Code	Sector	Market
261A	Service	Standard

Date of listing approval	2024/09/09
Expected Date	2024/10/16
Lead Underwriter	Nomura
Description

Listed Shares(total)	6,032,000
Trading Unit	100
New Shares	0
Existing Shares	6,032,000（incl. O.A.）
Shares Outstanding	PreIPO 11,866,000.00
	PostIPO 11,866,000.00
Paid Up Capital	PreIPO Y100,000,000
	PostIPO Y100,000,000
Expected Pricing Date	2024/09/25
Book Building Start	2024/09/27
Book Building End	2024/10/03
Fix Date	2024/10/04
Offering Starts	2024/10/07
Offering Ends	2024/10/10
Expect Pricing	Y1,320-Y1,430
Notional PER (based on previous period)	14.20-15.38
Notional PER(based on results forecast)	11.42-12.37
Offering Price	Y1,430
Offering Price PER (based on previous period)	11.42-12.37
Offering Price PBR (based on previous period)	1.29
Offering Price PER (based on results forecast)	12.37
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2021/12
	Consolidated	Non-consolidated
Revenue	-	21,096,883
Current Profit	-	1,696,969
Net Profit	-	856,138
Net Assets	-	14,701,479

Fiscal Year End:2022/12
	Consolidated	Non-consolidated
Revenue	20,770,882	19,818,859
Current Profit	1,909,660	1,851,312
Net Profit	1,078,290	1,076,574
Net Assets	12,049,242	11,592,369

Fiscal Year End:2023/12
	Consolidated	Non-consolidated
Revenue	21,884,075	20,875,613
Current Profit	1,639,524	1,776,997
Net Profit	1,103,308	1,112,957
Net Assets	13,248,856	12,696,427

Recent Quarter 2024/06
	Consolidated	Non-consolidated
Revenue	12,855,483	-
Current Profit	1,724,925	-
Net Profit	1,110,483	-
Net Assets	13,789,410	-

Results Forecast 2024/12
	Consolidated	Non-consolidated
Revenue	23,151,000	-
Current Profit	2,036,000	-
Net Profit	1,372,000	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2021/12
	Consolidated	Non-consolidated
Dividend	0.75
Net Earning	-	-
Equity	42.81	735.07

Fiscal Year End:2022/12
	Consolidated	Non-consolidated
Dividend	0.75
Net Earning	54.22	1,011.57
Equity	54.13	976.94

Fiscal Year End:2023/12
	Consolidated	Non-consolidated
Dividend	50.00
Net Earning	92.98	1,110.95
Equity	93.79	1,069.98

Fiscal Year End:Interim Results 2024/06
	Consolidated	Non-consolidated
Dividend
Net Earning	93.59	-
Equity	-	-

Fiscal Year End:Results Forecast 2024/12
	Consolidated	Non-consolidated
Dividend	58.00
Net Earning	115.63	-
Equity	-	-

■Over allotment(786,700)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
90%	Nomura	03-3211-1811
10%	Okasan	03-3272-2211