Code	Sector	Market
286A	Service	Growth

Date of listing approval	2024/11/08
Expected Date	2024/12/12
Lead Underwriter	SBI SECURITIES Co.,Ltd.
Description

Listed Shares(total)	11,857,500
Trading Unit	100
New Shares	3,942,900
Existing Shares	7,914,600（incl. O.A.）
Shares Outstanding	PreIPO 34,040,000.00
	PostIPO 37,982,900.00
Paid Up Capital	PreIPO Y100,000,000
	PostIPO Y2,022,558,040
Expected Pricing Date	2024/11/25
Book Building Start	2024/11/26
Book Building End	2024/12/02
Fix Date	2024/12/03
Offering Starts	2024/12/04
Offering Ends	2024/12/09
Expect Pricing	Y1,020-Y1,060
Notional PER (based on previous period)	28.99-30.13
Notional PER(based on results forecast)	15.92-16.54
Offering Price	Y1,060
Offering Price PER (based on previous period)	15.92-16.54
Offering Price PBR (based on previous period)	2.93
Offering Price PER (based on results forecast)	16.54
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2021/12
	Consolidated	Non-consolidated
Revenue	-	2,895,284
Current Profit	-	826,803
Net Profit	-	564,990
Net Assets	-	7,932,102

Fiscal Year End:2022/12
	Consolidated	Non-consolidated
Revenue	16,616,000	3,994,570
Current Profit	784,201	356,167
Net Profit	980,354	1,262,253
Net Assets	10,406,788	9,267,769

Fiscal Year End:2023/12
	Consolidated	Non-consolidated
Revenue	18,054,924	5,441,953
Current Profit	1,853,134	1,113,256
Net Profit	1,051,303	708,815
Net Assets	11,764,888	9,960,487

Recent Quarter 2024/06
	Consolidated	Non-consolidated
Revenue	9,415,568	-
Current Profit	1,639,404	-
Net Profit	1,104,707	-
Net Assets	14,207,407	-

Results Forecast 2024/12
	Consolidated	Non-consolidated
Revenue	19,863,000	-
Current Profit	2,473,000	-
Net Profit	2,015,000	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2021/12
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	18.91	265.41

Fiscal Year End:2022/12
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	32.80	324.44
Equity	42.24	310.10

Fiscal Year End:2023/12
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	35.18	362.04
Equity	23.72	333.28

Fiscal Year End:Interim Results 2024/06
	Consolidated	Non-consolidated
Dividend
Net Earning	35.44	-
Equity	-	-

Fiscal Year End:Results Forecast 2024/12
	Consolidated	Non-consolidated
Dividend
Net Earning	64.08	-
Equity	-	-

■Over allotment(1,546,600）

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
59.7%	SBI SECURITIES Co.,Ltd.	03-5562-7210
18.3%	Mitsubishi UFJ Morgan Stanley Securities Co., Ltd.	03-6213-8500
21.7%	Morgan Stanley MUFG Securities Co., Ltd.	03-5424-5000
0.1%	Okasan	03-3272-2211
0.1%	Kyokuto	03-3667-9171
0.1%	Matsui	03-5216-0606