率 [%] "},"yieldCagr":{"type":"number","description":"yield変化率 [%] "},"ebitdarMargin":{"type":"number","description":"中間EBITDARマージン（リース料控除前） [%] 営業リース料控除前の利益分母。リース調整後純負債とEV/EBITDARで対応"},"exitEvEbitdar":{"type":"number","description":"Exit EV/EBITDAR（リース調整後純負債と整合） [倍] ","exclusiveMinimum":true,"minimum":0},"leaseAdjNetDebt10":{"type":"number","description":"リース調整後純有利子負債10 [億円] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"marginSteady":{"type":"number","description":"安定期EBITDARマージン（リース料控除前） [%] "},"fuelImpactOnMarginPt":{"type":"number","description":"燃油価格変動のマージン影響(pt) [%] "},"maintenanceCapexPctRev":{"type":"number","description":"維持投資(%売上・FCF診断) [%] EV/EBITDARのEBITDARからは控除せず別診断","minimum":0},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] "},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] "},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","rpk0","yieldJpy","rpkGrowth","yieldCagr","ebitdarMargin","exitEvEbitdar","leaseAdjNetDebt10","presentValueDiscountRate","marginSteady","fuelImpactOnMarginPt","maintenanceCapexPctRev","industrialNetDebt0","cumulativePostTaxFcf10","sectorCumulativeDividends10","sectorCumulativeBuybacks10","sectorAverageBuybackPrice10","sectorCumulativeCashMaa10","sectorCumulativeCashEquityIssued10","sectorCumulativeAssetSaleProceeds10","marketValueNci10","associatesAndNonOperatingInvestments10","financeSubsidiaryEquityValue10","sectorFcfScheduleReconciled","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"rpk0":50000,"yieldJpy":20,"rpkGrowth":3,"yieldCagr":1,"ebitdarMargin":15,"exitEvEbitdar":6,"leaseAdjNetDebt10":5000,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"marginSteady":3,"fuelImpactOnMarginPt":3,"maintenanceCapexPctRev":3,"industrialNetDebt0":1000,"cumulativePostTaxFcf10":0,"sectorCumulativeDividends10":1000,"sectorCumulativeBuybacks10":1000,"sectorAverageBuybackPrice10":1000,"sectorCumulativeCashMaa10":1000,"sectorCumulativeCashEquityIssued10":1000,"sectorCumulativeAssetSaleProceeds10":1000,"marketValueNci10":1000,"associatesAndNonOperatingInvestments10":1000,"financeSubsidiaryEquityValue10":1000,"sectorFcfScheduleReconciled":1,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/shipping/simple":{"post":{"operationId":"calculate_sector_shipping_simple","summary":"海運・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-shipping-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"containerTeu0":{"type":"number","description":"コンテナ運航能力 [万TEU] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"containerTcePerTeuYear":{"type":"number","description":"コンテナTCE [万円/TEU年] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"tankerVesselDays0":{"type":"number","description":"タンカー稼働量 [万隻日] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"tankerTcePerVesselDay":{"type":"number","description":"タンカーTCE [万円/隻日] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"dryBulkVesselDays0":{"type":"number","description":"ドライバルク稼働量 [万隻日] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"dryBulkTcePerVesselDay":{"type":"number","description":"ドライバルクTCE [万円/隻日] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"lngVesselDays0":{"type":"number","description":"LNG船稼働量 [万隻日] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"lngTcePerVesselDay":{"type":"number","description":"LNG船TCE [万円/隻日] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"fleetCapacity":{"type":"number","description":"旧互換：一括船腹 [万TEU換算] 船種別入力がない保存済みケースだけに使用。タンカー等の新規TEU換算は禁止","exclusiveMinimum":true,"nullable":true,"minimum":0},"tceRate":{"type":"number","description":"旧互換：一括平均TCE [万円/TEU年] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"capacityGrowth":{"type":"number","description":"共通・数量成長率 [%] "},"tceChange":{"type":"number","description":"共通・スポットTCE変化率 [%] "},"contractRatio":{"type":"number","description":"共通・契約カバー率 [%] 船種別上書きがなければ使用。契約・スポットを別水準で複利計算","minimum":0,"maximum":100},"contractTceChange":{"type":"number","description":"契約TCE変化率 [%] 空欄時は0%。スポットTCE変化率とは別経路","nullable":true},"ebitdaMargin":{"type":"number","description":"中間EBITDAマージン [%] "},"exitEvEbitda":{"type":"number","description":"Exit EV/EBITDA [倍] ","exclusiveMinimum":true,"minimum":0},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"marginSteady":{"type":"number","description":"安定期EBITDAマージン [%] ","nullable":true},"containerCapacityGrowth":{"type":"number","description":"コンテナ数量成長率 [%] ","nullable":true},"containerTceGrowth":{"type":"number","description":"コンテナ・スポットTCE変化率 [%] ","nullable":true},"containerContractRatio":{"type":"number","description":"コンテナ契約カバー率 [%] ","minimum":0,"maximum":100,"nullable":true},"containerContractTceGrowth":{"type":"number","description":"コンテナ契約TCE変化率 [%] ","nullable":true},"containerEbitdaMargin":{"type":"number","description":"コンテナEBITDAマージン [%] ","nullable":true},"containerExitEvEbitda":{"type":"number","description":"コンテナExit EV/EBITDA [倍] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"tankerVesselDaysGrowth":{"type":"number","description":"タンカー稼働量成長率 [%] ","nullable":true},"tankerTceGrowth":{"type":"number","description":"タンカー・スポットTCE変化率 [%] ","nullable":true},"tankerContractRatio":{"type":"number","description":"タンカー契約カバー率 [%] ","minimum":0,"maximum":100,"nullable":true},"tankerContractTceGrowth":{"type":"number","description":"タンカー契約TCE変化率 [%] ","nullable":true},"tankerEbitdaMargin":{"type":"number","description":"タンカーEBITDAマージン [%] ","nullable":true},"tankerExitEvEbitda":{"type":"number","description":"タンカーExit EV/EBITDA [倍] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"dryBulkVesselDaysGrowth":{"type":"number","description":"ドライバルク稼働量成長率 [%] ","nullable":true},"dryBulkTceGrowth":{"type":"number","description":"ドライバルク・スポットTCE変化率 [%] ","nullable":true},"dryBulkContractRatio":{"type":"number","description":"ドライバルク契約カバー率 [%] ","minimum":0,"maximum":100,"nullable":true},"dryBulkContractTceGrowth":{"type":"number","description":"ドライバルク契約TCE変化率 [%] ","nullable":true},"dryBulkEbitdaMargin":{"type":"number","description":"ドライバルクEBITDAマージン [%] ","nullable":true},"dryBulkExitEvEbitda":{"type":"number","description":"ドライバルクExit EV/EBITDA [倍] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"lngVesselDaysGrowth":{"type":"number","description":"LNG船稼働量成長率 [%] ","nullable":true},"lngTceGrowth":{"type":"number","description":"LNG船・スポットTCE変化率 [%] ","nullable":true},"lngContractRatio":{"type":"number","description":"LNG船契約カバー率 [%] ","minimum":0,"maximum":100,"nullable":true},"lngContractTceGrowth":{"type":"number","description":"LNG船契約TCE変化率 [%] ","nullable":true},"lngEbitdaMargin":{"type":"number","description":"LNG船EBITDAマージン [%] ","nullable":true},"lngExitEvEbitda":{"type":"number","description":"LNG船Exit EV/EBITDA [倍] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"envRetroCapexAnnual":{"type":"number","description":"環境規制対応CAPEX（FCF診断） [億円/年] EV/EBITDAのEBITDAからは控除せず別診断","minimum":0,"nullable":true},"charterRenewalEbitdaMarginDragPt":{"type":"number","description":"用船更新時のEBITDAマージン低下(pt) [%] 用船更新で利益率が低下する幅。yieldではなくEBITDAマージンの百分率ポイント","nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] ","nullable":true},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] ","nullable":true},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0,"nullable":true},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0,"nullable":true},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0,"nullable":true},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0,"nullable":true},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0,"nullable":true},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0,"nullable":true},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0,"nullable":true},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0,"nullable":true},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0,"nullable":true},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","capacityGrowth","tceChange","contractRatio","ebitdaMargin","exitEvEbitda","netDebt10","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"containerTeu0":100,"containerTcePerTeuYear":50,"tankerVesselDays0":20,"tankerTcePerVesselDay":120,"dryBulkVesselDays0":18,"dryBulkTcePerVesselDay":80,"lngVesselDays0":10,"lngTcePerVesselDay":160,"fleetCapacity":100,"tceRate":1000,"capacityGrowth":2,"tceChange":1,"contractRatio":50,"contractTceChange":0,"ebitdaMargin":25,"exitEvEbitda":6,"netDebt10":1000,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/shipping/advanced":{"post":{"operationId":"calculate_sector_shipping_advanced","summary":"海運・詳細","description":"cross_check。