{ "as_of": "2026-11-05", "target": "2030-03-31", "basis": "Independent financial proxies on constant pre-FY28-adoption lease economics; not a statutory new-lease-GAAP EPS forecast. No unannounced M&A profit, relay fees or subsidy income", "anchors": { "reported_FY26_eps": 144.83, "normalized_FY26_parent": 9992.484926535151, "normalized_FY26_eps": 135.00884792692776, "signed_parent_normalization": -727.5150734648481, "normalization_components": [ { "label": "Remove exceptional fixed-asset gain at parent company", "pretax": -941, "tax_offset": 292.11046069191593, "parent_aftertax": -648.8895393080841, "nci_aftertax": 0 }, { "label": "Remove negative goodwill, assumed tax-free", "pretax": -120, "tax_offset": 0, "parent_aftertax": -120, "nci_aftertax": 0 }, { "label": "Remove investment-security gain", "pretax": -54, "tax_offset": 16.76298074108763, "parent_aftertax": -37.23701925891237, "nci_aftertax": 0 }, { "label": "Remove other exceptional gain", "pretax": -12, "tax_offset": 3.725106831352807, "parent_aftertax": -8.274893168647193, "nci_aftertax": 0 }, { "label": "Add back exceptional losses", "pretax": 126, "tax_offset": -39.113621729204475, "parent_aftertax": 86.88637827079553, "nci_aftertax": 0 } ], "normalization_basis": "after-tax parent approximation: observed FY26 ETR, negative goodwill tax-free; all adjustments100% parent except exact fixed-asset parent ownership verified; other attribution uncertain", "uncertain_normalization_parent_attribution_gross_bound_eps": 1.589135961328942, "ttm_parent": 10973, "ttm_weighted_shares": 74027643.49041095, "ttm_eps": 148.22841147741477, "ttm_period": "2025-10-01 to 2026-09-30" }, "cases": { "bear": [ { "year": 2027, "label": "FY0", "period_end": "2027-03-31", "sales": 170613.90771847352, "op": 15339.930694598355, "da": 7368.5, "parent_recurring": 9295.622249009388, "parent_reported_like": 9175.917692988933, "eps": 125.54225544588671, "reported_like_eps": 123.92558261351577, "segments": { "center": { "sales": 113948.94814390139, "op": 13179.879702952543, "da": 3954.980633802817, "cash_cost": 96814.08780714602 }, "truck": { "sales": 56664.95957457212, "op": 2138.5509916458122, "da": 3413.519366197183, "cash_cost": 51112.88921672913 } }, "funding_period": "2026-10-01 to 2027-03-31 only; H1 cash flow unavailable at cutoff", "funding": { "interest": 415.19908999999996, "recurring_other_nonop": 399.411, "pbt": 7164.142604598355, "tax": 2507.4499116094244, "group_net": 4656.692692988931, "nci": 564.775, "parent": 4091.9176929889313, "dividends": 1703.155106, "nci_dividends": 158.137, "cfo": 7199.899093625367, "cash": 20549.60698762537, "debt": 39777.0, "new_borrowing": 0.0, "debt_repayment": 1750.0, "lease_debt": 6702.0, "new_leases": 1050.0, "lease_principal": 1050.0, "receivables": 20286.69478077192, "payables": 8180.118863214483, "inventory": 233.7176818061281, "wc_outflow": 1167.2935993635638, "capex": 6400, "business_fcf_after_leases": -250.10090637463327, "parent_equity": 104017.76258698893, "nci_equity": 13946.637999999999, "cash_roll_error": 0.0, "cash_inclusive_roic_proxy": 0.08760248927369067, "annualized_op_capital_proxy": 14359.86138919671 }, "shares": 74043772.87945205, "unallocated_op_adjustment": 21.5, "fiscal_capex_envelope_not_actual": 12800 }, { "year": 2028, "label": "FY1", "period_end": "2028-03-31", "sales": 171380.84238534907, "op": 13317.980959211134, "da": 7333.691111111111, "parent_recurring": 7499.291932296914, "parent_reported_like": 7499.291932296914, "eps": 101.27305131235008, "reported_like_eps": 101.27305131235008, "segments": { "center": { "sales": 114728.63242668123, "op": 11629.105838403768, "da": 3936.2972543579162, "cash_cost": 99163.22933391955, "new_contract_revenue_proxy": 2848.723703597535, "variable_cash_cost": 68698.06385823536, "fixed_cash_cost": 30351.216527540277, "startup_cost": 113.9489481439014, "activity_proxy": 0.9952, "price": 0.012 }, "truck": { "sales": 56652.20995866784, "op": 