{"storeLogoTemp":{"base64":null},"storeIsGeneratingFirstTime":{"value":false},"storeGeneratingButtonNames":{"LogoGeneratingName":"Generate"},"storeJsonVersion":null,"storeCompanyName":{"value":null},"storeCompanyDescription":{"value":null},"hasFinancials":{"value":true},"storeGeneralFinancials":{"showNumbersIn":{"id":1,"name":"Thousands","label":"Thousands","shortenName":"thnd","append":"k","appendValue":1000}},"storeCompanyAntPrSize":{"value":0},"storeCompanyMission":{"value":null},"storeCompanyVision":{"value":null},"storeMissionVisionTitles":{"title":"OUR","subtitle":"VISION & MISSION"},"storeCompanyLogo":{"value":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"id_":{"value":null},"storeReportDate":{"value":"2025-08-12","required":"1","gen_with_ai":"0"},"storeOtherInfo":{"corporateEmail":null,"corporatePhone":null,"team_members":{"tm1":{"name":null,"position":null,"short_overview":null,"img":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"tm2":{"name":null,"position":null,"short_overview":null,"img":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"tm3":{"name":null,"position":null,"short_overview":null,"img":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"tm4":{"name":null,"position":null,"short_overview":null,"img":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}}}},"storeStyle":{"variant":"variant1","font":{"label":"Trebuchet MS (Default)","value":"Trebuchet MS"},"customPalette":{}},"storeCompanyTargetIndustries":{"values":["Target Industry value"],"required":"1","gen_with_ai":"1","max":"7"},"storeSlidesParams":{"full":{"76522b86-fa27-11ee-a61d-325096b39f47":{"show":true,"slideName":"Slide-01","styles":{},"headers":{}},"76522b22-fa27-11ee-9dc5-325096b39f47":{"show":true,"slideName":"Slide-02","styles":{},"headers":{}},"76522abe-fa27-11ee-8857-325096b39f47":{"show":true,"slideName":"Slide-03","styles":{},"headers":{}},"76522a5a-fa27-11ee-941e-325096b39f47":{"show":true,"slideName":"Slide-04","styles":{},"headers":{"title1":"Summary","title2":"Financials Dashboard"}},"765229f6-fa27-11ee-b134-325096b39f47":{"show":true,"slideName":"Slide-05","styles":{},"headers":{"title1":"About the Company:","title2":"General Overview"}},"76522992-fa27-11ee-9a76-325096b39f47":{"show":true,"slideName":"Slide-06","styles":{},"headers":{"title1":"The Main Phases:","title2":"Projects & Impacts"}},"76522938-fa27-11ee-b26a-325096b39f47":{"show":true,"slideName":"Slide-07","styles":{},"headers":{"title1":"Product Impact on","title2":"Core Stakeholders"}},"765228de-fa27-11ee-83ac-325096b39f47":{"show":true,"slideName":"Slide-08","styles":{},"headers":{"title1":"Key","title2":"Performance Components"}},"7652287a-fa27-11ee-b64a-325096b39f47":{"show":true,"slideName":"Slide-09","styles":{},"headers":{"title1":"Target","title2":"Groups"}},"76522834-fa27-11ee-9584-325096b39f47":{"show":true,"slideName":"Slide-10","styles":{},"headers":{"title1":"Painpoints","title2":"& Solutions"}},"765227da-fa27-11ee-8bfb-325096b39f47":{"show":true,"slideName":"Slide-11","styles":{},"headers":{"title1":"Strategic Analysis:","title2":"SWOT"}},"5954c747-375b-43dc-b679-89f0515f6c9a":{"show":true,"slideName":"Slide-12","styles":{},"headers":{"title1":"Pestel:","title2":"Analysis"}},"1317a0fa-a7e5-4fd1-b362-acc28e162785":{"show":true,"slideName":"Slide-13","styles":{},"headers":{"title1":"VRIO Framework:","title2":"Analysis"}},"6ffd0750-f22d-4656-87c1-d07022aa7609":{"show":true,"slideName":"Slide-14","styles":{},"headers":{"title1":"Porter’s Five Forces:","title2":"Analysis"}},"765227da-fa27-11ee-9bfb-325096b39f47":{"show":true,"slideName":"Slide-15","styles":{},"headers":{"title1":"Management Team","title2":""}},"76522780-fa27-11ee-95f0-325096b39f47":{"show":true,"slideName":"Slide-16","styles":{},"headers":{"title1":"History","title2":"& Roadmap"}},"7652271c-fa27-11ee-9a5f-325096b39f47":{"show":true,"slideName":"Slide-17","styles":{},"headers":{"title1":"Organizational and Marketing","title2":"Tasks"}},"765226b8-fa27-11ee-b728-325096b39f47":{"show":true,"slideName":"Slide-18","styles":{},"headers":{"title1":"Overview of","title2":"Phases"}},"7652265e-fa27-11ee-b290-325096b39f47":{"show":true,"slideName":"Slide-19","styles":{},"headers":{"title1":"Overview of","title2":"Phases"}},"76522618-fa27-11ee-9645-325096b39f47":{"show":true,"slideName":"Slide-20","styles":{},"headers":{"title1":"Core Risks & Mitigation","title2":"Strategies"}},"765225d2-fa27-11ee-bd4a-325096b39f47":{"show":true,"slideName":"Slide-21","styles":{},"headers":{"title1":"Core Risks & Mitigation","title2":"Strategies"}},"7652258c-fa27-11ee-9ec2-325096b39f47":{"show":true,"slideName":"Slide-22","styles":{},"headers":{"title1":"Market Overview","title2":"(TAM, SAM and SOM)"}},"76522546-fa27-11ee-8b60-325096b39f47":{"show":true,"slideName":"Slide-23","styles":{},"headers":{"title1":"Funding","title2":"Allocation"}},"765224d8-fa27-11ee-bbea-325096b39f47":{"show":true,"slideName":"Slide-24","styles":{},"headers":{"title1":"Financials","title2":"Dashboard"}},"76522492-fa27-11ee-82fb-325096b39f47":{"show":true,"slideName":"Slide-25","styles":{},"headers":{"title1":"Revenue Formation","title2":"Narrative"}},"76522456-fa27-11ee-8dca-325096b39f47":{"show":true,"slideName":"Slide-26","styles":{},"headers":{"title1":"Revenue Calculation","title2":"Details"}},"76522410-fa27-11ee-8dc6-325096b39f47":{"show":true,"slideName":"Slide-27","styles":{},"headers":{"title1":"COGS Calculation","title2":"Details"}},"765223b6-fa27-11ee-8794-325096b39f47":{"show":true,"slideName":"Slide-28","styles":{},"headers":{"title1":"SG&A