入力仕様: /api/v1/models/sector-shipping-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"containerTeu0":{"type":"number","description":"コンテナ運航能力 [万TEU] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"containerTcePerTeuYear":{"type":"number","description":"コンテナTCE [万円/TEU年] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"tankerVesselDays0":{"type":"number","description":"タンカー稼働量 [万隻日] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"tankerTcePerVesselDay":{"type":"number","description":"タンカーTCE [万円/隻日] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"dryBulkVesselDays0":{"type":"number","description":"ドライバルク稼働量 [万隻日] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"dryBulkTcePerVesselDay":{"type":"number","description":"ドライバルクTCE [万円/隻日] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"lngVesselDays0":{"type":"number","description":"LNG船稼働量 [万隻日] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"lngTcePerVesselDay":{"type":"number","description":"LNG船TCE [万円/隻日] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"fleetCapacity":{"type":"number","description":"旧互換：一括船腹 [万TEU換算] 船種別入力がない保存済みケースだけに使用。タンカー等の新規TEU換算は禁止","exclusiveMinimum":true,"nullable":true,"minimum":0},"tceRate":{"type":"number","description":"旧互換：一括平均TCE [万円/TEU年] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"capacityGrowth":{"type":"number","description":"共通・数量成長率 [%] "},"tceChange":{"type":"number","description":"共通・スポットTCE変化率 [%] "},"contractRatio":{"type":"number","description":"共通・契約カバー率 [%] 船種別上書きがなければ使用。契約・スポットを別水準で複利計算","minimum":0,"maximum":100},"contractTceChange":{"type":"number","description":"契約TCE変化率 [%] 空欄時は0%。スポットTCE変化率とは別経路","nullable":true},"ebitdaMargin":{"type":"number","description":"中間EBITDAマージン [%] "},"exitEvEbitda":{"type":"number","description":"Exit EV/EBITDA [倍] ","exclusiveMinimum":true,"minimum":0},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"marginSteady":{"type":"number","description":"安定期EBITDAマージン [%] "},"containerCapacityGrowth":{"type":"number","description":"コンテナ数量成長率 [%] ","nullable":true},"containerTceGrowth":{"type":"number","description":"コンテナ・スポットTCE変化率 [%] ","nullable":true},"containerContractRatio":{"type":"number","description":"コンテナ契約カバー率 [%] ","minimum":0,"maximum":100,"nullable":true},"containerContractTceGrowth":{"type":"number","description":"コンテナ契約TCE変化率 [%] ","nullable":true},"containerEbitdaMargin":{"type":"number","description":"コンテナEBITDAマージン [%] ","nullable":true},"containerExitEvEbitda":{"type":"number","description":"コンテナExit EV/EBITDA [倍] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"tankerVesselDaysGrowth":{"type":"number","description":"タンカー稼働量成長率 [%] ","nullable":true},"tankerTceGrowth":{"type":"number","description":"タンカー・スポットTCE変化率 [%] ","nullable":true},"tankerContractRatio":{"type":"number","description":"タンカー契約カバー率 [%] ","minimum":0,"maximum":100,"nullable":true},"tankerContractTceGrowth":{"type":"number","description":"タンカー契約TCE変化率 [%] ","nullable":true},"tankerEbitdaMargin":{"type":"number","description":"タンカーEBITDAマージン [%] ","nullable":true},"tankerExitEvEbitda":{"type":"number","description":"タンカーExit EV/EBITDA [倍] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"dryBulkVesselDaysGrowth":{"type":"number","description":"ドライバルク稼働量成長率 [%] ","nullable":true},"dryBulkTceGrowth":{"type":"number","description":"ドライバルク・スポットTCE変化率 [%] ","nullable":true},"dryBulkContractRatio":{"type":"number","description":"ドライバルク契約カバー率 [%] ","minimum":0,"maximum":100,"nullable":true},"dryBulkContractTceGrowth":{"type":"number","description":"ドライバルク契約TCE変化率 [%] ","nullable":true},"dryBulkEbitdaMargin":{"type":"number","description":"ドライバルクEBITDAマージン [%] ","nullable":true},"dryBulkExitEvEbitda":{"type":"number","description":"ドライバルクExit EV/EBITDA [倍] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"lngVesselDaysGrowth":{"type":"number","description":"LNG船稼働量成長率 [%] ","nullable":true},"lngTceGrowth":{"type":"number","description":"LNG船・スポットTCE変化率 [%] ","nullable":true},"lngContractRatio":{"type":"number","description":"LNG船契約カバー率 [%] ","minimum":0,"maximum":100,"nullable":true},"lngContractTceGrowth":{"type":"number","description":"LNG船契約TCE変化率 [%] ","nullable":true},"lngEbitdaMargin":{"type":"number","description":"LNG船EBITDAマージン [%] ","nullable":true},"lngExitEvEbitda":{"type":"number","description":"LNG船Exit EV/EBITDA [倍] ","exclusiveMinimum":true,"nullable":true,"minimum":0},"envRetroCapexAnnual":{"type":"number","description":"環境規制対応CAPEX（FCF診断） [億円/年] EV/EBITDAのEBITDAからは控除せず別診断","minimum":0},"charterRenewalEbitdaMarginDragPt":{"type":"number","description":"用船更新時のEBITDAマージン低下(pt) [%] 用船更新で利益率が低下する幅。yieldではなくEBITDAマージンの百分率ポイント"},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] "},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] "},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","capacityGrowth","tceChange","contractRatio","ebitdaMargin","exitEvEbitda","netDebt10","presentValueDiscountRate","marginSteady","envRetroCapexAnnual","charterRenewalEbitdaMarginDragPt","industrialNetDebt0","cumulativePostTaxFcf10","sectorCumulativeDividends10","sectorCumulativeBuybacks10","sectorAverageBuybackPrice10","sectorCumulativeCashMaa10","sectorCumulativeCashEquityIssued10","sectorCumulativeAssetSaleProceeds10","marketValueNci10","associatesAndNonOperatingInvestments10","financeSubsidiaryEquityValue10","sectorFcfScheduleReconciled","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"containerTeu0":100,"containerTcePerTeuYear":50,"tankerVesselDays0":20,"tankerTcePerVesselDay":120,"dryBulkVesselDays0":18,"dryBulkTcePerVesselDay":80,"lngVesselDays0":10,"lngTcePerVesselDay":160,"fleetCapacity":100,"tceRate":1000,"capacityGrowth":2,"tceChange":1,"contractRatio":50,"contractTceChange":0,"ebitdaMargin":25,"exitEvEbitda":6,"netDebt10":1000,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"marginSteady":3,"envRetroCapexAnnual":1000,"charterRenewalEbitdaMarginDragPt":3,"industrialNetDebt0":1000,"cumulativePostTaxFcf10":0,"sectorCumulativeDividends10":1000,"sectorCumulativeBuybacks10":1000,"sectorAverageBuybackPrice10":1000,"sectorCumulativeCashMaa10":1000,"sectorCumulativeCashEquityIssued10":1000,"sectorCumulativeAssetSaleProceeds10":1000,"marketValueNci10":1000,"associatesAndNonOperatingInvestments10":1000,"financeSubsidiaryEquityValue10":1000,"sectorFcfScheduleReconciled":1,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/steel/simple":{"post":{"operationId":"calculate_sector_steel_simple","summary":"鉄鋼・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-steel-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"capacityMt":{"type":"number","description":"年間生産能力（100%稼働時） [万トン] 詳細版では10年目稼働率を一度だけ乗じて実出荷量へ変換。既に実出荷量なら稼働率を100%にする","exclusiveMinimum":true,"minimum":0},"normalSpreadPerTon":{"type":"number","description":"正常スプレッド(EBITDA/トン) [万円/トン] 鋼材価格−原料費のEBITDA水準"},"volumeGrowth":{"type":"number","description":"生産能力成長率 [%] "},"spreadTrend":{"type":"number","description":"スプレッド変化率 [%] "},"utilizationPct":{"type":"number","description":"10年目稼働率（能力→実出荷） [%] 年間生産能力へ一度だけ乗算。既に実出荷量なら100%","minimum":0,"maximum":150},"exitEvEbitda":{"type":"number","description":"Exit EV/EBITDA [倍] ","exclusiveMinimum":true,"minimum":0},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"decarbonCapexAnnual":{"type":"number","description":"脱炭素投資（FCF診断） [億円/年] EV/EBITDAのEBITDAからは控除せず別診断","minimum":0,"nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] ","nullable":true},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] ","nullable":true},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0,"nullable":true},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0,"nullable":true},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0,"nullable":true},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0,"nullable":true},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0,"nullable":true},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0,"nullable":true},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0,"nullable":true},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0,"nullable":true},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0,"nullable":true},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","capacityMt","normalSpreadPerTon","volumeGrowth","spreadTrend","utilizationPct","exitEvEbitda","netDebt10","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"capacityMt":1000,"normalSpreadPerTon":1,"volumeGrowth":1,"spreadTrend":1,"utilizationPct":85,"exitEvEbitda":6,"netDebt10":1000,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/steel/advanced":{"post":{"operationId":"calculate_sector_steel_advanced","summary":"鉄鋼・詳細","description":"cross_check。