1707.8751208073663, "da": 3397.393856753195, "cash_cost": 51546.94098110728, "new_contract_revenue_proxy": 0, "variable_cash_cost": 33299.63953073498, "fixed_cash_cost": 18247.301450372295, "startup_cost": 0.0, "activity_proxy": 0.985, "price": 0.015 } }, "funding_period": "full fiscal year", "funding": { "interest": 779.758546575749, "recurring_other_nonop": 791.0992139752508, "pbt": 13329.321626610636, "tax": 4665.262569313722, "group_net": 8664.059057296914, "nci": 1164.767125, "parent": 7499.291932296914, "dividends": 2249.787579689074, "nci_dividends": 326.13479500000005, "cfo": 15742.278729488806, "cash": 15000.000000000004, "debt": 36463.0366575749, "new_borrowing": 186.03665757490003, "debt_repayment": 3500, "lease_debt": 6702.0, "new_leases": 2100, "lease_principal": 2100, "receivables": 20377.886464449726, "payables": 8216.889703407147, "inventory": 234.7682772402042, "wc_outflow": 255.47143891921957, "capex": 13302.0, "business_fcf_after_leases": 340.27872948880577, "parent_equity": 109267.26693959677, "nci_equity": 14785.27033, "cash_roll_error": 0.0, "cash_inclusive_roic_proxy": 0.08031081123560113, "annualized_op_capital_proxy": 13317.980959211134, "kinbutsu_entity_net_proxy": 367.0, "other_nci_claim_pool": 1065.6771250000002 }, "shares": 74050222, "unallocated_op_adjustment": -19, "maintenance_cash_capex": 6000.0, "growth_cash_capex": 7302.0, "committed_project_cash": 7302, "committed_project_da": 82.8111111111111, "finance_lease_asset_da": 2100.0 }, { "year": 2029, "label": "FY2", "period_end": "2029-03-31", "sales": 172153.11483262468, "op": 10719.51880526212, "da": 7979.11076111111, "parent_recurring": 5798.267434046698, "parent_reported_like": 5798.267434046698, "eps": 78.30182378179364, "reported_like_eps": 78.30182378179364, "segments": { "center": { "sales": 115513.65162119754, "op": 9780.124233956318, "da": 4282.720843477247, "cash_cost": 101450.80654376397, "new_contract_revenue_proxy": 2868.215810667031, "variable_cash_cost": 70284.12851039664, "fixed_cash_cost": 31051.949400940663, "startup_cost": 114.72863242668123, "activity_proxy": 0.9952, "price": 0.012 }, "truck": { "sales": 56639.46321142713, "op": 958.394571305802, "da": 3696.3899176338637, "cash_cost": 51984.678722487464, "new_contract_revenue_proxy": 0, "variable_cash_cost": 33582.420792232166, "fixed_cash_cost": 18402.2579302553, "startup_cost": 0.0, "activity_proxy": 0.985, "price": 0.015 } }, "funding_period": "full fiscal year", "funding": { "interest": 746.1703634595071, "recurring_other_nonop": 780.0, "pbt": 10753.348441802613, "tax": 3763.671954630914, "group_net": 6989.676487171699, "nci": 1191.4090531250001, "parent": 5798.267434046698, "dividends": 1739.4802302140095, "nci_dividends": 333.5945348750001, "cfo": 14712.929734288082, "cash": 15000.000000000002, "debt": 36418.18168837582, "new_borrowing": 3455.145030800925, "debt_repayment": 3500, "lease_debt": 6702.0, "new_leases": 2100, "lease_principal": 2100, "receivables": 20469.71283215318, "payables": 8253.916464577896, "inventory": 235.8261847022256, "wc_outflow": 255.85751399472747, "capex": 10495.0, "business_fcf_after_leases": 2117.929734288082, "parent_equity": 113326.05414342944, "nci_equity": 15643.08484825, "cash_roll_error": 0.0, "cash_inclusive_roic_proxy": 0.06318479804349843, "annualized_op_capital_proxy": 10719.51880526212, "kinbutsu_entity_net_proxy": 367.0, "other_nci_claim_pool": 1092.3190531250002 }, "shares": 74050222, "unallocated_op_adjustment": -19, "maintenance_cash_capex": 6120.0, "growth_cash_capex": 4375.0, "committed_project_cash": 1000, "committed_project_da": 314.5111111111111, "finance_lease_asset_da": 2184.0 }, { "year": 2030, "label": "FY3", "period_end": "2030-03-31", "sales": 172930.76156325496, "op": 8038.592079082568, "da": 8655.850278666667, "parent_recurring": 4023.7822743688653, "parent_reported_like": 4023.7822743688653, "eps": 54.338557882633566, "reported_like_eps": 54.338557882633566, "segments": { "center": { "sales": 