Code	Sector	Market
215A	Service	Growth

Date of listing approval	2024/06/21
Expected Date	2024/07/26
Lead Underwriter	Daiwa Mitsubishi UFJ Morgan Stanley Securities Co., Ltd.
Description

Listed Shares(total)	37,082,200
Trading Unit	100
New Shares	0
Existing Shares	37,082,200（incl. O.A.）
Shares Outstanding	PreIPO 95,139,000.00
	PostIPO 95,139,000.00
Paid Up Capital	PreIPO Y107,254,000
	PostIPO Y107,254,000
Expected Pricing Date	2024/07/09
Book Building Start	2024/07/09
Book Building End	2024/07/17
Fix Date	2024/07/18
Offering Starts	2024/07/19
Offering Ends	2024/07/24
Expect Pricing	Y1,350-Y1,450
Notional PER (based on previous period)	71.02-76.28
Notional PER(based on results forecast)	56.99-61.21
Offering Price	Y1,450
Offering Price PER (based on previous period)	56.99-61.21
Offering Price PBR (based on previous period)	-278.85
Offering Price PER (based on results forecast)	61.21
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2021/10
	Consolidated	Non-consolidated
Revenue	-	1,299,283
Current Profit	-	-1,387,117
Net Profit	-	-1,393,481
Net Assets	-	4,080,886

Fiscal Year End:2022/10
	Consolidated	Non-consolidated
Revenue	-	6,216,517
Current Profit	-	114,997
Net Profit	-	256,751
Net Assets	-	4,390,717

Fiscal Year End:2023/10
	Consolidated	Non-consolidated
Revenue	-	16,144,584
Current Profit	-	1,924,345
Net Profit	-	1,802,769
Net Assets	-	6,201,964

Recent Quarter 2024/04
	Consolidated	Non-consolidated
Revenue	-	12,450,193
Current Profit	-	1,617,334
Net Profit	-	964,754
Net Assets	-	7,180,382

Results Forecast 2024/10
	Consolidated	Non-consolidated
Revenue	-	27,556,000
Current Profit	-	3,623,000
Net Profit	-	2,253,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2021/10
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-17.09	-27.87

Fiscal Year End:2022/10
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	2.71	-24.22

Fiscal Year End:2023/10
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	19.01	-5.20

Fiscal Year End:Interim Results 2024/04
	Consolidated	Non-consolidated
Dividend
Net Earning	-	10.15
Equity	-	-

Fiscal Year End:Results Forecast 2024/10
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	23.69
Equity	-	-

■Over allotment(4,836,800→4,771,400)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
45.1%	Daiwa	03-5555-2111
32.1%	Mitsubishi UFJ Morgan Stanley Securities Co., Ltd.	03-6213-8500
13%	Morgan Stanley MUFG Securities Co., Ltd.	03-5424-5000
3.5%	Nomura	03-3211-1811
2.1%	Mizuho	03-5208-3210
2.1%	SBI SECURITIES Co.,Ltd.	03-5562-7210
0.7%	SMBC Nikko	03-5644-3111
0.3%	IwaiCosmo Securities Co.,Ltd.	06-6229-2890
0.3%	Mito	03-6739-0310
0.3%	Okasan	03-3272-2211
0.3%	Rakuten Securities	03-6406-2681