入力仕様: /api/v1/models/sector-steel-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"capacityMt":{"type":"number","description":"年間生産能力（100%稼働時） [万トン] 詳細版では10年目稼働率を一度だけ乗じて実出荷量へ変換。既に実出荷量なら稼働率を100%にする","exclusiveMinimum":true,"minimum":0},"normalSpreadPerTon":{"type":"number","description":"正常スプレッド(EBITDA/トン) [万円/トン] 鋼材価格−原料費のEBITDA水準"},"volumeGrowth":{"type":"number","description":"生産能力成長率 [%] "},"spreadTrend":{"type":"number","description":"スプレッド変化率 [%] "},"utilizationPct":{"type":"number","description":"10年目稼働率（能力→実出荷） [%] 年間生産能力へ一度だけ乗算。既に実出荷量なら100%","minimum":0,"maximum":150},"exitEvEbitda":{"type":"number","description":"Exit EV/EBITDA [倍] ","exclusiveMinimum":true,"minimum":0},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"decarbonCapexAnnual":{"type":"number","description":"脱炭素投資（FCF診断） [億円/年] EV/EBITDAのEBITDAからは控除せず別診断","minimum":0},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] "},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] "},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","capacityMt","normalSpreadPerTon","volumeGrowth","spreadTrend","utilizationPct","exitEvEbitda","netDebt10","presentValueDiscountRate","decarbonCapexAnnual","industrialNetDebt0","cumulativePostTaxFcf10","sectorCumulativeDividends10","sectorCumulativeBuybacks10","sectorAverageBuybackPrice10","sectorCumulativeCashMaa10","sectorCumulativeCashEquityIssued10","sectorCumulativeAssetSaleProceeds10","marketValueNci10","associatesAndNonOperatingInvestments10","financeSubsidiaryEquityValue10","sectorFcfScheduleReconciled","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"capacityMt":1000,"normalSpreadPerTon":1,"volumeGrowth":1,"spreadTrend":1,"utilizationPct":85,"exitEvEbitda":6,"netDebt10":1000,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"decarbonCapexAnnual":1000,"industrialNetDebt0":1000,"cumulativePostTaxFcf10":0,"sectorCumulativeDividends10":1000,"sectorCumulativeBuybacks10":1000,"sectorAverageBuybackPrice10":1000,"sectorCumulativeCashMaa10":1000,"sectorCumulativeCashEquityIssued10":1000,"sectorCumulativeAssetSaleProceeds10":1000,"marketValueNci10":1000,"associatesAndNonOperatingInvestments10":1000,"financeSubsidiaryEquityValue10":1000,"sectorFcfScheduleReconciled":1,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/memory_semiconductor/simple":{"post":{"operationId":"calculate_sector_memory_semiconductor_simple","summary":"メモリ半導体・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-memory_semiconductor-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"bitShipments0":{"type":"number","description":"年間ビット出荷 [億Gb] ","exclusiveMinimum":true,"minimum":0},"aspPerGb":{"type":"number","description":"ASP [円/Gb] ","exclusiveMinimum":true,"minimum":0},"bitShipmentGrowth":{"type":"number","description":"ビット出荷成長率 [%] "},"aspCagr":{"type":"number","description":"ASP変化率 [%] 負でも可（業界では通常マイナス）"},"ebitdaMargin":{"type":"number","description":"現在正常化EBITDAマージン [%] ASP・単位コストから算出する粗利を基準に、その他営業費用を推計"},"exitEvEbitda":{"type":"number","description":"Exit EV/EBITDA [倍] ","exclusiveMinimum":true,"minimum":0},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"unitCostPerGb":{"type":"number","description":"単位コスト（出荷Gbあたり） [円/Gb] ASPと同じ出荷単位。ASP−単位コストから粗利を作ります","exclusiveMinimum":true,"nullable":true,"minimum":0},"bitCostCagrPct":{"type":"number","description":"単位コスト変化率 [%] ASP変化率と同じ単位で比較します","nullable":true},"yieldLossPct":{"type":"number","description":"販売可能ビット控除率（出荷成長に未反映分） [%] すでに出荷ビット予測へ反映済みなら0","minimum":0,"maximum":99.999,"nullable":true},"capexIntensityPctRev":{"type":"number","description":"CAPEX(%売上・FCF診断) [%] EV/EBITDAのEBITDAからは控除せず別診断","minimum":0,"nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] ","nullable":true},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] ","nullable":true},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0,"nullable":true},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0,"nullable":true},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0,"nullable":true},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0,"nullable":true},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0,"nullable":true},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0,"nullable":true},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0,"nullable":true},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0,"nullable":true},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0,"nullable":true},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","bitShipments0","aspPerGb","bitShipmentGrowth","aspCagr","ebitdaMargin","exitEvEbitda","netDebt10","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"bitShipments0":1000,"aspPerGb":10,"bitShipmentGrowth":8,"aspCagr":-3,"ebitdaMargin":25,"exitEvEbitda":7,"netDebt10":1000,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/memory_semiconductor/advanced":{"post":{"operationId":"calculate_sector_memory_semiconductor_advanced","summary":"メモリ半導体・詳細","description":"cross_check。入力仕様: /api/v1/models/sector-memory_semiconductor-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"bitShipments0":{"type":"number","description":"年間ビット出荷 [億Gb] ","exclusiveMinimum":true,"minimum":0},"aspPerGb":{"type":"number","description":"ASP [円/Gb] ","exclusiveMinimum":true,"minimum":0},"bitShipmentGrowth":{"type":"number","description":"ビット出荷成長率 [%] "},"aspCagr":{"type":"number","description":"ASP変化率 [%] 負でも可（業界では通常マイナス）"},"ebitdaMargin":{"type":"number","description":"現在正常化EBITDAマージン [%] ASP・単位コストから算出する粗利を基準に、その他営業費用を推計"},"exitEvEbitda":{"type":"number","description":"Exit EV/EBITDA [倍] ","exclusiveMinimum":true,"minimum":0},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"unitCostPerGb":{"type":"number","description":"単位コスト（出荷Gbあたり） [円/Gb] ASPと同じ出荷単位。ASP−単位コストから粗利を作ります","exclusiveMinimum":true,"minimum":0},"bitCostCagrPct":{"type":"number","description":"単位コスト変化率 [%] ASP変化率と同じ単位で比較します"},"yieldLossPct":{"type":"number","description":"販売可能ビット控除率（出荷成長に未反映分） [%] すでに出荷ビット予測へ反映済みなら0","minimum":0,"maximum":99.999},"capexIntensityPctRev":{"type":"number","description":"CAPEX(%売上・FCF診断) [%] EV/EBITDAのEBITDAからは控除せず別診断","minimum":0},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] "},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] "},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","bitShipments0","aspPerGb","bitShipmentGrowth","aspCagr","ebitdaMargin","exitEvEbitda","netDebt10","presentValueDiscountRate","unitCostPerGb","bitCostCagrPct","yieldLossPct","capexIntensityPctRev","industrialNetDebt0","cumulativePostTaxFcf10","sectorCumulativeDividends10","sectorCumulativeBuybacks10","sectorAverageBuybackPrice10","sectorCumulativeCashMaa10","sectorCumulativeCashEquityIssued10","sectorCumulativeAssetSaleProceeds10","marketValueNci10","associatesAndNonOperatingInvestments10","financeSubsidiaryEquityValue10","sectorFcfScheduleReconciled","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"bitShipments0":1000,"aspPerGb":10,"bitShipmentGrowth":8,"aspCagr":-3,"ebitdaMargin":25,"exitEvEbitda":7,"netDebt10":1000,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"unitCostPerGb":1000,"bitCostCagrPct":3,"yieldLossPct":3,"capexIntensityPctRev":3,"industrialNetDebt0":1000,"cumulativePostTaxFcf10":0,"sectorCumulativeDividends10":1000,"sectorCumulativeBuybacks10":1000,"sectorAverageBuybackPrice10":1000,"sectorCumulativeCashMaa10":1000,"sectorCumulativeCashEquityIssued10":1000,"sectorCumulativeAssetSaleProceeds10":1000,"marketValueNci10":1000,"associatesAndNonOperatingInvestments10":1000,"financeSubsidiaryEquityValue10":1000,"sectorFcfScheduleReconciled":1,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/telecom/simple":{"post":{"operationId":"calculate_sector_telecom_simple","summary":"通信・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-telecom-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"linesMillion":{"type":"number","description":"平均契約数 [百万回線] ","exclusiveMinimum":true,"minimum":0},"arpuMonthly":{"type":"number","description":"月間ARPU [円/月] ","exclusiveMinimum":true,"minimum":0},"lineCagr":{"type":"number","description":"回線数CAGR [%] "},"arpuCagr":{"type":"number","description":"ARPU変化率 [%] "},"ebitdaMargin":{"type":"number","description":"EBITDAマージン [%] "},"spectrumAnnualCost":{"type":"number","description":"10年目周波数費用（正常化年額） [億円/年] 10年目EBITDAから一度だけ控除","minimum":0},"exitEvEbitda":{"type":"number","description":"Exit EV/EBITDA [倍] ","exclusiveMinimum":true,"minimum":0},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"marginSteady":{"type":"number","description":"安定期EBITDAマージン [%] ","nullable":true},"grossChurnPct":{"type":"number","description":"粗解約率(年) [%] 