File size: 9,563 Bytes
14356bb
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
import React, { useState, useMemo } from 'react'
import { useData } from '../DataContext.jsx'
import { fmtCr, fmtL } from '../utils.js'

function computeImpacts(grains, dabP, cp) {
  return grains.map(m => {
    const ownPct = m.OwnE * (dabP / 100)
    const compPct = Object.entries(m.CompCoefs || {}).reduce((s, [c, v]) => s + v * ((cp[c] || 0) / 100), 0)
    const totPct = ownPct + compPct
    const baseVol = m.BaseVol25 || 0
    const pml = m.PricePerMl || 0
    const gc = (m.GC || 0) / 100
    const baseVal = baseVol * pml * 1000
    const newVol = baseVol * (1 + totPct)
    const newPml = pml * (1 + dabP / 100)
    const newVal = newVol * newPml * 1000
    const volL = newVol - baseVol
    const valRs = newVal - baseVal
    const gcRs = newVal * gc - baseVal * gc
    return { m, totPct, volL, valRs, gcRs, vs: m.ValShare || 0 }
  })
}

// 'DABUR SARSON AMLA' -> 'Dabur Sarson Amla'
function toLabel(brand) {
  return brand.toLowerCase().replace(/\b\w/g, c => c.toUpperCase())
}

export default function Simulation() {
  const { models, stats } = useData()
  const brandLabel = stats?.brand || ''

  // Derive competitors dynamically from CompCoefs in models data
  const competitors = useMemo(() => {
    if (!models) return []
    const compSet = new Set()
    models.forEach(m => Object.keys(m.CompCoefs || {}).forEach(c => compSet.add(c)))
    return [...compSet].sort()
  }, [models])

  const [fch, setFch] = useState('ALL')
  const [frg, setFrg] = useState('ALL')
  const [fpack, setFpack] = useState('ALL')
  const [dP, setDP] = useState(5)

  // compResp initialised dynamically once competitors are known
  const [compResp, setCompResp] = useState({})

  // Keep compResp keys in sync with competitors list
  const syncedCompResp = useMemo(() => {
    const obj = {}
    competitors.forEach(c => { obj[c] = compResp[c] ?? 0 })
    return obj
  }, [competitors, compResp])

  const grains = useMemo(() => {
    if (!models) return []
    return models.filter(m =>
      (fch === 'ALL' || m.Channel === fch) &&
      (frg === 'ALL' || m.Region === frg) &&
      (fpack === 'ALL' || m.Pack === fpack)
    )
  }, [models, fch, frg, fpack])

  const scenarios = useMemo(() => {
    if (!grains.length) return []
    const allZero = Object.fromEntries(competitors.map(c => [c, 0]))
    const allDP   = Object.fromEntries(competitors.map(c => [c, dP]))
    const allHalf = Object.fromEntries(competitors.map(c => [c, dP / 2]))
    return [
      { num: 1, cls: 'sn1', name: `${brandLabel} only`,    desc: 'Competitors hold prices',  dabP: dP, cp: allZero },
      { num: 2, cls: 'sn2', name: 'All comps match',        desc: 'All competitors match %',  dabP: dP, cp: allDP },
      { num: 3, cls: 'sn3', name: 'Custom response',        desc: 'Individual responses',     dabP: dP, cp: syncedCompResp },
      { num: 4, cls: 'sn4', name: '50% comp response',      desc: 'Comps at half focal %',    dabP: dP, cp: allHalf },
    ].map(sc => {
      const impacts = computeImpacts(grains, sc.dabP, sc.cp)
      const vsT = grains.reduce((s, m) => s + (m.ValShare || 0), 0)
      const wtdPct = vsT > 0 ? impacts.reduce((s, x) => s + x.totPct * (x.vs / vsT), 0) : 0
      const totVolL = impacts.reduce((s, x) => s + x.volL, 0)
      const totValRs = impacts.reduce((s, x) => s + x.valRs, 0)
      const totGcRs = impacts.reduce((s, x) => s + x.gcRs, 0)
      return { ...sc, impacts, wtdPct, totVolL, totValRs, totGcRs }
    })
  }, [grains, dP, syncedCompResp, competitors, brandLabel])

  if (!models) return <div className="panel"><div className="no-data">Loading…</div></div>

  return (
    <div className="panel">
      <div className="stitle">Price Simulation</div>
      <div className="sdesc">Configure a price change scenario and see volume, value and GC impacts across 4 competitive response cases.</div>

      {/* Inputs */}
      <div style={{ display: 'flex', gap: 20, flexWrap: 'wrap', marginBottom: 20, background: '#fff', border: '1px solid var(--bd)', borderRadius: 12, padding: 16 }}>
        {/* Grain filters */}
        <div style={{ display: 'flex', gap: 12, flexWrap: 'wrap', flex: 1 }}>
          <div className="fg">
            <div className="fl">Channel</div>
            <select value={fch} onChange={e => setFch(e.target.value)}>
              <option value="ALL">All</option><option value="MT">MT</option><option value="TT">TT</option>
            </select>
          </div>
          <div className="fg">
            <div className="fl">Region</div>
            <select value={frg} onChange={e => setFrg(e.target.value)}>
              <option value="ALL">All</option>
              {['All India','East','North','South','West'].map(r => <option key={r} value={r}>{r}</option>)}
            </select>
          </div>
          <div className="fg">
            <div className="fl">Pack</div>
            <select value={fpack} onChange={e => setFpack(e.target.value)}>
              <option value="ALL">All packs</option>
              {['20-30','33-80','85-150','170-240','250-400','400+'].map(p => <option key={p} value={p}>{p}ml</option>)}
            </select>
          </div>
        </div>

