{"id":"profitable","name":"上場・黒字企業","category":"simple","path":"/api/v1/simple/profitable","model":"profitable","input_convention":"ui_percent","fields":{"currentPrice":{"type":"number","description":"現在株価 [円/株] ","exclusiveMinimum":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":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","null"],"description":"株式ベータ（空欄は1） [倍] Ke = Rf + β×ERP","minimum":0},"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","null"],"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}},"required":["currentPrice","eps","epsGrowth","exitPe","fcfPerShare","fcfGrowth","riskFreeRate","equityRiskPremium","terminalGrowth"],"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}},"formulas":["EPS10 = EPS0 × (1 + gEPS)^10","year10_price_primary = EPS10 × exit_PE","FCFE_per_share10 = FCFE_per_share0 × (1 + gFCFE)^10  // FCFF・営業CFは入力禁止","Ke = risk_free_rate + beta × equity_risk_premium  // beta空欄時だけ1.0","FCFE_terminal_value10 = FCFE_per_share10 × (1 + terminal_g) ÷ (Ke − terminal_g)","FCFE_terminal_PV_today = FCFE_terminal_value10 ÷ (1 + Ke)^10","primary_value10 = PER法が成立すればyear10_price_primary、PER法不成立かつFCFE法成立ならFCFE_terminal_value10","today_theoretical_price = primary_value10 ÷ (1 + Ke)^10 + interim_distribution_PV_per_share","price_CAGR = (primary_value10 ÷ current_price)^(1/10) − 1  // 配当を含まない価格リターン","market_implied_EPS_CAGR = solve(today_theoretical_price(EPS_CAGR) = current_market_price; other Base assumptions fixed)"],"methodology":"/","role":"cross_check","api_version":"1.18.0","request_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":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":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","null"],"description":"株式ベータ（空欄は1） [倍] Ke = Rf + β×ERP","minimum":0},"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","null"],"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}},"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","null"],"description":"quoteUnitToCurrency"},"amountScale":{"type":"string","description":"amountScale"},"quoteToFinancialFx":{"type":["number","null"],"description":"quoteToFinancialFx"},"financialToOutputFx":{"type":["number","null"],"description":"financialToOutputFx"},"futureFxPolicy":{"type":"string","description":"futureFxPolicy"},"financialToOutputFxYear10":{"type":["number","null"],"description":"financialToOutputFxYear10"},"ordinarySharesPerListedSecurity":{"type":["number","null"],"description":"ordinarySharesPerListedSecurity"},"fxAsOfDate":{"type":"string","description":"fxAsOfDate"}}}}},"example_kind":"fictional_educational_not_company_data","notes":["率: ui_percentは6=6%。engine_decimalは0.06=6%。各入力の単位を優先する。","計算成功は開示資料の監査完了を意味しない。","価格と総株主価値、10年後終点と現在価値を区別する。"]}