回線成長は解約後のネット値として扱う","minimum":0,"maximum":100,"nullable":true},"terminalSubsidyPctRev":{"type":"number","description":"端末販売損（利益から直接控除、%売上） [%] ","minimum":0,"nullable":true},"leaseLiabilityAdj":{"type":"number","description":"純負債に未反映のリース負債加算分 [億円] netDebt10に含む場合は0","minimum":0,"nullable":true},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] ","nullable":true},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] ","nullable":true},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0,"nullable":true},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0,"nullable":true},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0,"nullable":true},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0,"nullable":true},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0,"nullable":true},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0,"nullable":true},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0,"nullable":true},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0,"nullable":true},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0,"nullable":true},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","linesMillion","arpuMonthly","lineCagr","arpuCagr","ebitdaMargin","spectrumAnnualCost","exitEvEbitda","netDebt10","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"linesMillion":100,"arpuMonthly":5000,"lineCagr":1,"arpuCagr":1,"ebitdaMargin":40,"spectrumAnnualCost":0,"exitEvEbitda":7,"netDebt10":1000,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/telecom/advanced":{"post":{"operationId":"calculate_sector_telecom_advanced","summary":"通信・詳細","description":"cross_check。入力仕様: /api/v1/models/sector-telecom-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"linesMillion":{"type":"number","description":"平均契約数 [百万回線] ","exclusiveMinimum":true,"minimum":0},"arpuMonthly":{"type":"number","description":"月間ARPU [円/月] ","exclusiveMinimum":true,"minimum":0},"lineCagr":{"type":"number","description":"回線数CAGR [%] "},"arpuCagr":{"type":"number","description":"ARPU変化率 [%] "},"ebitdaMargin":{"type":"number","description":"EBITDAマージン [%] "},"spectrumAnnualCost":{"type":"number","description":"10年目周波数費用（正常化年額） [億円/年] 10年目EBITDAから一度だけ控除","minimum":0},"exitEvEbitda":{"type":"number","description":"Exit EV/EBITDA [倍] ","exclusiveMinimum":true,"minimum":0},"netDebt10":{"type":"number","description":"10年後純有利子負債 [億円] "},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"marginSteady":{"type":"number","description":"安定期EBITDAマージン [%] "},"grossChurnPct":{"type":"number","description":"粗解約率(年) [%] 回線成長は解約後のネット値として扱う","minimum":0,"maximum":100},"terminalSubsidyPctRev":{"type":"number","description":"端末販売損（利益から直接控除、%売上） [%] ","minimum":0},"leaseLiabilityAdj":{"type":"number","description":"純負債に未反映のリース負債加算分 [億円] netDebt10に含む場合は0","minimum":0},"industrialNetDebt0":{"type":"number","description":"評価日時点の産業事業純負債 [億円] "},"cumulativePostTaxFcf10":{"type":"number","description":"10年間累積税後FCF [億円] "},"sectorCumulativeDividends10":{"type":"number","description":"10年間累積配当 [億円] ","minimum":0},"sectorCumulativeBuybacks10":{"type":"number","description":"10年間累積買戻し [億円] ","minimum":0},"sectorAverageBuybackPrice10":{"type":"number","description":"10年間の加重平均買戻し価格 [円/株] 買戻し>0なら必須。現金支出と消却株数を同時反映","minimum":0},"sectorCumulativeCashMaa10":{"type":"number","description":"10年間累積現金M&A [億円] ","minimum":0},"sectorCumulativeCashEquityIssued10":{"type":"number","description":"10年間累積現金増資 [億円] ","minimum":0},"sectorCumulativeAssetSaleProceeds10":{"type":"number","description":"10年間累積資産売却 [億円] ","minimum":0},"marketValueNci10":{"type":"number","description":"10年後NCI市場価値 [億円] ","minimum":0},"associatesAndNonOperatingInvestments10":{"type":"number","description":"10年後持分法・非事業投資価値 [億円] ","minimum":0},"financeSubsidiaryEquityValue10":{"type":"number","description":"10年後金融子会社株主価値 [億円] 金融子会社借入は産業事業純負債へ含めない","minimum":0},"sectorFcfScheduleReconciled":{"type":"number","description":"累積税後FCFを年次予測と照合済み（1=はい） [0/1] cumulativePostTaxFcf10を利益・税・CAPEX・NWCの年次表から集計したことを確認","minimum":1,"maximum":1},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","linesMillion","arpuMonthly","lineCagr","arpuCagr","ebitdaMargin","spectrumAnnualCost","exitEvEbitda","netDebt10","presentValueDiscountRate","marginSteady","grossChurnPct","terminalSubsidyPctRev","leaseLiabilityAdj","industrialNetDebt0","cumulativePostTaxFcf10","sectorCumulativeDividends10","sectorCumulativeBuybacks10","sectorAverageBuybackPrice10","sectorCumulativeCashMaa10","sectorCumulativeCashEquityIssued10","sectorCumulativeAssetSaleProceeds10","marketValueNci10","associatesAndNonOperatingInvestments10","financeSubsidiaryEquityValue10","sectorFcfScheduleReconciled","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"linesMillion":100,"arpuMonthly":5000,"lineCagr":1,"arpuCagr":1,"ebitdaMargin":40,"spectrumAnnualCost":0,"exitEvEbitda":7,"netDebt10":1000,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"marginSteady":3,"grossChurnPct":3,"terminalSubsidyPctRev":3,"leaseLiabilityAdj":1000,"industrialNetDebt0":1000,"cumulativePostTaxFcf10":0,"sectorCumulativeDividends10":1000,"sectorCumulativeBuybacks10":1000,"sectorAverageBuybackPrice10":1000,"sectorCumulativeCashMaa10":1000,"sectorCumulativeCashEquityIssued10":1000,"sectorCumulativeAssetSaleProceeds10":1000,"marketValueNci10":1000,"associatesAndNonOperatingInvestments10":1000,"financeSubsidiaryEquityValue10":1000,"sectorFcfScheduleReconciled":1,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/infrastructure/simple":{"post":{"operationId":"calculate_sector_infrastructure_simple","summary":"インフラ運営・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-infrastructure-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"stableFcfe0":{"type":"number","description":"正常化FCFE（負債返済後・更新投資控除前） [億円] FCFEを使うためproject debtは価値から再度控除しません","exclusiveMinimum":true,"minimum":0},"stableNoi0":{"type":"number","description":"正常化NOI（クロスチェック用） [億円] NOIはFCFEへ加算せず、負債・更新投資控除前の別指標として記録","exclusiveMinimum":true,"nullable":true,"minimum":0},"escalation":{"type":"number","description":"契約エスカレーション [%] "},"remainingConcessionYears":{"type":"number","description":"残存コンセッション年数 [年] 空欄または0=更新前提","minimum":0,"nullable":true},"exitYield":{"type":"number","description":"FCFE割引率／株主資本コスト [%] 有限期間はこの率で割引。更新・永久前提ではこの率−成長率をGordon分母に使用","exclusiveMinimum":true,"minimum":0},"projectDebt10":{"type":"number","description":"プロジェクト負債10（診断のみ） [億円] FCFEは負債返済後なので価値から再控除しない","nullable":true},"renewalCapexAnnual":{"type":"number","description":"現在の年間更新投資（絶対額） [億円] FCFEと独立した固定・計画額。FCFEを超える入力も許可","minimum":0,"nullable":true},"renewalCapexGrowth":{"type":"number","description":"更新投資の年成長率 [%] 絶対額経路の年次スケジュール。空欄=0%","nullable":true},"infrastructureAssetBase0":{"type":"number","description":"更新対象資産額 [億円] 資産額比経路を使う場合だけ入力","exclusiveMinimum":true,"nullable":true,"minimum":0},"renewalCapexPctOfAsset":{"type":"number","description":"更新投資（%更新対象資産） [%] 絶対額経路との同時使用は禁止","minimum":0,"nullable":true},"availabilityDeductionPct":{"type":"number","description":"可用性減点率 [%] 契約上の稼働率・可用性未達をFCFEから控除。詳細版にも同じ前提を使用","minimum":0,"maximum":100},"terminationRecoveryValue":{"type":"number","description":"満了時点額（正=回収・負=負担） [億円] コンセッション満了時の株主帰属額。10年後価値へ終端時点から割り戻し、返還・撤去・原状回復義務は負数で入力","nullable":true},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","stableFcfe0","escalation","exitYield","availabilityDeductionPct","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"stableFcfe0":1000,"stableNoi0":1000,"escalation":2,"remainingConcessionYears":30,"exitYield":6,"projectDebt10":1000,"renewalCapexAnnual":50,"renewalCapexGrowth":0,"availabilityDeductionPct":0,"terminationRecoveryValue":0,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/infrastructure/advanced":{"post":{"operationId":"calculate_sector_infrastructure_advanced","summary":"インフラ運営・詳細","description":"conditional。入力仕様: /api/v1/models/sector-infrastructure-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"stableFcfe0":{"type":"number","description":"正常化FCFE（負債返済後・更新投資控除前） [億円] FCFEを使うためproject debtは価値から再度控除しません","exclusiveMinimum":true,"minimum":0},"stableNoi0":{"type":"number","description":"正常化NOI（クロスチェック用） [億円] NOIはFCFEへ加算せず、負債・更新投資控除前の別指標として記録","exclusiveMinimum":true,"nullable":true,"minimum":0},"escalation":{"type":"number","description":"契約エスカレーション [%] "},"remainingConcessionYears":{"type":"number","description":"残存コンセッション年数 [年] 空欄または0=更新前提","minimum":0,"nullable":true},"exitYield":{"type":"number","description":"FCFE割引率／株主資本コスト [%] 有限期間はこの率で割引。