Calculation","title2":"Details"}},"76522352-fa27-11ee-9554-325096b39f47":{"show":true,"slideName":"Slide-29","styles":{},"headers":{"title1":"PaT","title2":"Expectations"}},"49bae7c9-e10e-42a8-88fb-92c222bbe3ec":{"show":true,"slideName":"Slide-30","styles":{},"headers":{"title1":"Balance Sheet","title2":"Statement"}},"4a7874be-c8cc-46e3-86ba-75893f452bda":{"show":true,"slideName":"Slide-31","styles":{},"headers":{"title1":"Cash Flow","title2":"Statement - Direct"}},"1381152d-26f7-4351-a781-df660bac7110":{"show":true,"slideName":"Slide-32","styles":{},"headers":{"title1":"Cash Flow","title2":"Statement - Indirect"}},"765222ee-fa27-11ee-adf9-325096b39f47":{"show":true,"slideName":"Slide-34","styles":{},"headers":{"title1":"Cost of Capital","title2":"Estimation"}},"76522280-fa27-11ee-bd40-325096b39f47":{"show":true,"slideName":"Slide-35","styles":{},"headers":{"title1":"Cost of Capital:","title2":"CAPM Inputs"}},"76522212-fa27-11ee-8b3c-325096b39f47":{"show":true,"slideName":"Slide-36","styles":{},"headers":{"title1":"Business","title2":"Valuation"}},"225c7d6f-8521-4aaf-8fe8-517fc6c13d3e":{"show":true,"slideName":"Slide-37","styles":{},"headers":{"title1":"Scenario Analysis:","title2":"Narrative"}},"3767b136-3df9-4e70-8359-5256768da198":{"show":true,"slideName":"Slide-38","styles":{},"headers":{"title1":"Scenario Analysis:","title2":"Results"}},"5d670657-4786-4185-a207-328d659c9ce1":{"show":true,"slideName":"Slide-39","styles":{},"headers":{"title1":"Stress Test:","title2":"Growth Under Pressure"}},"268afc65-93bd-452b-8ea9-5c9ee55583c3":{"show":true,"slideName":"Slide-40","styles":{},"headers":{"title1":"Stress Test:","title2":"The Perfect Storm"}},"c55c5320-7ca9-4880-9d4e-351fc43766d7":{"show":true,"slideName":"Slide-41","styles":{},"headers":{"title1":"Sensitivity Analysis:","title2":"SAM & SOM"}},"765221ae-fa27-11ee-afce-325096b39f47":{"show":true,"slideName":"Slide-42","styles":{},"headers":{"title1":"Glossary","title2":""}},"76522136-fa27-11ee-9630-325096b39f47":{"show":true,"slideName":"Slide-43","styles":{},"headers":{"title1":"Disclaimer","title2":""}}},"sum":{"76522b86-fa27-11ee-a61d-325096b39f47":{"show":true,"slideName":"Slide-01","styles":{},"headers":{}},"765220a0-fa27-11ee-b372-325096b39f47":{"show":true,"slideName":"Slide-02","styles":{},"headers":{}},"76521e3e-fa27-11ee-ba9a-325096b39f47":{"show":true,"slideName":"Slide-03","styles":{},"headers":{}},"76522136-fa27-11ee-9630-325096b39f47":{"show":true,"slideName":"Slide-38","styles":{},"headers":{}}},"nda":{"46522b86-fa27-11ee-a61d-335096b39f47":{"show":true,"slideName":"Slide-01","headers":{}},"46522b83-fa27-11ee-a61d-335096b39f47":{"show":true,"slideName":"Slide-02","headers":{}},"46522b83-fa27-11ee-a61d-535096b39f47":{"show":true,"slideName":"Slide-03","headers":{}},"46522b83-fa27-11ee-a61d-535026b39f47":{"show":true,"slideName":"Slide-04","headers":{}},"46522b83-fa27-11ee-a81d-535026b39f47":{"show":true,"slideName":"Slide-05","headers":{}},"46522b83-fa27-13ee-a81d-535026b39f47":{"show":true,"slideName":"Slide-06","headers":{}},"46522b83-fa27-13ee-a81d-535226b39f47":{"show":true,"slideName":"Slide-07","headers":{}}},"term":{"46522286-fa27-11ee-a61d-335096b39f47":{"show":true,"slideName":"Slide-01","headers":{}},"46522b33-fa27-11ee-a61d-335096b39f47":{"show":true,"slideName":"Slide-02","headers":{}}}},"storeIcons":{"76522b22-fa27-11ee-9dc5-325096b39f47":{"icon1":{"name":"image1.svg","url":"","svg":""},"icon2":{"name":"image2.svg","url":"","svg":""},"icon3":{"name":"image3.svg","url":"","svg":""},"icon4":{"name":"image4.svg","url":"","svg":""},"icon5":{"name":"image5.svg","url":"","svg":""},"icon6":{"name":"image6.svg","url":"","svg":""},"icon7":{"name":"image7.svg","url":"","svg":""},"icon8":{"name":"image8.svg","url":"","svg":""}},"76522992-fa27-11ee-9a76-325096b39f47":{"icon1":{"name":"image9.svg","url":"","svg":""},"icon2":{"name":"image10.svg","url":"","svg":""},"icon3":{"name":"image11.svg","url":"","svg":""},"icon4":{"name":"image12.svg","url":"","svg":""}},"765228de-fa27-11ee-83ac-325096b39f47":{"icon1":{"name":"image13.svg","url":"","svg":""},"icon2":{"name":"image14.svg","url":"","svg":""},"icon3":{"name":"image15.svg","url":"","svg":""}},"7652287a-fa27-11ee-b64a-325096b39f47":{"icon1":{"name":"image16.svg","url":"","svg":""},"icon2":{"name":"image17.svg","url":"","svg":""},"icon3":{"name":"image18.svg","url":"","svg":""},"icon4":{"name":"image19.svg","url":"","svg":""},"icon5":{"name":"image20.svg","url":"","svg":""},"icon6":{"name":"image21.svg","url":"","svg":""},"icon7":{"name":"image22.svg","url":"","svg":""}},"765227da-fa27-11ee-8bfb-325096b39f47":{"icon1":{"name":"image23.svg","url":"","svg":""},"icon2":{"name":"image24.svg","url":"","svg":""},"icon3":{"name":"image25.svg","url":"","svg":""},"icon4":{"name":"image26.svg","url":"","svg":""}},"5954c747-375b-43dc-b679-89f0515f6c9a":{"icon1":{"name":"image27.svg","url":"","svg":""},"icon2":{"name":"image28.svg","url":"","svg":""},"icon3":{"name":"image29.svg","url":"","svg":""},"icon4":{"name":"image30.svg","url":"","svg":""},"icon5":{"name":"image31.svg","url":"","svg":""},"icon6":{"name":"image32.svg","url":"","svg":""}},"1317a0fa-a7e5-4fd1-b362-acc28e162785":{"icon1":{"name":"image33.svg","url":"","svg":""},"icon2":{"name":"image34.svg","url":"","svg":""},"icon3":{"name":"image35.svg","url":"","svg":""},"icon4":{"name":"image36.svg","url":"","svg":""}},"6ffd0750-f22d-4656-87c1-d07022aa7609":{"icon1":{"name":"image37.svg","url":"","svg":""},"icon2":{"name":"image38.svg","url":"","svg":""},"icon3":{"name":"image39.svg","url":"","svg":""},"icon4":{"name":"image40.svg","url":"","