Contents of this document
- Impact of the situation in the Middle EastAssumptionsOnly the anticipated direct impact on Q1 has been incorporated into the outlook
- Growth investments in digital services and digitalized assets to expand the Lumada business
- Acquisitions of Clever Devices, Omnicom, Shermco, and synvert
- Adopting an asset-light approach through the divestment of low-profitability, low-growth businesses and non-core assets
- Deploying risk management officers (RMOs) across businesses, regions, and corporate functions
- Applying Physical AI to social infrastructure and promoting AI transformation of customers’ operations
- Company-wide revenue CAGR+7%Year on year against the same period last yearFY2024-FY2026
- Growth in the Lumada revenue mix+15%Year on year against the same period last yearFY2024-FY2026
- Increase in the Adj. EBITA margin+1.7 PointsYear on year against the same period last yearFY2024-FY2026
- CAGR of core FCF excluding large customer advance payments28%Year on year against the same period last yearFY2024-FY2026
- EPS CAGR19%Year on year against the same period last yearFY2024-FY2026
- Core FCF conversion100%Year on year against the same period last yearFY2026
- Target nameInspire 2027 Adj. EBITA marginTarget value13~15%Target fiscal yearFY2027
- Target nameInspire 2027 ROICTarget value12~13%Target fiscal yearFY2027
- Target nameD/E ratioTarget value0.5xTarget fiscal yearInspire 2027
- Target nameNet debt/EBITDA ratioTarget value1–2xTarget fiscal yearInspire 2027
- ROICTarget value12~13%Target fiscal yearFY2027
- Adj. EBITA marginTarget value13~15%Target fiscal yearInspire 2027
- D/E ratioTarget value0.5xTarget fiscal yearInspire 2027
- Net debt/EBITDA ratioTarget value1–2xTarget fiscal yearInspire 2027
- DetailsImpact of the situation in the Middle East (FY2026)Revenue-¥40.0 billionAdj. EBITA-¥20 billion
| Item | Details |
|---|---|
| Document type | Medium-Term Management Plan Presentation |
| Full-year earnings forecast | Core FCF excluding large customer advance payments ¥8,500 100 million / Core FCF including large customer advance payments ¥11,702 100 million / EPS 188 yen / Annual dividend per share 55 yen |
| Key KPIs | Company-wide revenue CAGR +7%, Growth in the Lumada revenue mix +15%, Increase in the Adj. EBITA margin +1.7 Points, CAGR of core FCF excluding large customer advance payments 28%, EPS CAGR 19%, Core FCF conversion 100% |
| Number of employees | Number of Employees Employees in the Middle East: approximately 2,900 (FY2025) / Changes during the period and hiring plan Not disclosed |
| Assumptions Underlying the Business Outlook | Item Impact of the situation in the Middle East / Assumptions Only the anticipated direct impact on Q1 has been incorporated into the outlook |
| Risk amount incorporated into the outlook | Details Impact of the situation in the Middle East (FY2026) / Revenue -¥40.0 billion / Adj. EBITA -¥20 billion |
| Medium-term management plan targets | Target name Inspire 2027 Adj. EBITA margin / Target value 13~15% / Target fiscal year FY2027, Target name Inspire 2027 ROIC / Target value 12~13% / Target fiscal year FY2027, Target name D/E ratio / Target value 0.5x / Target fiscal year Inspire 2027, Target name Net debt/EBITDA ratio / Target value 1–2x / Target fiscal year Inspire 2027 |
| Financial targets | Indicator name ROIC / Target value 12~13% / Target fiscal year FY2027, Indicator name Adj. EBITA margin / Target value 13~15% / Target fiscal year Inspire 2027, Indicator name D/E ratio / Target value 0.5x / Target fiscal year Inspire 2027, Indicator name Net debt/EBITDA ratio / Target value 1–2x / Target fiscal year Inspire 2027 |
| Annual Dividend | Annual dividend per share ¥55 per share (FY2026 forecast) / Interim and Year-End Breakdown Not disclosed |
| Acquisition of treasury shares | Amount under the acquisition limit ¥550 billion for FY2026 (outlook) / Number of shares under the acquisition limit Not disclosed / Period Not disclosed |
| New initiatives | Growth investments in digital services and digitalized assets to expand the Lumada business, Acquisitions of Clever Devices, Omnicom, Shermco, and synvert, Adopting an asset-light approach through the divestment of low-profitability, low-growth businesses and non-core assets, Deploying risk management officers (RMOs) across businesses, regions, and corporate functions, Applying Physical AI to social infrastructure and promoting AI transformation of customers’ operations |
Items this document does not state (20)
These are items the company does not state in this document. We do not leave them blank, nor fill them in from other sources or by inference.
The reasons the company gives
The company's own explanation, not something inferred from the numbers.The company explained that revenue growth and margin improvement from the expansion of the Lumada business would strengthen cash generation. It also aims to improve ROIC by expanding its digital services business, raising productivity, adopting an asset-light approach, and optimizing its equity capital.