更新・永久前提ではこの率−成長率をGordon分母に使用","exclusiveMinimum":true,"minimum":0},"projectDebt10":{"type":"number","description":"プロジェクト負債10（診断のみ） [億円] FCFEは負債返済後なので価値から再控除しない","nullable":true},"renewalCapexAnnual":{"type":"number","description":"現在の年間更新投資（絶対額） [億円] FCFEと独立した固定・計画額。FCFEを超える入力も許可","minimum":0,"nullable":true},"renewalCapexGrowth":{"type":"number","description":"更新投資の年成長率 [%] 絶対額経路の年次スケジュール。空欄=0%","nullable":true},"infrastructureAssetBase0":{"type":"number","description":"更新対象資産額 [億円] 資産額比経路を使う場合だけ入力","exclusiveMinimum":true,"nullable":true,"minimum":0},"renewalCapexPctOfAsset":{"type":"number","description":"更新投資（%更新対象資産） [%] 絶対額経路との同時使用は禁止","minimum":0,"nullable":true},"availabilityDeductionPct":{"type":"number","description":"可用性減点率 [%] 契約上の稼働率・可用性未達をFCFEから控除。詳細版にも同じ前提を使用","minimum":0,"maximum":100},"terminationRecoveryValue":{"type":"number","description":"満了時点額（正=回収・負=負担） [億円] コンセッション満了時の株主帰属額。10年後価値へ終端時点から割り戻し、返還・撤去・原状回復義務は負数で入力","nullable":true},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","stableFcfe0","escalation","exitYield","availabilityDeductionPct","presentValueDiscountRate","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"stableFcfe0":1000,"stableNoi0":1000,"escalation":2,"remainingConcessionYears":30,"exitYield":6,"projectDebt10":1000,"renewalCapexAnnual":50,"renewalCapexGrowth":0,"availabilityDeductionPct":0,"terminationRecoveryValue":0,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/construction_engineering/simple":{"post":{"operationId":"calculate_sector_construction_engineering_simple","summary":"建設・エンジニアリング・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-construction_engineering-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"orderBacklog":{"type":"number","description":"受注残 [億円] ","exclusiveMinimum":true,"minimum":0},"yearsToComplete":{"type":"number","description":"消化年数 [年] ","exclusiveMinimum":true,"minimum":0},"completionMargin":{"type":"number","description":"受注残の税引後純利益率 [%] 受注残に認識する法人税等控除後の純利益率。税をここで織り込む場合は別途二重控除しない"},"profitGrowthAfter":{"type":"number","description":"消化後の利益成長率 [%] "},"newOrderValueAnnual":{"type":"number","description":"受注残消化後の年間新規受注 [億円] 10年後の正常利益を置くための新規受注ランレート","exclusiveMinimum":true,"minimum":0},"normalOrderMargin":{"type":"number","description":"受注残消化後の税引後正常純利益率 [%] 受注残消化後の新規受注に適用する法人税等控除後の純利益率","exclusiveMinimum":true,"minimum":0},"exitPe":{"type":"number","description":"Exit PER [倍] ","exclusiveMinimum":true,"minimum":0},"lossProvisionPct":{"type":"number","description":"工事損失引当額 ÷ 受注残 [%] 予想失効率ではなく、工事損失引当額を受注残で割った率。受注残利益から直接控除する","minimum":0,"maximum":100,"nullable":true},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"pricePassThroughPct":{"type":"number","description":"価格転嫁率 [%] ","minimum":0,"maximum":100,"nullable":true},"laborCostInflationPct":{"type":"number","description":"人件費・資材費上昇の税引後純利益率影響（pt） [%] 価格転嫁前の税引後純利益率への影響をポイントで入力。賃金上昇率そのものではなく、価格転嫁率で未転嫁分を調整","minimum":0,"nullable":true},"prepaymentBalance":{"type":"number","description":"前受金残高 [億円] ","minimum":0,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","orderBacklog","yearsToComplete","completionMargin","profitGrowthAfter","newOrderValueAnnual","normalOrderMargin","exitPe","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"orderBacklog":10000,"yearsToComplete":5,"completionMargin":8,"profitGrowthAfter":3,"newOrderValueAnnual":3000,"normalOrderMargin":8,"exitPe":12,"lossProvisionPct":2,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/construction_engineering/advanced":{"post":{"operationId":"calculate_sector_construction_engineering_advanced","summary":"建設・エンジニアリング・詳細","description":"conditional。入力仕様: /api/v1/models/sector-construction_engineering-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"orderBacklog":{"type":"number","description":"受注残 [億円] ","exclusiveMinimum":true,"minimum":0},"yearsToComplete":{"type":"number","description":"消化年数 [年] ","exclusiveMinimum":true,"minimum":0},"completionMargin":{"type":"number","description":"受注残の税引後純利益率 [%] 受注残に認識する法人税等控除後の純利益率。税をここで織り込む場合は別途二重控除しない"},"profitGrowthAfter":{"type":"number","description":"消化後の利益成長率 [%] "},"newOrderValueAnnual":{"type":"number","description":"受注残消化後の年間新規受注 [億円] 10年後の正常利益を置くための新規受注ランレート","exclusiveMinimum":true,"minimum":0},"normalOrderMargin":{"type":"number","description":"受注残消化後の税引後正常純利益率 [%] 受注残消化後の新規受注に適用する法人税等控除後の純利益率","exclusiveMinimum":true,"minimum":0},"exitPe":{"type":"number","description":"Exit PER [倍] ","exclusiveMinimum":true,"minimum":0},"lossProvisionPct":{"type":"number","description":"工事損失引当額 ÷ 受注残 [%] 予想失効率ではなく、工事損失引当額を受注残で割った率。受注残利益から直接控除する","minimum":0,"maximum":100,"nullable":true},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"pricePassThroughPct":{"type":"number","description":"価格転嫁率 [%] ","minimum":0,"maximum":100},"laborCostInflationPct":{"type":"number","description":"人件費・資材費上昇の税引後純利益率影響（pt） [%] 価格転嫁前の税引後純利益率への影響をポイントで入力。賃金上昇率そのものではなく、価格転嫁率で未転嫁分を調整","minimum":0},"prepaymentBalance":{"type":"number","description":"前受金残高 [億円] ","minimum":0},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","orderBacklog","yearsToComplete","completionMargin","profitGrowthAfter","newOrderValueAnnual","normalOrderMargin","exitPe","presentValueDiscountRate","pricePassThroughPct","laborCostInflationPct","prepaymentBalance","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"orderBacklog":10000,"yearsToComplete":5,"completionMargin":8,"profitGrowthAfter":3,"newOrderValueAnnual":3000,"normalOrderMargin":8,"exitPe":12,"lossProvisionPct":2,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"pricePassThroughPct":3,"laborCostInflationPct":3,"prepaymentBalance":1000,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/real_estate_dev/simple":{"post":{"operationId":"calculate_sector_real_estate_dev_simple","summary":"不動産開発・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-real_estate_dev-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"gdvTotal":{"type":"number","description":"完成想定総収入 GDV合計 [億円] ","exclusiveMinimum":true,"minimum":0},"gdvGrowth":{"type":"number","description":"10年後までのローリング案件GDV成長率 [%] 同一案件の値上がりではなく、完了案件を新規案件で補充するポートフォリオ経路"},"costRatioPct":{"type":"number","description":"残工事費+販売費+税(%GDV) [%] ","minimum":0,"maximum":120},"completionProbability":{"type":"number","description":"10年後完了確率（段階加重） [%] ","minimum":0,"maximum":100},"projectNetDebt":{"type":"number","description":"10年後案件純有利子負債 [億円] ","minimum":0},"rentalPortfolioNav":{"type":"number","description":"10年後賃貸保有資産NAV [億円] ","minimum":0,"nullable":true},"landRecoveryValue":{"type":"number","description":"未達時の土地回収価値 [億円] 時系列DCFでは失敗判明年、旧Expected NAVでは10年後の回収価値として使用","minimum":0,"nullable":true},"projectDurationYears":{"type":"number","description":"案件期間（時系列DCF） [年] 入力すると旧Expected NAVではなく時系列Project DCFを主計算","minimum":1,"maximum":10,"nullable":true},"projectSalesStartYear":{"type":"number","description":"販売開始年 [年目] ","minimum":1,"maximum":10,"nullable":true},"landAcquisitionCost":{"type":"number","description":"Year 0の土地取得支出 [億円] 評価日時点に新規発生するProject DCFの初期支出。既に支払済みの簿価は入れない","minimum":0,"nullable":true},"projectHardCostPctGdv":{"type":"number","description":"工事費（%GDV） [%] ","minimum":0,"maximum":100,"nullable":true},"projectSellingCostPctGdv":{"type":"number","description":"販売費（%売上） [%] ","minimum":0,"maximum":100,"nullable":true},"projectTaxRate":{"type":"number","description":"案件利益の現金税率 [%] ","minimum":0,"maximum":100,"nullable":true},"projectCostInflation":{"type":"number","description":"工事費上昇率 [%] ","nullable":true},"projectInterestRate":{"type":"number","description":"案件借入金利 [%] ","minimum":0,"maximum":99.999,"nullable":true},"projectDebtFundingPct":{"type":"number","description":"工事費の借入充当率 [%] ","minimum":0,"maximum":100,"nullable":true},"projectOpeningDebt":{"type":"number","description":"Year 0の案件借入実行額 [億円] Year 0で新規実行する初期借入。既存残高を重ねて入れない","minimum":0,"nullable":true},"projectFailureYear":{"type":"number","description":"失敗判明・回収年 [年目] ","minimum":1,"maximum":10,"nullable":true},"failureRecoveryCostPct":{"type":"number","description":"失敗時回収費用率 [%] ","minimum":0,"maximum":100,"nullable":true},"rentalPortfolioNavToday":{"type":"number","description":"評価日現在の賃貸保有資産NAV [億円] ","minimum":0,"nullable":true},"rentalNavGrowth":{"type":"number","description":"賃貸NAV成長率 [%] ","nullable":true},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"probDesignPct":{"type":"number","description":"評価日時点から10年後までの設計完了確率 [%] ","minimum":0,"maximum":100,"nullable":true},"probConstructionPct":{"type":"number","description":"設計完了後の10年後までの着工〜竣工条件付き確率 [%] ","minimum":0,"maximum":100,"nullable":true}},"required":["currentValue","gdvTotal","gdvGrowth","costRatioPct","completionProbability","projectNetDebt","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"gdvTotal":5000,"gdvGrowth":3,"costRatioPct":70,"completionProbability":70,"projectNetDebt":500,"rentalPortfolioNav":300,"landRecoveryValue":400,"projectDurationYears":5,"projectSalesStartYear":3,"landAcquisitionCost":800,"projectHardCostPctGdv":55,"projectSellingCostPctGdv":5,"projectTaxRate":30,"projectCostInflation":2,"projectInterestRate":4,"projectDebtFundingPct":60,"projectOpeningDebt":300,"projectFailureYear":2,"failureRecoveryCostPct":5,"rentalPortfolioNavToday":250,"rentalNavGrowth":2,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/real_estate_dev/advanced":{"post":{"operationId":"calculate_sector_real_estate_dev_advanced","summary":"不動産開発・詳細","description":"conditional。