svg":""},"icon5":{"name":"image41.svg","url":"","svg":""}},"765227da-fa27-11ee-9bfb-325096b39f47":{"icon1":{"name":"image42.svg","url":"","svg":""}},"76522780-fa27-11ee-95f0-325096b39f47":{"icon1":{"name":"image43.svg","url":"","svg":""},"icon2":{"name":"image44.svg","url":"","svg":""},"icon3":{"name":"image45.svg","url":"","svg":""},"icon4":{"name":"image46.svg","url":"","svg":""},"icon5":{"name":"image47.svg","url":"","svg":""},"icon6":{"name":"image48.svg","url":"","svg":""}},"7652258c-fa27-11ee-9ec2-325096b39f47":{"icon1":{"name":"image49.svg","url":"","svg":""},"icon2":{"name":"image50.svg","url":"","svg":""},"icon3":{"name":"image51.svg","url":"","svg":""},"icon4":{"name":"image52.svg","url":"","svg":""},"icon5":{"name":"image52.svg","url":"","svg":""},"icon6":{"name":"image52.svg","url":"","svg":""}},"76522546-fa27-11ee-8b60-325096b39f47":{"icon1":{"name":"image53.svg","url":"","svg":""},"icon2":{"name":"image54.svg","url":"","svg":""},"icon3":{"name":"image15.svg","url":"","svg":""},"icon4":{"name":"image55.svg","url":"","svg":""},"icon5":{"name":"image56.svg","url":"","svg":""},"icon6":{"name":"image51.svg","url":"","svg":""}},"3767b136-3df9-4e70-8359-5256768da198":{"icon1":{"name":"image57.svg","url":"","svg":""},"icon2":{"name":"image58.svg","url":"","svg":""},"icon3":{"name":"image27.svg","url":"","svg":""},"icon4":{"name":"image59.svg","url":"","svg":""}},"5d670657-4786-4185-a207-328d659c9ce1":{"icon1":{"name":"image27.svg","url":"","svg":""},"icon2":{"name":"image57.svg","url":"","svg":""},"icon3":{"name":"image58.svg","url":"","svg":""},"icon4":{"name":"image60.svg","url":"","svg":""}},"268afc65-93bd-452b-8ea9-5c9ee55583c3":{"icon1":{"name":"image27.svg","url":"","svg":""},"icon2":{"name":"image57.svg","url":"","svg":""},"icon3":{"name":"image58.svg","url":"","svg":""},"icon4":{"name":"image60.svg","url":"","svg":""}},"765220a0-fa27-11ee-b372-325096b39f47":{"icon1":{"name":"image55.svg","url":"","svg":""}},"76521e3e-fa27-11ee-ba9a-325096b39f47":{"icon1":{"name":"image18.svg","url":"","svg":""},"icon2":{"name":"image16.svg","url":"","svg":""},"icon3":{"name":"image54.svg","url":"","svg":""},"icon4":{"name":"image13.svg","url":"","svg":""}}},"storePestel":{"table":[{"name":"Political","score":0,"contentTitle1":"","contentDescription1":"","contentTitle2":"","contentDescription2":""},{"name":"Economic","score":0,"contentTitle1":"","contentDescription1":"","contentTitle2":"","contentDescription2":""},{"name":"Social","score":0,"contentTitle1":"","contentDescription1":"","contentTitle2":"","contentDescription2":""},{"name":"Technological","score":0,"contentTitle1":"","contentDescription1":"","contentTitle2":"","contentDescription2":""},{"name":"Environmental","score":0,"contentTitle1":"","contentDescription1":"","contentTitle2":"","contentDescription2":""},{"name":"Legal","score":0,"contentTitle1":"","contentDescription1":"","contentTitle2":"","contentDescription2":""}],"text1":""},"storeVrio":{"table":[{"title":"Does the resource or capability enable the firm to exploit an opportunity or neutralize a threat in the environment?","description":"","name":"Value","contentBlock":"Competitive Disadvantage"},{"title":"Is the resource or capability controlled by only a few firms or no other firms?","description":"","name":"Rarity","contentBlock":"Competitive Parity"},{"title":"Is the resource or capability costly for other firms to imitate?","description":"","name":"Imitability","contentBlock":"Temporary Competitive Advantage"},{"title":"Is the firm organized to exploit the resource or capability?","description":"","name":"Organization","contentBlock":"Unused Competitive Advantage"},{"title":"","description":"","name":"","contentBlock":"Sustainable Competitive Advantage"}]},"storeFiveForces":{"table":[{"status":{"label":"Low","value":"Low"},"title":"","description":""},{"status":{"label":"Low","value":"Low"},"title":"","description":""},{"status":{"label":"Low","value":"Low"},"title":"","description":""},{"status":{"label":"Low","value":"Low"},"title":"","description":""},{"status":{"label":"Low","value":"Low"},"title":"","description":""}],"text1":""},"storeMainSlide":{"image1":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"storeSummarySlide2":{"image1":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"storeMissionVision":{"image1":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true}},"storeDisclaimer":{"text1":"The following information and valuation analysis are provided for informational purposes only and do not constitute financial or investment advice. This presentation is based on assumptions, projections, and historical data, which are subject to inherent uncertainties and risks. \n\n Please note that the valuation results presented here are based on the Discounted Cash Flow (DCF) method and various assumptions, including projected cash flows, growth rates, discount rates, and survival rates. These assumptions are subject to change and may not accurately reflect future market conditions or the performance of the business. \n\n The valuation does not guarantee future financial performance or the accuracy of the projections. Actual results may differ materially from those presented in this analysis due to numerous factors, including but not limited to changes in economic conditions, market dynamics, competition, regulatory factors, and unforeseen events. \n\n Investors and stakeholders are advised to conduct their own independent research, seek professional advice, and carefully consider their individual investment objectives, risk tolerance, and financial