116304.04223105041, "op": 7866.901658735465, "da": 4645.955109075576, "cash_cost": 103791.18546323937, "new_contract_revenue_proxy": 2887.8412905299388, "variable_cash_cost": 71906.81138641393, "fixed_cash_cost": 31768.860425204242, "startup_cost": 115.51365162119755, "activity_proxy": 0.9952, "price": 0.012 }, "truck": { "sales": 56626.71933220455, "op": 190.69042034710264, "da": 4009.8951695910905, "cash_cost": 52426.13374226636, "new_contract_revenue_proxy": 0, "variable_cash_cost": 33867.60343833833, "fixed_cash_cost": 18558.530303928026, "startup_cost": 0.0, "activity_proxy": 0.985, "price": 0.015 } }, "funding_period": "full fiscal year", "funding": { "interest": 753.2085347410447, "recurring_other_nonop": 780.0, "pbt": 8065.383544341523, "tax": 2822.884240519533, "group_net": 5242.49930382199, "nci": 1218.7170294531247, "parent": 4023.7822743688653, "dividends": 1207.1346823106596, "nci_dividends": 341.24076824687495, "cfo": 13642.103353204713, "cash": 15000.000000000002, "debt": 37166.85378572864, "new_borrowing": 4248.672097352823, "debt_repayment": 3500, "lease_debt": 6702.0, "new_leases": 2100, "lease_principal": 2100, "receivables": 20562.1782242336, "payables": 8291.200896868388, "inventory": 236.89145419623966, "wc_outflow": 256.2462292839423, "capex": 10742.4, "business_fcf_after_leases": 799.7033532047135, "parent_equity": 116142.70173548764, "nci_equity": 16520.56110945625, "cash_roll_error": 0.0, "cash_inclusive_roic_proxy": 0.04611645308499911, "annualized_op_capital_proxy": 8038.592079082568, "kinbutsu_entity_net_proxy": 367.0, "other_nci_claim_pool": 1119.6270294531248 }, "shares": 74050222, "unallocated_op_adjustment": -19, "maintenance_cash_capex": 6242.4, "growth_cash_capex": 4500.0, "committed_project_cash": 0, "committed_project_da": 390.06666666666666, "finance_lease_asset_da": 2335.2000000000003 } ], "base": [ { "year": 2027, "label": "FY0", "period_end": "2027-03-31", "sales": 172687.73478083842, "op": 16494.358400816865, "da": 7368.5, "parent_recurring": 10230.09776271367, "parent_reported_like": 10110.393206693216, "eps": 138.16283753353463, "reported_like_eps": 136.5461647011637, "segments": { "center": { "sales": 115137.49810602181, "op": 13860.172436584979, "da": 3954.980633802817, "cash_cost": 97322.34503563402 }, "truck": { "sales": 57550.236674816624, "op": 2612.6859642318796, "da": 3413.519366197183, "cash_cost": 51524.031344387564 } }, "funding_period": "2026-10-01 to 2027-03-31 only; H1 cash flow unavailable at cutoff", "funding": { "interest": 313.56908999999996, "recurring_other_nonop": 399.411, "pbt": 8420.200310816865, "tax": 2820.76710412365, "group_net": 5599.433206693216, "nci": 573.04, "parent": 5026.393206693216, "dividends": 1703.155106, "nci_dividends": 160.4512, "cfo": 7992.642252681886, "cash": 21340.035946681888, "debt": 39777.0, "new_borrowing": 0.0, "debt_repayment": 1750.0, "lease_debt": 6702.0, "new_leases": 1050.0, "lease_principal": 1050.0, "receivables": 20533.281341064077, "payables": 8279.548927848418, "inventory": 236.55854079566907, "wc_outflow": 1317.2909540113283, "capex": 6400, "business_fcf_after_leases": 542.642252681886, "parent_equity": 104952.23810069321, "nci_equity": 13952.588800000001, "cash_roll_error": 0.0, "cash_inclusive_roic_proxy": 0.10139682572339027, "annualized_op_capital_proxy": 16668.71680163373 }, "shares": 74043772.87945205, "unallocated_op_adjustment": 21.5, "fiscal_capex_envelope_not_actual": 12800 }, { "year": 2028, "label": "FY1", "period_end": "2028-03-31", "sales": 180263.3748838944, "op": 18518.09723555694, "da": 7333.691111111111, "parent_recurring": 11256.842349754452, "parent_reported_like": 11256.842349754452, "eps": 152.01632143323556, "reported_like_eps": 152.01632143323556, "segments": { "center": { "sales": 121447.03300223181, "op": 15190.697664122745, "da": 3936.2972543579162, "cash_cost": 102320.03808375115, "new_contract_revenue_proxy": 5181.187414770981, "variable_cash_cost": 