入力仕様: /api/v1/models/sector-real_estate_dev-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"gdvTotal":{"type":"number","description":"完成想定総収入 GDV合計 [億円] ","exclusiveMinimum":true,"minimum":0},"gdvGrowth":{"type":"number","description":"10年後までのローリング案件GDV成長率 [%] 同一案件の値上がりではなく、完了案件を新規案件で補充するポートフォリオ経路"},"costRatioPct":{"type":"number","description":"残工事費+販売費+税(%GDV) [%] ","minimum":0,"maximum":120},"completionProbability":{"type":"number","description":"10年後完了確率（段階加重） [%] ","minimum":0,"maximum":100},"projectNetDebt":{"type":"number","description":"10年後案件純有利子負債 [億円] ","minimum":0},"rentalPortfolioNav":{"type":"number","description":"10年後賃貸保有資産NAV [億円] ","minimum":0,"nullable":true},"landRecoveryValue":{"type":"number","description":"未達時の土地回収価値 [億円] 時系列DCFでは失敗判明年、旧Expected NAVでは10年後の回収価値として使用","minimum":0,"nullable":true},"projectDurationYears":{"type":"number","description":"案件期間（時系列DCF） [年] 入力すると旧Expected NAVではなく時系列Project DCFを主計算","minimum":1,"maximum":10,"nullable":true},"projectSalesStartYear":{"type":"number","description":"販売開始年 [年目] ","minimum":1,"maximum":10,"nullable":true},"landAcquisitionCost":{"type":"number","description":"Year 0の土地取得支出 [億円] 評価日時点に新規発生するProject DCFの初期支出。既に支払済みの簿価は入れない","minimum":0,"nullable":true},"projectHardCostPctGdv":{"type":"number","description":"工事費（%GDV） [%] ","minimum":0,"maximum":100,"nullable":true},"projectSellingCostPctGdv":{"type":"number","description":"販売費（%売上） [%] ","minimum":0,"maximum":100,"nullable":true},"projectTaxRate":{"type":"number","description":"案件利益の現金税率 [%] ","minimum":0,"maximum":100,"nullable":true},"projectCostInflation":{"type":"number","description":"工事費上昇率 [%] ","nullable":true},"projectInterestRate":{"type":"number","description":"案件借入金利 [%] ","minimum":0,"maximum":99.999,"nullable":true},"projectDebtFundingPct":{"type":"number","description":"工事費の借入充当率 [%] ","minimum":0,"maximum":100,"nullable":true},"projectOpeningDebt":{"type":"number","description":"Year 0の案件借入実行額 [億円] Year 0で新規実行する初期借入。既存残高を重ねて入れない","minimum":0,"nullable":true},"projectFailureYear":{"type":"number","description":"失敗判明・回収年 [年目] ","minimum":1,"maximum":10,"nullable":true},"failureRecoveryCostPct":{"type":"number","description":"失敗時回収費用率 [%] ","minimum":0,"maximum":100,"nullable":true},"rentalPortfolioNavToday":{"type":"number","description":"評価日現在の賃貸保有資産NAV [億円] ","minimum":0,"nullable":true},"rentalNavGrowth":{"type":"number","description":"賃貸NAV成長率 [%] ","nullable":true},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率 [%] SBC費用を利益/FCFへ含めた上で株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率 [%] 株主拠出額と資本ブリッジへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率 [%] 交付株式の公正価値と取得事業価値を別々に同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"probDesignPct":{"type":"number","description":"評価日時点から10年後までの設計完了確率 [%] ","minimum":0,"maximum":100},"probConstructionPct":{"type":"number","description":"設計完了後の10年後までの着工〜竣工条件付き確率 [%] ","minimum":0,"maximum":100}},"required":["currentValue","gdvTotal","gdvGrowth","costRatioPct","completionProbability","projectNetDebt","presentValueDiscountRate","probDesignPct","probConstructionPct"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"gdvTotal":5000,"gdvGrowth":3,"costRatioPct":70,"completionProbability":70,"projectNetDebt":500,"rentalPortfolioNav":300,"landRecoveryValue":400,"projectDurationYears":5,"projectSalesStartYear":3,"landAcquisitionCost":800,"projectHardCostPctGdv":55,"projectSellingCostPctGdv":5,"projectTaxRate":30,"projectCostInflation":2,"projectInterestRate":4,"projectDebtFundingPct":60,"projectOpeningDebt":300,"projectFailureYear":2,"failureRecoveryCostPct":5,"rentalPortfolioNavToday":250,"rentalNavGrowth":2,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"probDesignPct":60,"probConstructionPct":60}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/saas_subscription/simple":{"post":{"operationId":"calculate_sector_saas_subscription_simple","summary":"SaaS・サブスクリプション・簡易","description":"cross_check。入力仕様: /api/v1/models/sector-saas_subscription-simple","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"arr0":{"type":"number","description":"ARR（年間経常収益） [億円] ","exclusiveMinimum":true,"minimum":0},"arrGrowth":{"type":"number","description":"ARR成長率（NRRを直接入力しない場合） [%] NRRまたはgross bridgeを別に入力する場合は代替前提として扱います"},"matureFcfMargin":{"type":"number","description":"成熟株主FCF/ARRマージン（SBC控除前） [%] 株主帰属FCFとしてP/FCFを適用。SBCは下のSBC率で一度だけ控除し、純現金は別加算しません"},"sbcPctOfArr":{"type":"number","description":"SBC(%ARR、FCFから一度だけ控除) [%] ","minimum":0},"exitPToFcf":{"type":"number","description":"Exit P/FCF [倍] ","exclusiveMinimum":true,"minimum":0},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率（1株換算） [%] SBC費用を利益/FCFへ含めた上で、株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率（1株換算） [%] 詳細版では増資代金を株主拠出・資金繰りへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率（1株換算） [%] 詳細版では交付株式の公正価値と取得事業価値を分離して同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"marginSteady":{"type":"number","description":"安定期FCFマージン（SBC控除前） [%] ","nullable":true},"nrrPct":{"type":"number","description":"NRR（%、入力時はNRR経路を優先） [%] 入力した場合はARR成長率・gross bridgeを加算しません","minimum":0,"nullable":true},"grossArrChurnPct":{"type":"number","description":"粗解約率(GRR補完) [%] NRR入力時は無視。gross bridge時だけ使用。既存ARRは100%を超えて解約できない","minimum":0,"maximum":100,"nullable":true},"newArrPctOfBase":{"type":"number","description":"新規ARR獲得(%期首基盤/年) [%] NRR経路ではNRRに加算、gross bridgeでは1−解約率に加算","minimum":0,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] ","nullable":true},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0,"nullable":true},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0,"nullable":true},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0,"nullable":true},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0,"nullable":true},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0,"nullable":true},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0,"nullable":true},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0,"nullable":true},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0,"nullable":true},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1,"nullable":true},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1,"nullable":true}},"required":["currentValue","arr0","arrGrowth","matureFcfMargin","sbcPctOfArr","exitPToFcf","presentValueDiscountRate"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"arr0":800,"arrGrowth":15,"matureFcfMargin":25,"sbcPctOfArr":5,"exitPToFcf":20,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/sectors/saas_subscription/advanced":{"post":{"operationId":"calculate_sector_saas_subscription_advanced","summary":"SaaS・サブスクリプション・詳細","description":"conditional。入力仕様: /api/v1/models/sector-saas_subscription-advanced","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"currentValue":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":true,"minimum":0},"arr0":{"type":"number","description":"ARR（年間経常収益） [億円] ","exclusiveMinimum":true,"minimum":0},"arrGrowth":{"type":"number","description":"ARR成長率（NRRを直接入力しない場合） [%] NRRまたはgross bridgeを別に入力する場合は代替前提として扱います"},"matureFcfMargin":{"type":"number","description":"成熟株主FCF/ARRマージン（SBC控除前） [%] 株主帰属FCFとしてP/FCFを適用。SBCは下のSBC率で一度だけ控除し、純現金は別加算しません"},"sbcPctOfArr":{"type":"number","description":"SBC(%ARR、FCFから一度だけ控除) [%] ","minimum":0},"exitPToFcf":{"type":"number","description":"Exit P/FCF [倍] ","exclusiveMinimum":true,"minimum":0},"shares0":{"type":"number","description":"評価日時点の自己株式控除後普通株式数 [百万株] EPS用の期中加重平均株式数ではなく、評価日時点ordinary shares outstanding","exclusiveMinimum":true,"nullable":true,"minimum":0},"sbcShareIncrease":{"type":"number","description":"SBC年間株式増加率（1株換算） [%] SBC費用を利益/FCFへ含めた上で、株数へ一度だけ反映","minimum":0,"nullable":true},"cashEquityShareIncrease":{"type":"number","description":"現金増資の年間株式増加率（1株換算） [%] 詳細版では増資代金を株主拠出・資金繰りへ同時反映","minimum":0,"nullable":true},"stockMaaShareIncrease":{"type":"number","description":"株式M&Aの年間株式増加率（1株換算） [%] 詳細版では交付株式の公正価値と取得事業価値を分離して同時反映。