situation before making any investment decisions. The information provided in this presentation should not be relied upon as the sole basis for making investment decisions. \n\n Furthermore, no representation or warranty, express or implied, is made regarding the accuracy, completeness, reliability, or availability of the information and analysis presented in this presentation. We disclaim any liability for any loss or damage, including but not limited to indirect or consequential loss information provided. \n\n Past performance is not indicative of future results. Any historical financial information included in this presentation is provided for reference purposes only and may not reflect the current financial position or performance of the business. \n\n The valuation presentation is intended solely for the recipient's use and may not be reproduced, redistributed, or disclosed, in whole or in part, without the prior written consent of the company."},"storeFundingAllocation":{"text1":"The funding will be used to finance the CAPEX and cash deficit from Year 1 operations, aiming to expedite the development process. In subsequent years the company plans to sustain operations without requiring major additional capital injection. \n Table below presents the overview of expected inflows and outflows."},"storeRevenueCalculationDetails":{"text1":null},"storeCOGSCalculationDetiles":{"text1":null},"storeBusinessValuation":{"text1":"The valuation is conducted using the Discounted Cash Flow (DCF) method. In this method, the projected cash flows for a period of 7 years, along with a terminal value, are discounted at a rate of 0.00 % to determine the Firm Value. \n\n Starting from year 3 onwards, the cash flows are estimated to grow at a rate of 0.00 %, which is consistent with the market Compound Annual Growth Rate (CAGR) trend. Beyond year 7, the cash flows are assumed to grow at a long-term growth rate of 350.00 %. \n\n To account for the inherent risks associated with a start-up venture, the Firm Value is adjusted using the historical survival rate of newly established firms. As indicated by the study conducted by Aswath Damodaran, there was approximately 50% probability of survival for Information sector companies. This adjustment allows to incorporate the risk profile of the business and provide a more comprehensive assessment of its value. \n\nIt is important to note that if the company can successfully navigate through its initial three years of operation, it is expected to have a significantly higher likelihood of becoming a going concern. This underscores the importance of demonstrating resilience and establishing a solid foundation during the critical early stages of the business."},"storeGlossary":{"text1":"Adj - Adjusted\nAdmin - Administrative Expense\nAv - Average\nb - Billions of\nB2B - Business to Business\nB2C - Business to Customer\nC-level - Chief level\nCAGR - Compounded Annual Growth Rate\nCAPEX - Capital Expenditure\nCAPM - Capital Asset Pricing Model\nCBDO - Chief Business Development Officer\nCEO - Chief Executive Officer\nCF - Cash FLow\nCFO - Chief Financial Officer\nCOGS - Cost of OODS Sold\nCPO - Chief Product Officer\nCTO - Chief Technology Officer\nD/E - Debt to Equity\nDCF - Discounted Cash Flow\nDepr. - Depreciation\nDev - Developer\nEBIT - Earnings Before Interest and Taxes\nEBITDA - Earnings Before Interest, Axes, Depreciation, and Amortization\nEBT - Earnings Before Tax\nEng - Engineer\nEoP - End of Period\nERP - Equity Risk Premium\nETA - Estimated Time of Arrival\nEV - Enterprise Value\nFA (Tangible and Intangible) - Fixed Assets (tangible and intangible)\nFCFE - Free Cash flow to the Firm\nFX - Foreign Exchange\nFY - Fiscal Year\nGP - Gross profit","text2":"HR - Human Resources\nInv. - Inventory\nk - Thousands of\nKPI - Key Performance Indicators\nLE - Legal Entity\nLFY - Last Fiscal Year\nLLM - Large Language Model\nm - Millions of\nMTD - Month-To-Date\nMVP - Minimum Viable Product\nNDA - Non-Disclosure Agreement\nNFT - Non-Fungible Token\nNPV - Net Present Value\nOPEX - Operating Expense\nP&L - A Profit and Loss (P&L) Statement\nPaT - Profit after Tax\nPbT - Profit before Tax\nPE - Private Equity\nPL - Profit and Loss\nPOC - Proof of Concept\nPPE - Property, Plant, and equipment\nPV - Present Value\nRE - Return on Equity\nRF - Risk Free Rate\nRoE - Return on Equity\nSG&A - Sales, General and Administrative\nthnd - Thousand\nTOM - Target Operating Model\nTSY - Treasury\nWACC - Weighted Average Cost of Capital\nWC - Working Capital\nY - Year\nYTD - Year-To-Date"},"storeCampImputs":{"methodology":"Weighted Average Cost of Capital is calculated using Capital Asset Pricing Model (CAPM). Since the company is purely equity funded the WACC is equal to its Required Return on Equity R(E). The main research inputs used in calculations are based on studies published by professor at Stern School of Business Aswath Damodaran. Return on Equity R(E) is R(E)=R(F)+β ∗ (ERP), where: R(F) is Risk Free Rate. The basis for calculation of R(F) is the average of the yield of USD 30 Year TSY Bond. The horizon. ERP is Mature Market Equity Risk Premium. It incorporates market estimates for Rating-Based Default Spread and Default Spread Multiple (β) is average equity betas of correspondingindustries. Despite the company has no debt, the unlevered beta was levered with industry average figures to reflect the long-term D/E ration in the capital structure. Additionally, Illiquidity Risk Premiumof 4% is added to the estimated Return on Equity to reflect risk associated with firm being Privately Held vs Publicly Traded Companies.","additional_assumptions":"To calculate the companies Firm Value, its future Free Cash Flow to Equity (FCFE) is discounted using estimated Required Return on Equity. \n\n The 3rd-year projected cash flow is used as a representation of the long-term Free Cash Flow to the Equity (FCFE). This approach may understate the valuation because cash flows are expected to grow more aggressively in the first 10 years, and the growth from years 4 to 10 is not reflected in this calculation. Long-term growth rate of 5% is applied. \n\n After discounting the cashflows and measuring the Firm Value it is adjusted to historical estimate of Start-up firm’s survival rate. The allows to incorporate risk of start-ups fails."