71121.92509657066, "fixed_cash_cost": 31094.489238885068, "startup_cost": 103.62374829541963, "activity_proxy": 1.035, "price": 0.02 }, "truck": { "sales": 58816.34188166259, "op": 3346.3995714341945, "da": 3397.393856753195, "cash_cost": 52072.5484534752, "new_contract_revenue_proxy": 0, "variable_cash_cost": 33678.469263528845, "fixed_cash_cost": 18394.07918994636, "startup_cost": 0.0, "activity_proxy": 1.0, "price": 0.022 } }, "funding_period": "full fiscal year", "funding": { "interest": 587.7631799999999, "recurring_other_nonop": 792.6800718933638, "pbt": 18723.014127450304, "tax": 6272.209732695852, "group_net": 12450.804394754452, "nci": 1193.962045, "parent": 11256.842349754452, "dividends": 3377.0527049263355, "nci_dividends": 334.3093726, "cfo": 19036.55879704179, "cash": 17763.23266619734, "debt": 36277.0, "new_borrowing": 0.0, "debt_repayment": 3500, "lease_debt": 6702.0, "new_leases": 2100, "lease_principal": 2100, "receivables": 21434.056082084975, "payables": 8642.764549227813, "inventory": 246.93612997793753, "wc_outflow": 747.936708823771, "capex": 13302.0, "business_fcf_after_leases": 3634.558797041791, "parent_equity": 112832.02774552134, "nci_equity": 14812.241472400001, "cash_roll_error": 0.0, "cash_inclusive_roic_proxy": 0.11022444138512973, "annualized_op_capital_proxy": 18518.09723555694, "kinbutsu_entity_net_proxy": 404.61750000000006, "other_nci_claim_pool": 1084.71532 }, "shares": 74050222, "unallocated_op_adjustment": -19, "maintenance_cash_capex": 6000.0, "growth_cash_capex": 7302.0, "committed_project_cash": 7302, "committed_project_da": 82.8111111111111, "finance_lease_asset_da": 2100.0 }, { "year": 2029, "label": "FY2", "period_end": "2029-03-31", "sales": 188212.6318138133, "op": 20100.627248765315, "da": 8000.20451111111, "parent_recurring": 12290.529211124976, "parent_reported_like": 12290.529211124976, "eps": 165.97558898776802, "reported_like_eps": 165.97558898776802, "segments": { "center": { "sales": 128102.3304107541, "op": 16342.3926132022, "da": 4294.042737043683, "cash_cost": 107465.89506050822, "new_contract_revenue_proxy": 5465.116485100431, "variable_cash_cost": 74698.4483506281, "fixed_cash_cost": 32658.144380178106, "startup_cost": 109.30232970200863, "activity_proxy": 1.035, "price": 0.02 }, "truck": { "sales": 60110.30140305917, "op": 3777.2346355631144, "da": 3706.1617740674283, "cash_cost": 52626.90499342863, "new_contract_revenue_proxy": 0, "variable_cash_cost": 34037.00519553798, "fixed_cash_cost": 18589.899797890645, "startup_cost": 0.0, "activity_proxy": 1.0, "price": 0.022 } }, "funding_period": "full fiscal year", "funding": { "interest": 535.2631799999999, "recurring_other_nonop": 785.5264653323947, "pbt": 20350.890534097707, "tax": 6817.548328922732, "group_net": 13533.342205174977, "nci": 1242.8129940500003, "parent": 12290.529211124976, "dividends": 3687.158763337493, "nci_dividends": 347.9876383340001, "cfo": 20758.586762998802, "cash": 17266.673027524645, "debt": 32777.0, "new_borrowing": 0.0, "debt_repayment": 3500, "lease_debt": 6702.0, "new_leases": 2100, "lease_principal": 2100, "receivables": 22379.255399231497, "payables": 9023.893306141734, "inventory": 257.82552303262094, "wc_outflow": 774.959953287285, "capex": 11620.0, "business_fcf_after_leases": 7038.586762998802, "parent_equity": 121435.39819330882, "nci_equity": 15707.066828116001, "cash_roll_error": 0.0, "cash_inclusive_roic_proxy": 0.1157721069135667, "annualized_op_capital_proxy": 20100.627248765315, "kinbutsu_entity_net_proxy": 424.84837500000003, "other_nci_claim_pool": 1128.1039328000002 }, "shares": 74050222, "unallocated_op_adjustment": -19, "maintenance_cash_capex": 6120.0, "growth_cash_capex": 5500.0, "committed_project_cash": 1000, "committed_project_da": 314.5111111111111, "finance_lease_asset_da": 2184.0 }, { "year": 2030, "label": "FY3", "period_end": "2030-03-31", "sales": 196555.0661511899, "op": 21752.19178349936, "da": 