(Translation)

July 27, 2011

Company name: West Japan Railway Company

President: Takayuki Sasaki

Code number: 9021

For further information, please contact: Yoshinori Tsujiko, General Manager, Corporate Communications Department

Telephone: +81-6-6375-8889

Notice of Revision to Forecasts

West Japan Railway Company, in view of recent earning trends, announced the revision of its forecasts released on April 27, 2011.

Revision to Forecasts

(1) Consolidated Forecasts for the Six Months Ending September 30, 2011

Operating revenues

Operating income

Recurring profit

Net income

Net income per share

Millions of yen

Millions of yen

Millions of yen

Millions of yen

Yen

Previous Forecast (A)

605,000

31,000

16,000

9,000

46.48

Revised Forecast (B)

621,000

45,000

30,000

17,000

87.79

Change (B-A)

16,000

14,000

14,000

8,000

Percent Change (%)

2.6

45.2

87.5

88.9

(Reference) Six months ended

September 30, 2010

595,631

64,694

49,675

28,762

148.54

(2) Consolidated Forecasts for the Year Ending March 31, 2012

Operating revenues

Operating income

Recurring profit

Net income

Net income per share

Millions of yen

Millions of yen

Millions of yen

Millions of yen

Yen

Previous Forecast (A)

1,260,000

68,500

42,000

25,000

129.10

Revised Forecast (B)

1,272,000

78,000

51,500

30,500

157.51

Change (B-A)

12,000

9,500

9,500

5,500

Percent Change (%)

1.0

13.9

22.6

22.0

(Reference) Year ended

March 31, 2011

1,213,506

95,988

68,959

34,983

180.66

(3) Non-Consolidated Forecasts for the Six Months Ending September 30, 2011

Operating revenues

Operating income

Recurring profit

Net income

Net income per share

Millions of yen

Millions of yen

Millions of yen

Millions of yen

Yen

Previous Forecast (A)

401,000

31,000

16,000

9,000

46.46

Revised Forecast (B)

417,000

45,000

30,000

17,000

87.75

Change (B-A)

16,000

14,000

14,000

8,000

Percent Change (%)

4.0

45.2

87.5

88.9

(Reference) Six months ended

September 30, 2010

414,324

57,002

41,803

24,649

127.23

1

(4) Non-Consolidated Forecasts for the Year Ending March 31, 2012

Operating revenues

Operating income

Recurring profit

Net income

Net income per share

Millions of yen

Millions of yen

Millions of yen

Millions of yen

Yen

Previous Forecast (A)

823,500

54,000

27,000

16,000

82.59

Revised Forecast (B)

835,500

63,500

36,500

21,500

110.98

Change (B-A)

12,000

9,500

9,500

5,500

Percent Change (%)

1.5

17.6

35.2

34.4

(Reference) Year ended

March 31, 2011

828,651

75,821

48,523

28,530

147.27

Reasons for the Revision

We had expected the business environment for the JR-West Group to remain difficult for longer as a result of the Great East Japan Earthquake that occurred in March 2011. However, because revenue from railway operations, centered on the Shinkansen, has continued to exceed initial forecasts, we are revising our interim and full-year forecasts for operating revenues, operating income, recurring profit and net income for the subject fiscal year on both a consolidated and non-consolidated basis.

Forecasts are based on information available as of the date of this document. Actual results may vary from forecasts due to a variety of factors.

--End of document--

2