株数だけ増やさない","minimum":0,"nullable":true},"presentValueDiscountRate":{"type":"number","description":"現在価値割引率（Ke） [%] 10年後1株価値を今日へ割り引く株主資本コスト。WACCや事業利回りではなく株主の要求利回り。確率へ織り込んだ同じ固有リスクを重ねない","exclusiveMinimum":true,"minimum":0},"interimDistributionPvPerShare":{"type":"number","description":"今後10年の配当・分配金の現在価値 [円/株] 未入力は0。10年後1株価値の割引現在価値へ加算","minimum":0,"nullable":true},"marginSteady":{"type":"number","description":"安定期FCFマージン（SBC控除前） [%] "},"nrrPct":{"type":"number","description":"NRR（%、入力時はNRR経路を優先） [%] 入力した場合はARR成長率・gross bridgeを加算しません","minimum":0,"nullable":true},"grossArrChurnPct":{"type":"number","description":"粗解約率(GRR補完) [%] NRR入力時は無視。gross bridge時だけ使用。既存ARRは100%を超えて解約できない","minimum":0,"maximum":100,"nullable":true},"newArrPctOfBase":{"type":"number","description":"新規ARR獲得(%期首基盤/年) [%] NRR経路ではNRRに加算、gross bridgeでは1−解約率に加算","minimum":0,"nullable":true},"openingCommonEquity0":{"type":"number","description":"期首普通株主資本 [億円] ","minimum":0},"cumulativeCommonNetIncome10":{"type":"number","description":"10年間累積普通株主帰属利益 [億円] "},"cumulativeOwnerContributions10":{"type":"number","description":"10年間累積株主拠出 [億円] ","minimum":0},"cumulativeDistributions10":{"type":"number","description":"10年間累積配当・買戻し [億円] ","minimum":0},"closingCommonEquity10":{"type":"number","description":"10年末普通株主資本 [億円] ","minimum":0},"cumulativeSbcExpenseAfterTax10":{"type":"number","description":"10年間累積SBC費用（税後） [億円] ","minimum":0},"cumulativeSbcEquityContribution10":{"type":"number","description":"10年間累積SBC資本拠出（APIC等） [億円] ","minimum":0},"cumulativeCashEquityProceeds10":{"type":"number","description":"10年間累積現金増資代金 [億円] ","minimum":0},"stockMaaEquityIssuedFairValue10":{"type":"number","description":"株式M&Aで交付した株式の公正価値 [億円] 株主拠出へ入るのはこちら。取得事業価値と混同しない","minimum":0},"stockMaaAcquiredBusinessValue10":{"type":"number","description":"株式M&Aで取得した事業価値 [億円] 取得した事業・資産が終価の利益/EVへ含まれることを別途確認","minimum":0},"stockMaaAcquiredValueIncludedInTerminal10":{"type":"number","description":"取得事業価値は終価へ反映済み（1=はい、0=別加算） [0/1] 1なら利益/EVへ連結済みとして別加算しない。0なら取得事業価値を株主価値へ一度だけ加算","minimum":0,"maximum":1},"terminalValueIsPostDistribution":{"type":"number","description":"終価は分配後資本（1=はい） [0/1] 途中分配を終価へ残して二重計上しない","minimum":1,"maximum":1}},"required":["currentValue","arr0","arrGrowth","matureFcfMargin","sbcPctOfArr","exitPToFcf","presentValueDiscountRate","marginSteady","openingCommonEquity0","cumulativeCommonNetIncome10","cumulativeOwnerContributions10","cumulativeDistributions10","closingCommonEquity10","cumulativeSbcExpenseAfterTax10","cumulativeSbcEquityContribution10","cumulativeCashEquityProceeds10","stockMaaEquityIssuedFairValue10","stockMaaAcquiredBusinessValue10","stockMaaAcquiredValueIncludedInTerminal10","terminalValueIsPostDistribution"]},"international":{"type":"object","additionalProperties":false,"properties":{"countryOrRegion":{"type":"string","description":"countryOrRegion"},"exchange":{"type":"string","description":"exchange"},"ticker":{"type":"string","description":"ticker"},"instrumentType":{"type":"string","description":"instrumentType"},"shareClass":{"type":"string","description":"shareClass"},"quoteCurrency":{"type":"string","description":"quoteCurrency"},"financialCurrency":{"type":"string","description":"financialCurrency"},"functionalCurrency":{"type":"string","description":"functionalCurrency"},"outputCurrency":{"type":"string","description":"outputCurrency"},"quoteUnitCode":{"type":"string","description":"quoteUnitCode"},"quoteUnitToCurrency":{"type":"number","description":"quoteUnitToCurrency","nullable":true},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":"number","description":"quoteToFinancialFx","nullable":true},"financialToOutputFx":{"type":"number","description":"financialToOutputFx","nullable":true},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":"number","description":"financialToOutputFxYear10","nullable":true},"ordinarySharesPerListedSecurity":{"type":"number","description":"ordinarySharesPerListedSecurity","nullable":true},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example":{"input_convention":"ui_percent","values":{"currentValue":1000,"arr0":800,"arrGrowth":15,"matureFcfMargin":25,"sbcPctOfArr":5,"exitPToFcf":20,"shares0":100,"sbcShareIncrease":0,"cashEquityShareIncrease":0,"stockMaaShareIncrease":0,"presentValueDiscountRate":8,"interimDistributionPvPerShare":0,"marginSteady":3,"openingCommonEquity0":1000,"cumulativeCommonNetIncome10":0,"cumulativeOwnerContributions10":0,"cumulativeDistributions10":0,"closingCommonEquity10":1000,"cumulativeSbcExpenseAfterTax10":0,"cumulativeSbcEquityContribution10":0,"cumulativeCashEquityProceeds10":0,"stockMaaEquityIssuedFairValue10":0,"stockMaaAcquiredBusinessValue10":0,"stockMaaAcquiredValueIncludedInTerminal10":0,"terminalValueIsPostDistribution":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/macro/structural":{"post":{"operationId":"calculate_macro_structural","summary":"構造マクロ・GDP/金利/為替","description":"context_only。入力仕様: /api/v1/models/macro-structural","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["engine_decimal"]},"values":{"type":"object","additionalProperties":false,"properties":{"horizonYears":{"type":"number","description":"horizonYears [years] 指定時は10のみ"},"realGdp0":{"type":"number","description":"realGdp0 [input_level_unit] > 0"},"potentialGdp0":{"type":"number","description":"potentialGdp0 [input_level_unit] > 0"},"priceIndex0":{"type":"number","description":"priceIndex0 [input_index_unit] > 0"},"potentialRealGrowth":{"type":"number","description":"potentialRealGrowth [decimal rate] −100%超〜1000%以下"},"outputGapClosure":{"type":"number","description":"outputGapClosure [decimal] 0〜1"},"outputGap0":{"type":"number","description":"outputGap0 [decimal] −95%超〜500%以下。realGdp0/potentialGdp0−1と一致"},"inflation0":{"type":"number","description":"inflation0 [decimal rate] −100%超〜1000%以下"},"inflationTarget":{"type":"number","description":"inflationTarget [decimal rate] −100%超〜1000%以下"},"inflationMeanReversion":{"type":"number","description":"inflationMeanReversion [decimal] 0〜1"},"outputGapInterestSensitivity":{"type":"number","description":"outputGapInterestSensitivity [x] 0〜10"},"inflationOutputGapCoeff":{"type":"number","description":"inflationOutputGapCoeff [x] 0〜10"},"inflationFxPassThrough":{"type":"number","description":"inflationFxPassThrough [x] 0〜10"},"policyRate0":{"type":"number","description":"policyRate0 [decimal rate] −100%超〜1000%以下"},"neutralRealRate":{"type":"number","description":"neutralRealRate [decimal rate] −100%超〜1000%以下"},"taylorInflationCoeff":{"type":"number","description":"taylorInflationCoeff [x] 0〜10"},"taylorOutputGapCoeff":{"type":"number","description":"taylorOutputGapCoeff [x] 0〜10"},"policySmoothing":{"type":"number","description":"policySmoothing [decimal] 0〜1"},"termPremium0":{"type":"number","description":"termPremium0 [decimal rate] −100%超〜1000%以下"},"termPremium10":{"type":"number","description":"termPremium10 [decimal rate] −100%超〜1000%以下"},"foreignPolicyRate0":{"type":"number","description":"foreignPolicyRate0 [decimal rate] −100%超〜1000%以下"},"foreignPolicyRate10":{"type":"number","description":"foreignPolicyRate10 [decimal rate] −100%超〜1000%以下"},"fxIndex0":{"type":"number","description":"fxIndex0 [domestic_currency_per_foreign_currency_index] > 0"},"fxInterestSensitivity":{"type":"number","description":"fxInterestSensitivity [x] 0〜10"},"fxRiskPremium0":{"type":"number","description":"fxRiskPremium0 [decimal rate] −100%超〜1000%以下"},"fxRiskPremium10":{"type":"number","description":"fxRiskPremium10 [decimal rate] −100%超〜1000%以下"},"sales0":{"type":"number","description":"sales0 [input_level_unit] > 0"},"salesRealGdpBeta":{"type":"number","description":"salesRealGdpBeta [x] −10〜10"},"salesInflationPassThrough":{"type":"number","description":"salesInflationPassThrough [x] 0〜3"},"salesFxExposure":{"type":"number","description":"salesFxExposure [x] −3〜3"},"salesOtherRealGrowth0":{"type":"number","description":"salesOtherRealGrowth0 [decimal rate] −100%超〜1000%以下"},"salesOtherRealGrowth10":{"type":"number","description":"salesOtherRealGrowth10 [decimal rate] −100%超〜1000%以下"},"erp0":{"type":"number","description":"erp0 [decimal rate] 0以上〜1000%以下"},"erp10":{"type":"number","description":"erp10 [decimal rate] 0以上〜1000%以下"},"beta":{"type":"number","description":"beta [x] −10〜10"},"preTaxCostOfDebt0":{"type":"number","description":"preTaxCostOfDebt0 [decimal rate] −100%超〜1000%以下"},"preTaxCostOfDebt10":{"type":"number","description":"preTaxCostOfDebt10 [decimal rate] −100%超〜1000%以下"},"taxRate":{"type":"number","description":"taxRate [decimal] 0〜1"},"debtRatio":{"type":"number","description":"debtRatio [decimal] 0〜1"},"terminalRealGrowth":{"type":"number","description":"terminalRealGrowth [decimal rate] 未指定時はpotentialRealGrowth。