},"storeGeneralOverview":{"image1":{"blobName":null,"requestId":null,"url":null,"base64":null,"wasSaved":true},"general_overview":"","general_overview_summary":""},"storePhases":{"main_phases":{"phase_1_name":null,"phase_1_description":null,"phase_2_name":null,"phase_2_description":null,"phase_3_name":null,"phase_3_description":null,"phase_4_name":null,"phase_4_description":null},"summary_plan":{"phase_1_summary":null,"phase_2_summary":null,"phase_3_summary":null,"phase_4_summary":null}},"storeStakeholders":{"stakeholders_impact":{"stakeholder_1_description":null,"stakeholder_1_name":null,"stakeholder_2_description":null,"stakeholder_2_name":null,"stakeholder_3_description":null,"stakeholder_3_name":null,"stakeholder_4_description":null,"stakeholder_4_name":null,"stakeholder_5_description":null,"stakeholder_5_name":null,"stakeholder_6_description":null,"stakeholder_6_name":null,"stakeholder_7_description":null,"stakeholder_7_name":null}},"storeStrategyAndAdvantage":{"competitive_advantage":{"competitive_advantage_1_header":null,"competitive_advantage_1_description":null,"competitive_advantage_2_header":null,"competitive_advantage_2_description":null,"competitive_advantage_3_header":null,"competitive_advantage_3_description":null},"marketing_strategy":{"marketing_strategy_1_header":null,"marketing_strategy_1_description":null,"marketing_strategy_2_header":null,"marketing_strategy_2_description":null,"marketing_strategy_3_header":null,"marketing_strategy_3_description":null}},"storeGroups":{"target_groups":{"target_groups_1_description":null,"target_groups_1_name":null,"target_groups_2_description":null,"target_groups_2_name":null,"target_groups_3_description":null,"target_groups_3_name":null,"target_groups_4_description":null,"target_groups_4_name":null,"target_groups_5_description":null,"target_groups_5_name":null,"target_groups_6_description":null,"target_groups_6_name":null,"target_groups_7_description":null,"target_groups_7_name":null}},"storePainpoints":{"problem_summary":"","solution_summary":"","painpoints":{"painpoints_1_description":null,"painpoints_1_name":null,"painpoints_1_solution":null,"painpoints_2_description":null,"painpoints_2_name":null,"painpoints_2_solution":null,"painpoints_3_description":null,"painpoints_3_name":null,"painpoints_3_solution":null,"painpoints_4_description":null,"painpoints_4_name":null,"painpoints_4_solution":null,"painpoints_5_description":null,"painpoints_5_name":null,"painpoints_5_solution":null,"painpoints_6_description":null,"painpoints_6_name":null,"painpoints_6_solution":null,"painpoints_7_description":null,"painpoints_7_name":null,"painpoints_7_solution":null}},"storeSWOT":{"swot":{"opportunities_text":null,"strengths_text":null,"threats_text":null,"weaknesses_text":null,"phase_3_name":null}},"isTamNew":{"value":true},"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeRoadmap":{"roadmap_current_status":{"current_status":null,"roadmap_1_date":null,"roadmap_1_description":null,"roadmap_1_header":null,"roadmap_2_date":null,"roadmap_2_description":null,"roadmap_2_header":null,"roadmap_3_date":null,"roadmap_3_description":null,"roadmap_3_header":null,"roadmap_4_date":null,"roadmap_4_description":null,"roadmap_4_header":null,"roadmap_5_date":null,"roadmap_5_description":null,"roadmap_5_header":null,"roadmap_6_date":null,"roadmap_6_description":null,"roadmap_6_header":null}},"storeROE":{"roe":{"1":0,"2":0,"3":0,"4":0,"2.1":0,"2.2":0,"3.1":0,"3.1.1":0,"3.1.2":0,"3.1.2.1":0,"3.1.2.2":0,"3.2":0,"3.2.1.1":0,"3.2.1.2":0,"3.2.2":0}},"storeRevenues":{"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}},"storeBS":{"cashEquivalents":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"accountsReceivable":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"inventory":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"prepaidExpanses":{"coefficient":0.5,"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"accumulatedTax":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"taxPayment":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"taxBS":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"taxAssets":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"capexPurchases":{"Category1":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category2":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category3":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category4":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"capexValues":{"Category1":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category2":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category3":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category4":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"currentAssets":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"nonCurrentAssets":