1、Morningstar Equity Analyst Note|Report as of 5 Aug 2025 05:03,UTC|Reporting Currency:JPY|Trading Currency:JPY|Exchange:TOKYO STOCK EXCHANGEPage 1 of 132025 Morningstar.All Rights Reserved.Unless otherwise provided in a separate agreement,you may use this report only in the country in which its origi

2、nal distributor is based.The information,data,analyses and opinions presented herein do not constitute investment advice;are provided solely for informational purposes and therefore are not an offer to buy or sell a security;and are not warranted to be correct,complete or accurate.The opinions expre

3、ssed are as of the date written and are subject to change without notice.Except as otherwise required by law,Morningstar shall not be responsible for any trading decisions,damages or other losses resulting from,or related to,the information,data,analyses or opinions or their use.The information cont

4、ained herein is the proprietary property of Morningstar and may not be reproduced,in whole or in part,or used in any manner,without the prior written consent of Morningstar.Investment research is produced and issued by subsidiaries of Morningstar,Inc.including,but not limited to,Morningstar Research

5、 Services LLC,registered with and governed by the U.S.Securities and Exchange Commission.To order reprints,call+1 312-696-6100.To license the research,call+1 312-696-6869.Please see important disclosures at the end of this report.?Financial Summary and Key Statistics ActualForecast2024202520262027Re

6、venue(JPY Bil)1,8151,9172,0252,141Revenue Growth%8.55.75.65.7Operating Income(Bil)208315333374Operating Margin%11.516.416.517.5Adjusted EBITDA(Bil)415471500564Adjusted EBITDA Margin%22.924.624.726.4Earnings Per Share(Diluted)(JPY)15.1015.6222.4325.21Adjusted Earnings Per Share(Diluted)(JPY)15.1015.6