8726.162778666667, "parent_recurring": 13372.21209202918, "parent_reported_like": 13372.21209202918, "eps": 180.58301151385044, "reported_like_eps": 180.58301151385044, "segments": { "center": { "sales": 135122.33811726343, "op": 17568.09490389543, "da": 4683.694754297027, "cash_cost": 112870.54845907097, "new_contract_revenue_proxy": 5764.604868483934, "variable_cash_cost": 78454.82498420872, "fixed_cash_cost": 34300.431377492576, "startup_cost": 115.29209736967869, "activity_proxy": 1.035, "price": 0.02 }, "truck": { "sales": 61432.728033926476, "op": 4203.096879603925, "da": 4042.46802436964, "cash_cost": 53187.16312995291, "new_contract_revenue_proxy": 0, "variable_cash_cost": 34399.35804729889, "fixed_cash_cost": 18787.80508265402, "startup_cost": 0.0, "activity_proxy": 1.0, "price": 0.022 } }, "funding_period": "full fiscal year", "funding": { "interest": 482.76318, "recurring_other_nonop": 784.5333460550493, "pbt": 22053.961949554407, "tax": 7388.077253100727, "group_net": 14665.88469645368, "nci": 1293.6726044245002, "parent": 13372.21209202918, "dividends": 4011.663627608754, "nci_dividends": 362.22832923886006, "cfo": 22588.64948469091, "cash": 17639.030555367943, "debt": 29277.0, "new_borrowing": 0.0, "debt_repayment": 3500, "lease_debt": 6702.0, "new_leases": 2100, "lease_principal": 2100, "receivables": 23371.205125922308, "payables": 9423.873034646092, "inventory": 269.25351527560264, "wc_outflow": 803.397990429434, "capex": 12242.4, "business_fcf_after_leases": 8246.249484690912, "parent_equity": 130795.94665772926, "nci_equity": 16638.51110330164, "cash_roll_error": 0.0, "cash_inclusive_roic_proxy": 0.12083378809695475, "annualized_op_capital_proxy": 21752.19178349936, "kinbutsu_entity_net_proxy": 446.0907937500001, "other_nci_claim_pool": 1173.228090112 }, "shares": 74050222, "unallocated_op_adjustment": -19, "maintenance_cash_capex": 6242.4, "growth_cash_capex": 6000.0, "committed_project_cash": 0, "committed_project_da": 390.06666666666666, "finance_lease_asset_da": 2335.2000000000003 } ], "bull": [ { "year": 2027, "label": "FY0", "period_end": "2027-03-31", "sales": 174466.4694764552, "op": 17456.449446122297, "da": 7368.5, "parent_recurring": 10952.691221403005, "parent_reported_like": 10832.98666538255, "eps": 147.92184130372016, "reported_like_eps": 146.3051684713492, "segments": { "center": { "sales": 116326.04806814226, "op": 14495.002256681522, "da": 3954.980633802817, "cash_cost": 97876.06517765793 }, "truck": { "sales": 58140.421408312955, "op": 2939.9471894407816, "da": 3413.519366197183, "cash_cost": 51786.954852674986 } }, "funding_period": "2026-10-01 to 2027-03-31 only; H1 cash flow unavailable at cutoff", "funding": { "interest": 313.56908999999996, "recurring_other_nonop": 399.411, "pbt": 9382.291356122296, "tax": 3049.244690739746, "group_net": 6333.04666538255, "nci": 584.0600000000001, "parent": 5748.986665382549, "dividends": 1703.155106, "nci_dividends": 163.53680000000003, "cfo": 8597.602023797846, "cash": 21941.910117797845, "debt": 39777.0, "new_borrowing": 0.0, "debt_repayment": 1750.0, "lease_debt": 6702.0, "new_leases": 1050.0, "lease_principal": 1050.0, "receivables": 20744.78020624152, "payables": 8364.830728323195, "inventory": 238.995163666377, "wc_outflow": 1445.9446415847028, "capex": 6400, "business_fcf_after_leases": 1147.6020237978464, "parent_equity": 105674.83155938254, "nci_equity": 13960.5232, "cash_roll_error": 0.0, "cash_inclusive_roic_proxy": 0.1128509970791326, "annualized_op_capital_proxy": 18592.898892244593 }, "shares": 74043772.87945205, "unallocated_op_adjustment": 21.5, "fiscal_capex_envelope_not_actual": 12800 }, { "year": 2028, "label": "FY1", "period_end": "2028-03-31", "sales": 186518.09621315333, "op": 21855.839101195554, "da": 7333.691111111111, "parent_recurring": 13657.620377466028, "parent_reported_like": 13657.620377466028, "eps": 184.43726444825552, "reported_like_eps": 184.43726444825552, "segments": { "center": { "sales": 