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"totalAssets":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"accountsPayable":{"coefficient":0.5,"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"accruedInterestExpenses":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"deferredTaxLiabilities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"loansAndOtherBorrowings":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"paidInCapital":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"currentPeriodEarnings":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"retainedEarnings":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"totalEquity":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"cashWithoutLoans":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"shortTermLoans":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"currentLiabilities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"totalLiabilities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}}},"storeCFDirect":{"initialBalance":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"salesGoodsServices":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"paymentsEmployeesVendors":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"advancesPaidReceived":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"taxesPaid":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"interestPaid":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"operatingActivities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"capexAcquisition":{"Category1":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category2":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category3":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0},"Category4":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"investingActivities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"loanReceivedPaid":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"investmentsReceivedPaid":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"financingActivities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}}},"storeCFInDirect":{"salesGoodsServices":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"receivablesPrepaids":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"payables":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"inventory":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}},"operatingActivities":{"Total":{"m_1":0,"m_2":0,"m_3":0,"m_4":0,"m_5":0,"m_6":0,"m_7":0,"m_8":0,"m_9":0,"m_10":0,"m_11":0,"m_12":0,"y_1":0,"y_2":0,"y_3":0}}},"storeTableDataTasksGeneral":[{"name":"","status":{"label":"Not Started","value":"Not Started"},"priority":{"label":"Low","value":"Low"},"area":"","ETA":""}],"storeTableDataTasksMarketing":[{"name":"","status":{"label":"Not Started","value":"Not Started"},"priority":{"label":"Low","value":"Low"},"area":"","ETA":""}],"storeTableDataTasksPhase1":[{"name":"","status":{"label":"Not Started","value":"Not Started"},"priority":{"label":"Low","value":"Low"},"area":"","ETA":""}],"storeTableDataTasksPhase2":[{"name":"","status":{"label":"Not Started","value":"Not Started"},"priority":{"label":"Low","value":"Low"},"area":"","ETA":""}],"storeTableDataTasksPhase3":[{"name":"","status":{"label":"Not Started","value":"Not Started"},"priority":{"label":"Low","value":"Low"},"area":"","ETA":""}],"storeTableDataTasksPhase4":[{"name":"","status":{"label":"Not Started","value":"Not Started"},"priority":{"label":"Low","value":"Low"},"area":"","ETA":""}],"storeScenarioAnalysis":{"narrativeDescription":"Scenario analysis explores how external and internal factors influence key assumptions in financial planning. By analyzing potential positive and negative outcomes, company can better anticipate risks and opportunities when evaluating their future cash flows and overall valuation.","resultsDescription":"Scenario analysis explores how external and internal factors influence key assumptions in financial planning. By analyzing potential positive and negative outcomes, company can better anticipate risks and opportunities when evaluating their future cash flows and overall valuation.","simulationData":[{"narrative":"This scenario reflects a favorable market environment or a strategic breakthrough, leading to higher projected revenue. It showcases the potential rewards of scaling and innovative approaches.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0,"type":{"label":"higher","value":"higher"},"roe":{}},"storeRevenues":{"delta":0.15,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"higher","value":"higher"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"narrative":"This scenario accounts for challenging conditions such as economic downturns or market disruptions, forecasting a potential revenue decrease. It emphasizes the importance of adaptability and risk management.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0.15,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"narrative":"This scenario demonstrates the benefits of operational efficiency or cost-saving strategies, resulting in reduced COGS. It highlights the value of innovation in supply chain and operations.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0,"type":{"label":"higher","value":"higher"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0.2,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"higher","value":"higher"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"narrative":"This scenario addresses rising costs due to external pressures, resulting in an increase in COGS. It underlines the need for proactive cost-control measures.