Code	Sector	Market
212A	Service	Standard

Date of listing approval	2024/06/19
Expected Date	2024/07/23
Lead Underwriter	Daiwa
Description

Listed Shares(total)	4,945,000
Trading Unit	100
New Shares	900,000
Existing Shares	4,045,000（incl. O.A.）
Shares Outstanding	PreIPO 14,940,000.00
	PostIPO 15,840,000.00
Paid Up Capital	PreIPO Y100,000,000
	PostIPO Y509,860,000
Expected Pricing Date	2024/07/03
Book Building Start	2024/07/05
Book Building End	2024/07/11
Fix Date	2024/07/12
Offering Starts	2024/07/16
Offering Ends	2024/07/19
Expect Pricing	Y950-Y990
Notional PER (based on previous period)	19.64-20.47
Notional PER(based on results forecast)	15.52-16.17
Offering Price	Y990
Offering Price PER (based on previous period)	15.52-16.17
Offering Price PBR (based on previous period)	13.77
Offering Price PER (based on results forecast)	16.17
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2021/10
	Consolidated	Non-consolidated
Revenue	-	2,443,987
Current Profit	-	91,831
Net Profit	-	48,188
Net Assets	-	214,858

Fiscal Year End:2022/10
	Consolidated	Non-consolidated
Revenue	-	3,145,298
Current Profit	-	442,980
Net Profit	-	36,806
Net Assets	-	351,665

Fiscal Year End:2023/10
	Consolidated	Non-consolidated
Revenue	-	4,481,348
Current Profit	-	1,094,679
Net Profit	-	722,443
Net Assets	-	1,074,108

Recent Quarter 2024/04
	Consolidated	Non-consolidated
Revenue	-	3,110,667
Current Profit	-	892,463
Net Profit	-	588,286
Net Assets	-	1,662,395

Results Forecast 2024/10
	Consolidated	Non-consolidated
Revenue	-	6,064,000
Current Profit	-	1,458,000
Net Profit	-	930,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2021/10
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	4.82	21.49

Fiscal Year End:2022/10
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	3.68	23.54

Fiscal Year End:2023/10
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	48.36	71.89

Fiscal Year End:Interim Results 2024/04
	Consolidated	Non-consolidated
Dividend
Net Earning	-	39.38
Equity	-	-

Fiscal Year End:Results Forecast 2024/10
	Consolidated	Non-consolidated
Dividend	12.63
Net Earning	-	61.22
Equity	-	-

■Over allotment(645,000)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
91.5%	Daiwa	03-5555-2111
1.5%	Nomura	03-3211-1811
1.5%	Mizuho	03-5208-3210
1.5%	Monex	03-4323-3800
1.5%	SBI SECURITIES Co.,Ltd.	03-5562-7210
1%	Rakuten Securities	03-6406-2681
0.5%	Tokai Tokyo	03-3566-8811
0.5%	Okasan	03-3272-2211
0.5%	Matsui	03-5216-0606