126210.78129895257, "op": 17502.571959034867, "da": 3936.2972543579162, "cash_cost": 104771.91208555979, "new_contract_revenue_proxy": 6979.562884088536, "variable_cash_cost": 72955.37352473728, "fixed_cash_cost": 31711.84511756117, "startup_cost": 104.69344326132803, "activity_proxy": 1.059975, "price": 0.025 }, "truck": { "sales": 60307.314914200775, "op": 4372.2671421606865, "da": 3397.393856753195, "cash_cost": 52537.65391528689, "new_contract_revenue_proxy": 0, "variable_cash_cost": 34049.711032881925, "fixed_cash_cost": 18487.94288240497, "startup_cost": 0.0, "activity_proxy": 1.01, "price": 0.027 } }, "funding_period": "full fiscal year", "funding": { "interest": 587.7631799999999, "recurring_other_nonop": 793.8838202355957, "pbt": 22061.95974143115, "tax": 7170.136915965124, "group_net": 14891.822825466028, "nci": 1234.202448, "parent": 13657.620377466028, "dividends": 4097.286113239808, "nci_dividends": 345.57668544, "cfo": 21153.834632881713, "cash": 19750.88195199975, "debt": 36277.0, "new_borrowing": 0.0, "debt_repayment": 3500, "lease_debt": 6702.0, "new_leases": 2100, "lease_principal": 2100, "receivables": 22177.768152468092, "payables": 8942.648448575845, "inventory": 255.50424138788128, "wc_outflow": 1071.6793036954257, "capex": 13302.0, "business_fcf_after_leases": 5751.834632881713, "parent_equity": 115235.16582360875, "nci_equity": 14849.148962559999, "cash_roll_error": 0.0, "cash_inclusive_roic_proxy": 0.12887546005301115, "annualized_op_capital_proxy": 21855.839101195554, "kinbutsu_entity_net_proxy": 460.36480000000006, "other_nci_claim_pool": 1109.903952 }, "shares": 74050222, "unallocated_op_adjustment": -19, "maintenance_cash_capex": 6000.0, "growth_cash_capex": 7302.0, "committed_project_cash": 7302, "committed_project_da": 82.8111111111111, "finance_lease_asset_da": 2100.0 }, { "year": 2029, "label": "FY2", "period_end": "2029-03-31", "sales": 199490.43209914575, "op": 26099.293726643835, "da": 8029.73576111111, "parent_recurring": 16472.92180497979, "parent_reported_like": 16472.92180497979, "eps": 222.4560758910323, "reported_like_eps": 222.4560758910323, "segments": { "center": { "sales": 136935.4635580927, "op": 20582.40260298808, "da": 4309.893388036692, "cash_cost": 112043.16756706794, "new_contract_revenue_proxy": 7572.6468779371535, "variable_cash_cost": 78017.39902379419, "fixed_cash_cost": 33912.178840104694, "startup_cost": 113.5897031690573, "activity_proxy": 1.059975, "price": 0.025 }, "truck": { "sales": 62554.96854105304, "op": 5535.891123655753, "da": 3719.842373074419, "cash_cost": 53299.235044322864, "new_contract_revenue_proxy": 0, "variable_cash_cost": 34543.29259656544, "fixed_cash_cost": 18755.942447757418, "startup_cost": 0.0, "activity_proxy": 1.01, "price": 0.027 } }, "funding_period": "full fiscal year", "funding": { "interest": 535.2631799999999, "recurring_other_nonop": 789.5017639039995, "pbt": 26353.53231054783, "tax": 8564.898000928046, "group_net": 17788.63430961979, "nci": 1315.7125046400001, "parent": 16472.92180497979, "dividends": 4941.876541493936, "nci_dividends": 368.3995012992001, "cfo": 24680.097009387886, "cash": 20325.702918594496, "debt": 32777.0, "new_borrowing": 0.0, "debt_repayment": 3500, "lease_debt": 6702.0, "new_leases": 2100, "lease_principal": 2100, "receivables": 23720.232200281986, "payables": 9564.609758178221, "inventory": 273.27456451937775, "wc_outflow": 1138.2730613430133, "capex": 13195.0, "business_fcf_after_leases": 9385.097009387886, "parent_equity": 126766.2110870946, "nci_equity": 15796.461965900799, "cash_roll_error": 0.0, "cash_inclusive_roic_proxy": 0.1469948022158723, "annualized_op_capital_proxy": 26099.293726643835, "kinbutsu_entity_net_proxy": 515.6085760000001, "other_nci_claim_pool": 1176.49818912 }, "shares": 74050222, "unallocated_op_adjustment": -19, "maintenance_cash_capex": 6120.0, "growth_cash_capex": 7075.0, "committed_project_cash": 1000, "committed_project_da": 