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0.2,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"narrative":"This scenario assumes a decrease in the discount rate (RoE) due to improved market conditions, lower perceived risk, or favorable macroeconomic factors. A lower discount rate increases the present value of future cash flows, enhancing the company's valuation.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0.1,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"higher","value":"higher"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"narrative":"This scenario models an increase in the discount rate (RoE) driven by higher market risk, macroeconomic instability, or industry-specific challenges. A higher discount rate reduces the present value of future cash flows, decreasing the company's valuation.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0.1,"type":{"label":"higher","value":"higher"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}}]},"storeFinancialSimulations":{"simulationData":[{"name":"Growth Under Pressure","story":"This scenario explores the challenges of managing rapid growth while dealing with operational bottlenecks. A surge in demand and revenue places significant strain on supply chains and internal processes. Despite achieving higher sales volumes, inefficiencies in scaling lead to increased costs and a heightened risk perception, keeping the discount rate elevated. 'Growth Under Pressure' examines how businesses can balance seizing growth opportunities while investing in infrastructure, talent, and systems to support scalability.","description":"Stress tests provide a comprehensive view of how businesses might perform under extreme conditions, enabling better preparation for the uncertainties of challenges.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0.2,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0.3,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0.4,"type":{"label":"higher","value":"higher"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"name":"The Perfect Storm","story":"This scenario simulates the convergence of adverse market conditions and rising operational challenges. A sharp downturn in market demand coincides with increased costs due to inflation and supply chain disruptions. The combination results in a dual hit to both top-line revenue and operational margins. Additionally, external factors such as economic instability elevate the discount rate, amplifying the pressure on future cash flows. Businesses facing 'The Perfect Storm' must focus on resilience through diversified revenue streams, cost-control measures, and contingency planning.","description":"Stress tests provide a comprehensive view of how businesses might perform under extreme conditions, enabling better preparation for the uncertainties of challenges.","storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0},"storeROE":{"delta":0.1,"type":{"label":"higher","value":"higher"},"roe":{}},"storeRevenues":{"delta":0.1,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0.25,"type":{"label":"higher","value":"higher"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0.3,"type":{"label":"higher","value":"higher"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}}]},"storeSensitivityAnalysis":{"description":"This sensitivity analysis evaluates the potential impact of changes in Serviceable Addressable Market (SAM) and Serviceable Obtainable Market (SOM) on key financial metrics. By simulating percentage variations in SAM and SOM, this analysis helps identify how shifts in market assumptions affect revenue, profitability, and overall valuation.","simulationData":[{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0.2,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0.1,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0.05,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0.05,"type":{"label":"higher","value":"higher"}},"SOM":{"delta":0,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0.1,"type":{"label":"higher","value":"higher"}},"SOM":{"delta":0,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0.2,"type":{"label":"higher","value":"higher"}},"SOM":{"delta":0,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0.09,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0.06,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0.03,"type":{"label":"lower","value":"lower"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0.03,"type":{"label":"higher","value":"higher"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0.06,"type":{"label":"higher","value":"higher"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}},{"storeMarketRevenue":{"narrative":null,"source":"","cagr":0,"bln":0,"sga_to_sales":0,"gross_margin":0,"cagr_db_source_name":"","cagr_db_source_link":"","number_of_firms_researched":0,"net_margin":0,"pre_tax_operating_margin":0,"operating_margin":0,"after_tax_operating_margin":0,"ebitda_margin":0,"ebitdasga_to_sales":0,"ebitdarnd_to_sales":0,"gross_profit_margin":0,"rnd_to_sales":0,"av_tam_as_perc_of_gdp":0,"tam_original_bln_db_amount":0,"tam_original_bln_db_year":0,"tam_original_bln_db_source_link":"","industry_roe_name":"","tam_narrative":"","tgr_percent":3.5,"tgr_text":"In line with long-term inflation