JII / Takaoka Toko 6617
Forecast version: refined independent model, 3 November 2026.

Run: python reproduce.py (Python 3.9+; standard library only).
This calls evaluate() and checks exact equality with all frozen base/bear/bull annual output records. It does not rebuild or replace any research inputs.

Amounts are JPY million, except shares (absolute), EPS (JPY), ratios and explicitly labeled measures. FY3/27 annual earnings include H1 actuals and H2 estimates. Its forward cash ledger covers 1 October 2026 to 31 March 2027 only; later cash rows cover full fiscal years. Full-year CFO shown on the web page adds reported H1 CFO of JPY2,175m to H2 estimate.

assumption_register.json retains every original parameter, value, anchor, reason, bound and falsifier. Its inherited compact prose is preserved as a technical record. The web page supplies readable explanations.

The output authority SHA-256 before metadata sanitization is bb441f906e2cdc5995327c0896bcd64497d9f45c9bbb9efca011462ba543ae81. Private local file paths were removed from public metadata; numerical inputs and outputs are unchanged.

Forecasts are JII assumptions, not company guidance or guaranteed outcomes. Any additional buyback is illustrative and excluded from the base engine.