314.5111111111111, "finance_lease_asset_da": 2184.0 }, { "year": 2030, "label": "FY3", "period_end": "2030-03-31", "sales": 213457.86120785496, "op": 30723.32546363667, "da": 8824.600278666667, "parent_recurring": 19543.061126545257, "parent_reported_like": 19543.061126545257, "eps": 263.9163070509803, "reported_like_eps": 263.9163070509803, "segments": { "center": { "sales": 148571.46898927688, "op": 24015.85925136202, "da": 4736.530257607058, "cash_cost": 119819.0794803078, "new_contract_revenue_proxy": 8216.127813485562, "variable_cash_cost": 83430.65433520229, "fixed_cash_cost": 36265.18322790324, "startup_cost": 123.24191720228343, "activity_proxy": 1.059975, "price": 0.025 }, "truck": { "sales": 64886.392218578076, "op": 6726.466212274648, "da": 4088.0700210596087, "cash_cost": 54071.85598524382, "new_contract_revenue_proxy": 0, "variable_cash_cost": 35044.02907442056, "fixed_cash_cost": 19027.82691082326, "startup_cost": 0.0, "activity_proxy": 1.01, "price": 0.027 } }, "funding_period": "full fiscal year", "funding": { "interest": 482.76318, "recurring_other_nonop": 790.651405837189, "pbt": 31031.213689473858, "tax": 10085.144449079004, "group_net": 20946.069240394856, "nci": 1403.0081138496, "parent": 19543.061126545257, "dividends": 5862.918337963577, "nci_dividends": 392.84227187788804, "cfo": 28560.42259174666, "cash": 22687.964900499686, "debt": 29277.0, "new_borrowing": 0.0, "debt_repayment": 3500, "lease_debt": 6702.0, "new_leases": 2100, "lease_principal": 2100, "receivables": 25381.01692170111, "payables": 10234.281016814964, "inventory": 292.4080290518561, "wc_outflow": 1210.2469273148595, "capex": 14342.400000000001, "business_fcf_after_leases": 12118.02259174666, "parent_equity": 140446.3538756763, "nci_equity": 16806.627807872508, "cash_roll_error": 0.0, "cash_inclusive_roic_proxy": 0.16373824848006216, "annualized_op_capital_proxy": 30723.32546363667, "kinbutsu_entity_net_proxy": 577.4816051200002, "other_nci_claim_pool": 1247.0880804672 }, "shares": 74050222, "unallocated_op_adjustment": -19, "maintenance_cash_capex": 6242.4, "growth_cash_capex": 8100.000000000001, "committed_project_cash": 0, "committed_project_da": 390.06666666666666, "finance_lease_asset_da": 2335.2000000000003 } ] }, "sensitivities": [ { "label": "Center price recovery -1 percentage point each year", "eps": 146.6954783139421, "delta_eps": -33.88753319990835, "op_delta": -3766.88782992051, "cash_delta": -2639.0305553679536, "debt_delta": 489.5821040424489, "capital_return_delta": -0.019644559276662282 }, { "label": "Center variable productivity -1 percentage point", "eps": 158.97586570570235, "delta_eps": -21.60714580814809, "op_delta": -2403.948222602936, "cash_delta": -2163.9013763410985, "debt_delta": 0.0, "capital_return_delta": -0.01238775389402448 }, { "label": "Cash capex +JPY3bn per year and useful-life link", "eps": 177.35832079235863, "delta_eps": -3.224690721491811, "op_delta": -281.25, "cash_delta": -2639.0305553679427, "debt_delta": 6143.302602015261, "capital_return_delta": -0.004585494528779072 }, { "label": "Receivables +10 days", "eps": 180.14865043951036, "delta_eps": -0.43436107434007454, "op_delta": 0.0, "cash_delta": -2517.7480461724044, "debt_delta": 2922.2916146798816, "capital_return_delta": -0.001901789151949787 }, { "label": "Higher minority attribution at fixed consolidated earnings", "eps": 174.45667114242468, "delta_eps": -6.126340371425755, "op_delta": 0.0, "cash_delta": 2.9355274645786267, "debt_delta": 0.0, "capital_return_delta": 1.0727116723369123e-06 }, { "label": "No nonlease legacy depreciation runoff", "eps": 171.4290296667632, "delta_eps": -9.153981847087238, "op_delta": -1020.4738880000004, "cash_delta": 1117.9664624592951, "debt_delta": 0.0, "capital_return_delta": -0.005196571429636199 }, { "label": "Unavailable Sep deposits JPY5bn rather than JPY1.721bn", "eps": 180.4039072030028, "delta_eps": -0.17910431084763445, "op_delta": 