        {/* Price inputs */}
        <div style={{ display: 'flex', gap: 16, flexWrap: 'wrap' }}>
          <div className="sim-f">
            <div className="sim-lbl">{brandLabel} Price Change %</div>
            <input type="number" value={dP} step={0.5}
              onChange={e => setDP(parseFloat(e.target.value) || 0)}
              style={{ width: 120, padding: '7px 10px', border: '1px solid var(--bd2)', borderRadius: 7, fontSize: 13, fontFamily: 'var(--mono)' }} />
          </div>
          {competitors.length > 0 && (
            <div className="comp-section" style={{ minWidth: 260 }}>
              <div className="comp-sec-ttl">Competitor Response %</div>
              {competitors.map(brand => (
                <div key={brand} className="comp-row">
                  <div className="comp-lbl">{toLabel(brand)}</div>
                  <input type="number" className="comp-inp" value={syncedCompResp[brand] ?? 0} step={0.5}
                    onChange={e => setCompResp(prev => ({ ...prev, [brand]: parseFloat(e.target.value) || 0 }))} />
                </div>
              ))}
            </div>
          )}
        </div>
      </div>

      <div style={{ fontSize: 10, color: 'var(--mt)', marginBottom: 12, fontFamily: 'var(--mono)' }}>
        {grains.length} grains matched · GC = vol change × price/ml × 1000 × GC%
      </div>

      {/* Scenario cards */}
      {grains.length === 0
        ? <div className="no-data">No grains match selected filters.</div>
        : (
          <div className="sc-grid">
            {scenarios.map(sc => <ScenarioCard key={sc.num} sc={sc} />)}
          </div>
        )
      }
    </div>
  )
}

function ScenarioCard({ sc }) {
  return (
    <div className="s-card">
      <div className="s-hdr">
        <div className={`s-num ${sc.cls}`}>{sc.num}</div>
        <div>
          <div className="s-name">{sc.name}</div>
          <div style={{ fontSize: 9, color: 'var(--mt)' }}>{sc.desc}</div>
        </div>
      </div>

      {/* Per-grain rows */}
      <div style={{ marginBottom: 8 }}>
        {sc.impacts.map((x, i) => (
          <div key={i} className="ir">
            <span style={{ fontSize: 9, fontFamily: 'var(--mono)', color: 'var(--mt)' }}>
              {x.m.Pack}·{x.m.Channel}·{x.m.Region.slice(0, 4)}
            </span>
            <div style={{ display: 'flex', gap: 6, alignItems: 'center' }}>
              <span style={{ fontFamily: 'var(--mono)', fontSize: '9.5px', color: x.totPct >= 0 ? 'var(--gn)' : 'var(--rd)' }}>
                {x.totPct >= 0 ? '+' : ''}{(x.totPct * 100).toFixed(1)}%
              </span>
              <span style={{ fontFamily: 'var(--mono)', fontSize: '8.5px', color: 'var(--mt)' }}>
                {fmtCr(x.valRs)}
              </span>
              <span style={{ fontFamily: 'var(--mono)', fontSize: '8.5px', color: x.gcRs >= 0 ? 'var(--tl)' : '#c07000' }}>
                GC:{fmtCr(x.gcRs)}
              </span>
            </div>
          </div>
        ))}
      </div>

      {/* Portfolio summary */}
      <div style={{ borderTop: '2px solid var(--bd)', paddingTop: 9 }}>
        <div style={{ fontSize: '9.5px', fontWeight: 700, color: 'var(--mt)', marginBottom: 6 }}>Portfolio Impact</div>
        <div style={{ display: 'grid', gridTemplateColumns: '1fr 1fr 1fr', gap: 6 }}>
          <KpiBox label="VOL CHANGE" value={(sc.wtdPct >= 0 ? '+' : '') + (sc.wtdPct * 100).toFixed(1) + '%'}
            sub={fmtL(sc.totVolL)} color={sc.wtdPct >= 0 ? 'var(--gn)' : 'var(--rd)'} />
          <KpiBox label="VALUE IMPACT" value={fmtCr(sc.totValRs)} sub="@ MRP"
            color={sc.totValRs >= 0 ? 'var(--bl)' : 'var(--rd)'} />
          <KpiBox label="GC IMPACT" value={fmtCr(sc.totGcRs)} sub="Gross Contribution"
            color={sc.totGcRs >= 0 ? 'var(--tl)' : 'var(--rd)'} />
        </div>
      </div>
    </div>
  )
}

function KpiBox({ label, value, sub, color }) {
  return (
    <div style={{ background: 'var(--sf)', border: '1px solid var(--bd)', borderRadius: 6, padding: '7px 9px', textAlign: 'center' }}>
      <div style={{ fontSize: 8, color: 'var(--mt)', textTransform: 'uppercase', letterSpacing: '.4px', fontFamily: 'var(--mono)' }}>{label}</div>
      <div style={{ fontFamily: 'var(--mono)', fontSize: 15, fontWeight: 700, color }}>{value}</div>
      <div style={{ fontSize: 8, color: 'var(--mt)', fontFamily: 'var(--mono)' }}>{sub}</div>
    </div>
  )
}