rates","sme":{"SAM_percentage":0,"SAM_narrative":null,"SOM_percentage_Y1":0,"SOM_percentage_Y2":0,"SOM_percentage_Y3":0,"SOM_narrative":null},"intraYearDistribution":{"Q1":0.1875,"Q2":0.225,"Q3":0.275,"Q4":0.3125},"targetMarketShare":0,"SAM":{"delta":0,"type":{"label":"lower","value":"lower"}},"SOM":{"delta":0.09,"type":{"label":"higher","value":"higher"}}},"storeROE":{"delta":0,"type":{"label":"lower","value":"lower"},"roe":{}},"storeRevenues":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"LOB4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCOGS":{"delta":0,"type":{"label":"lower","value":"lower"},"Total":{"name":"","amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeGP":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeAdmin":{"AI_estimate_SGA_to_Sales":0,"FtoN":{"amount_y1":0,"amount_y3":0},"Total":{"name":"","percentage_y1":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category1":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category2":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category3":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category4":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category5":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category6":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category7":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category8":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"Category9":{"name":"","percentage_y1":0,"percentage_y2":0,"percentage_y3":0,"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0},"OPEX":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0,"delta":0,"type":{"label":"lower","value":"lower"}}},"storeEBITDA":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeCAPEX":{"Total":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0,"amount_CAPEX":0},"Category1":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category2":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category3":{"name":"","amount_CAPEX":0,"Depr_Period_months":0},"Category4":{"name":"","amount_CAPEX":0,"Depr_Period_months":0}},"storeEBIT":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeDepreciation":{"amount_Depr_m1_m3":0,"amount_Depr_y1":0,"amount_Depr_y2":0,"amount_Depr_y3":0},"storeCAPITAL":{"WCBuffer":{"amount":0,"multiplier_coefficient":4},"Loan":{"amount":0,"rate":0,"multiplier_coefficient":1.5},"InterestExpense":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0}},"storeProfitBeforeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeProfitAfterTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeTax":{"Total":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_m1_m3":0,"amount_m4_m6":0,"amount_m7_m9":0,"amount_m10_m12":0}},"storeNpv":{"Total":{"amount":0},"AnnualCashFlowPV":{"amount_y1":0,"amount_y2":0,"amount_y3":0,"amount_y4":0,"amount_y5":0,"amount_y6":0,"amount_y7":0},"TerminalValuePV":{"amount":0},"BusinessValuation":{"multiplier_coefficient":0.5,"amount":0}}}]},"storeTableDataRisksOperational":[{"name":"","area":"","mitigation":""}],"storeTableDataRisksRegulatory":[{"name":"","area":"","mitigation":""}],"storeTableDataRisksStrategic":[{"name":"","area":"","mitigation":""}],"storeTableDataRisksFinance":[{"name":"","area":"","mitigation":""}],"storeTableDataRisksOther":[{"name":"","area":"","mitigation":""}],"storeCompanyCurrency":{"name":"US Dollar","last_rate_usd_base":1,"rate_usd_base":1,"short_code":"USD","symbol":"$","last_rate":1},"locationTranslations":{"country":"Sweden","state":"Dalarna","city":"Falun"},"storeCompanyLocationStructure":{"country":{"label":null,"value":{"id":null,"name":null,"iso2":null,"erp_source":null,"tax_yield_source":null}},"state":{"label":null,"value":{"id":null,"name":null}},"city":{"label":null,"value":{"id":null,"name":null}}},"storeLanguage":{"old_short_code":"en","short_code":"en","name":"English","nativeName":"English"},"subIndustryTranslation":"","storeCompanyIndustryStructure":{"type":null,"sector":{"label":null,"value":{"id":null,"name":null}},"industry_group":{"label":null,"value":{"id":null,"name":null}},"industry":{"value":{"id":null,"name":null}},"sub_industry":{"label":null,"value":{"description":null,"id":null,"name":null}}},"ndaData":{"input_date":null,"company_name":null,"company_address":null,"company_representative":null,"company_representative_title":null,"counterparty_name":null,"counterparty_address":null,"counterparty_representative":null,"counterparty_representative_title":null,"duration_months":null,"expiration_duration_months":null,"governing_law":null,"jurisdiction":null},"termSheetData":{"date":null,"company_name":null,"company_address":null,"company_representative":null,"company_representative_title":null,"investors_company_name":null,"investors_representative":null,"investors_representative_title":null,"investors":null,"investment_round":null,"corporate_structure":null,"type_of_security":null,"board_composition":null,"voting_rights":null,"information_provided":null,"anti_dilution_protection":null,"funder_vesting":null,"employment_agreements":null,"exclusivity_days":null,"governing_low_country":null,"closing_conditions":[{"value":"completion of due diligence","active":false},{"value":"legal documentation","active":false},{"value":"board approval","active":false},{"value":"","active":false}],"information_provided_including":[{"value":"financial statements","active":false},{"value":"budget fulfilment reports","active":false},{"value":"budget forecasts","active":false},{"value":"","active":false}],"preemption_right":[{"value":"right of first offer on new share issuances","active":false}],"use_of_proceed":[{"value":"hiring","active":false},{"value":"marketing","active":false},{"value":"product development","active":false},{"value":"","active":false}]}}

Revenue Calculation

Learning Materials