−100%超〜1000%以下"},"terminalInflation":{"type":"number","description":"terminalInflation [decimal rate] 未指定時はinflationTarget。−100%超〜1000%以下"},"terminalGrowth":{"type":"number","description":"terminalGrowth [decimal rate] 未指定時はマクロ導出値。−100%超〜1000%以下。FCF成長を保証しない"},"scenarioAdjustments":{"type":"object","additionalProperties":false,"properties":{"bear":{"type":"object","additionalProperties":false,"properties":{"potentialRealGrowth":{"type":"number"},"outputGapShock":{"type":"number"},"inflation0":{"type":"number"},"inflationTarget":{"type":"number"},"neutralRealRate":{"type":"number"},"policyRate0":{"type":"number"},"termPremium0":{"type":"number"},"termPremium10":{"type":"number"},"foreignPolicyRate0":{"type":"number"},"foreignPolicyRate10":{"type":"number"},"fxRiskPremium0":{"type":"number"},"fxRiskPremium10":{"type":"number"},"erp0":{"type":"number"},"erp10":{"type":"number"},"salesOtherRealGrowth0":{"type":"number"},"salesOtherRealGrowth10":{"type":"number"},"terminalRealGrowth":{"type":"number"},"terminalInflation":{"type":"number"},"terminalGrowth":{"type":"number"}}},"base":{"type":"object","additionalProperties":false,"properties":{"potentialRealGrowth":{"type":"number"},"outputGapShock":{"type":"number"},"inflation0":{"type":"number"},"inflationTarget":{"type":"number"},"neutralRealRate":{"type":"number"},"policyRate0":{"type":"number"},"termPremium0":{"type":"number"},"termPremium10":{"type":"number"},"foreignPolicyRate0":{"type":"number"},"foreignPolicyRate10":{"type":"number"},"fxRiskPremium0":{"type":"number"},"fxRiskPremium10":{"type":"number"},"erp0":{"type":"number"},"erp10":{"type":"number"},"salesOtherRealGrowth0":{"type":"number"},"salesOtherRealGrowth10":{"type":"number"},"terminalRealGrowth":{"type":"number"},"terminalInflation":{"type":"number"},"terminalGrowth":{"type":"number"}}},"bull":{"type":"object","additionalProperties":false,"properties":{"potentialRealGrowth":{"type":"number"},"outputGapShock":{"type":"number"},"inflation0":{"type":"number"},"inflationTarget":{"type":"number"},"neutralRealRate":{"type":"number"},"policyRate0":{"type":"number"},"termPremium0":{"type":"number"},"termPremium10":{"type":"number"},"foreignPolicyRate0":{"type":"number"},"foreignPolicyRate10":{"type":"number"},"fxRiskPremium0":{"type":"number"},"fxRiskPremium10":{"type":"number"},"erp0":{"type":"number"},"erp10":{"type":"number"},"salesOtherRealGrowth0":{"type":"number"},"salesOtherRealGrowth10":{"type":"number"},"terminalRealGrowth":{"type":"number"},"terminalInflation":{"type":"number"},"terminalGrowth":{"type":"number"}}}}}},"required":["realGdp0","potentialGdp0","priceIndex0","potentialRealGrowth","outputGapClosure","inflation0","inflationTarget","inflationMeanReversion","policyRate0","neutralRealRate","taylorInflationCoeff","taylorOutputGapCoeff","policySmoothing","termPremium0","termPremium10","foreignPolicyRate0","foreignPolicyRate10","fxIndex0","fxInterestSensitivity","fxRiskPremium0","fxRiskPremium10","sales0","salesRealGdpBeta","salesInflationPassThrough","salesFxExposure","salesOtherRealGrowth0","salesOtherRealGrowth10","erp0","erp10","beta","preTaxCostOfDebt0","preTaxCostOfDebt10","taxRate","debtRatio"]}}},"example":{"input_convention":"engine_decimal","values":{"horizonYears":10,"realGdp0":100,"potentialGdp0":100,"priceIndex0":100,"potentialRealGrowth":0.02,"outputGapClosure":0.5,"inflation0":0.02,"inflationTarget":0.02,"inflationMeanReversion":0.5,"policyRate0":0.01,"neutralRealRate":0.01,"taylorInflationCoeff":1.5,"taylorOutputGapCoeff":0.5,"policySmoothing":0.5,"termPremium0":0.01,"termPremium10":0.01,"foreignPolicyRate0":0.02,"foreignPolicyRate10":0.02,"fxIndex0":100,"fxInterestSensitivity":0.5,"fxRiskPremium0":0.005,"fxRiskPremium10":0.005,"sales0":100,"salesRealGdpBeta":0.8,"salesInflationPassThrough":0.5,"salesFxExposure":0.3,"salesOtherRealGrowth0":0,"salesOtherRealGrowth10":0.005,"erp0":0.05,"erp10":0.05,"beta":1,"preTaxCostOfDebt0":0.03,"preTaxCostOfDebt10":0.03,"taxRate":0.3,"debtRatio":0.2}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/indexes/passive":{"post":{"operationId":"calculate_index_passive","summary":"指数・ETF（パッシブ）","description":"conditional_return_not_intrinsic_value。入力仕様: /api/v1/models/index-passive","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"indexLevel0":{"type":"number","description":"indexLevel0 [水準/倍率]"},"aggregateEpsGrowth":{"type":"number","description":"aggregateEpsGrowth [%]"},"netBuybackYield":{"type":"number","description":"netBuybackYield [%]"},"epsIncludesBuyback":{"type":"boolean","description":"epsIncludesBuyback [boolean]"},"currentPer":{"type":"number","description":"currentPer [水準/倍率]"},"exitPer":{"type":"number","description":"exitPer [水準/倍率]"},"dividendYieldGross":{"type":"number","description":"dividendYieldGross [%]"},"dividendGrowthPerUnit":{"type":"number","description":"dividendGrowthPerUnit [%]"},"expenseRatio":{"type":"number","description":"expenseRatio [%]"},"withholdingTaxOnDiv":{"type":"number","description":"withholdingTaxOnDiv [%]"},"investorTaxOnDiv":{"type":"number","description":"investorTaxOnDiv [%]"},"annualTaxDrag":{"type":"number","description":"annualTaxDrag [%]"},"trackingDifference":{"type":"number","description":"trackingDifference [%]"}},"required":["indexLevel0","aggregateEpsGrowth","netBuybackYield","epsIncludesBuyback","currentPer","exitPer","dividendYieldGross","dividendGrowthPerUnit","expenseRatio","withholdingTaxOnDiv","investorTaxOnDiv","annualTaxDrag","trackingDifference"]}}},"example":{"input_convention":"ui_percent","values":{"indexLevel0":1000,"aggregateEpsGrowth":5,"netBuybackYield":2,"epsIncludesBuyback":false,"currentPer":15,"exitPer":18,"dividendYieldGross":2,"dividendGrowthPerUnit":3,"expenseRatio":0.1,"withholdingTaxOnDiv":10,"investorTaxOnDiv":20,"annualTaxDrag":0.3,"trackingDifference":-0.2}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}},"/api/v1/indexes/active":{"post":{"operationId":"calculate_fund_active","summary":"アクティブファンド","description":"conditional_return_not_intrinsic_value。入力仕様: /api/v1/models/fund-active","requestBody":{"required":true,"content":{"application/json":{"schema":{"type":"object","additionalProperties":false,"required":["input_convention","values"],"properties":{"input_convention":{"type":"string","enum":["ui_percent"]},"values":{"type":"object","additionalProperties":false,"properties":{"nav0":{"type":"number","description":"nav0 [水準/倍率]"},"benchmarkPriceGrowth":{"type":"number","description":"benchmarkPriceGrowth [%]"},"benchmarkDividendYieldGross":{"type":"number","description":"benchmarkDividendYieldGross [%]"},"benchmarkDividendGrowth":{"type":"number","description":"benchmarkDividendGrowth [%]"},"grossAlpha":{"type":"number","description":"grossAlpha [%]"},"capacityUtilizationPct":{"type":"number","description":"capacityUtilizationPct [%]"},"alphaRetentionAtCapacity":{"type":"number","description":"alphaRetentionAtCapacity [%]"},"expenseRatio":{"type":"number","description":"expenseRatio [%]"},"turnoverRate":{"type":"number","description":"turnoverRate [%]"},"tradingCostBps":{"type":"number","description":"tradingCostBps [bp]"},"taxDrag":{"type":"number","description":"taxDrag [%]"},"withholdingTax":{"type":"number","description":"withholdingTax [%]"},"investorTaxOnDiv":{"type":"number","description":"investorTaxOnDiv [%]"},"trackingError":{"type":"number","description":"trackingError [%]"},"annualClosureProbPct":{"type":"number","description":"annualClosureProbPct [%]"},"closureFrictionPct":{"type":"number","description":"closureFrictionPct [%]"}},"required":["nav0","benchmarkPriceGrowth","benchmarkDividendYieldGross","benchmarkDividendGrowth","grossAlpha","capacityUtilizationPct","alphaRetentionAtCapacity","expenseRatio","turnoverRate","tradingCostBps","taxDrag","withholdingTax","investorTaxOnDiv","trackingError","annualClosureProbPct","closureFrictionPct"]}}},"example":{"input_convention":"ui_percent","values":{"nav0":100,"benchmarkPriceGrowth":6,"benchmarkDividendYieldGross":2,"benchmarkDividendGrowth":3,"grossAlpha":2,"capacityUtilizationPct":50,"alphaRetentionAtCapacity":60,"expenseRatio":1,"turnoverRate":50,"tradingCostBps":20,"taxDrag":0.5,"withholdingTax":10,"investorTaxOnDiv":20,"trackingError":4,"annualClosureProbPct":2,"closureFrictionPct":1}}}}},"responses":{"200":{"description":"計算結果。status=blockedは前提条件未達。株価以外のモデルは独自結果を返す。","content":{"application/json":{"schema":{"type":"object"}}}},"400":{"description":"入力契約違反"},"422":{"description":"計算エラー"}}}}}}