0.0, "cash_delta": -2275.956927310246, "debt_delta": 1027.3723160718946, "capital_return_delta": -0.0006726269852524863 }, { "label": "Opening leases +JPY5bn and annual principal +JPY1bn", "eps": 180.41944944283782, "delta_eps": -0.16356207101262044, "op_delta": 0.0, "cash_delta": -2639.0305553679536, "debt_delta": 884.7202727883378, "capital_return_delta": -0.0016858774959650352 }, { "label": "Finance-lease assets depreciate over4 rather than5 years", "eps": 179.4543722310911, "delta_eps": -1.1286392827593374, "op_delta": -125.73750000000291, "cash_delta": 96.89449817991044, "debt_delta": 0.0, "capital_return_delta": -0.000658441773000909 }, { "label": "FY27 H2 extra commissioned growth capex +JPY3bn", "eps": 180.24400367216506, "delta_eps": -0.33900784168537257, "op_delta": -22.62254062500142, "cash_delta": -2261.623011055228, "debt_delta": 706.2597788781932, "capital_return_delta": -0.000557241882209833 } ], "base_sequential_eps_bridge": [ { "label": "FY0 recurring starting EPS", "eps": 138.16283753353463, "delta_eps": 0, "op": 16494.358400816865 }, { "label": "Capital/D&A, funding, tax/NCI and time; no operating growth", "eps": 120.9061296377831, "delta_eps": -17.256707895751532, "op": 15120.315622150189, "delta_vs_reported_FY26_pct_of_baseline": -0.11915147342229877 }, { "label": "Volume, churn and new customer-contract revenue", "eps": 128.83928314774818, "delta_eps": 7.933153509965081, "op": 16005.127394812258, "delta_vs_reported_FY26_pct_of_baseline": 0.054775623213181523 }, { "label": "Contract price recovery", "eps": 230.90630563271122, "delta_eps": 102.06702248496305, "op": 27350.66689065858, "delta_vs_reported_FY26_pct_of_baseline": 0.7047367429742667 }, { "label": "Wage, subcontract and fixed cost inflation", "eps": 133.88557543800613, "delta_eps": -97.0207301947051, "op": 16572.434045386915, "delta_vs_reported_FY26_pct_of_baseline": -0.669893876922634 }, { "label": "Productivity", "eps": 180.58301151385044, "delta_eps": 46.69743607584431, "op": 21752.19178349936, "delta_vs_reported_FY26_pct_of_baseline": 0.3224293038448133 } ], "lease_accounting_illustration": { "basis": "Observed FY26 lessee noncancellable rent within one year3680m; assume four years flat and3% discount. Not statutory forecast: complete durations, exemptions, renewals and subsidiary allocation unavailable; issuer adopting FYMar2028. Annual report printed59/companyPDF62.", "initial_liability": 13678.922122342177, "rows": [ { "year": 2028, "op_delta": 260.26946941445567, "pbt_delta": -150.09819425580963, "eps_delta": -1.347940579842062, "lease_interest": 410.3676636702653, "lease_principal": 3269.6323363297347, "lease_liability_opening": 13678.922122342177, "lease_liability_closing": 10409.289786012443, "pretax_total_cash_change": 0 }, { "year": 2029, "op_delta": 260.26946941445567, "pbt_delta": -52.0092241659176, "eps_delta": -0.4670632057029512, "lease_interest": 312.2786935803733, "lease_principal": 3367.7213064196267, "lease_liability_opening": 10409.289786012443, "lease_liability_closing": 7041.568479592816, "pretax_total_cash_change": 0 }, { "year": 2030, "op_delta": 260.26946941445567, "pbt_delta": 49.02241502667118, "eps_delta": 0.4402404896603327, "lease_interest": 211.2470543877845, "lease_principal": 3468.7529456122156, "lease_liability_opening": 7041.568479592816, "lease_liability_closing": 3572.815533980601, "pretax_total_cash_change": 0 } ] }, "growth": { "bear": { "fy0_fy3_cagr": -0.24356306338619826, "target_vs_FY26_reported": -0.6248114487148135, "target_vs_FY26_annualized": -0.2173593622686658, "actual_baseline_to_target_years": 4 }, "base": { "fy0_fy3_cagr": 0.09335672975068521, "target_vs_FY26_reported": 0.24686191751605624, "target_vs_FY26_annualized": 0.05670701412418211, "actual_baseline_to_target_years": 4 }, "bull": { "fy0_fy3_cagr": 0.2128617700630313, "target_vs_FY26_reported": 0.8222488921561852, "target_vs_FY26_annualized": 0.16185497971611285, "actual_baseline_to_target_years": 4 } } }