Code	Sector	Market
288A	Service	Growth

Date of listing approval	2024/11/12
Expected Date	2024/12/13
Lead Underwriter	Mizuho
Description

Listed Shares(total)	8,593,200
Trading Unit	100
New Shares	6,543,600
Existing Shares	2,049,600（incl. O.A.）
Shares Outstanding	PreIPO 19,110,783.00
	PostIPO 25,654,383.00
Paid Up Capital	PreIPO Y821,901,000
	PostIPO Y1,533,154,150
Expected Pricing Date	2024/11/26
Book Building Start	2024/11/27
Book Building End	2024/12/03
Fix Date	2024/12/04
Offering Starts	2024/12/05
Offering Ends	2024/12/10
Expect Pricing	Y272-Y281
Notional PER (based on previous period)	12.05-12.44
Notional PER(based on results forecast)	12.57-12.99
Offering Price	Y281
Offering Price PER (based on previous period)	12.57-12.99
Offering Price PBR (based on previous period)	6.37
Offering Price PER (based on results forecast)	12.99
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Revenue	-	1,636,492
Current Profit	-	-217,098
Net Profit	-	-225,392
Net Assets	-	255,956

Fiscal Year End:2023/03
	Consolidated	Non-consolidated
Revenue	2,007,163	1,992,480
Current Profit	332,376	336,049
Net Profit	273,023	170,252
Net Assets	425,725	426,209

Fiscal Year End:2024/03
	Consolidated	Non-consolidated
Revenue	2,251,664	2,193,989
Current Profit	503,479	467,123
Net Profit	431,527	415,925
Net Assets	842,384	842,134

Recent Quarter 2024/09
	Consolidated	Non-consolidated
Revenue	1,284,982	-
Current Profit	337,253	-
Net Profit	283,451	-
Net Assets	1,125,586	-

Results Forecast 2025/03
	Consolidated	Non-consolidated
Revenue	-	2,693,000
Current Profit	-	576,000
Net Profit	-	455,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-11.79	13.39

Fiscal Year End:2023/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	14.29	22.28
Equity	8.91	22.30

Fiscal Year End:2024/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	22.58	44.08
Equity	21.76	44.07

Fiscal Year End:Interim Results 2024/09
	Consolidated	Non-consolidated
Dividend
Net Earning	14.83	-
Equity	-	-

Fiscal Year End:Results Forecast 2025/03
	Consolidated	Non-consolidated
Dividend
Net Earning	-	21.64
Equity	-	-

■Over allotment(1,120,800)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
91%	Mizuho	03-5208-3210
4.8%	Nomura	03-3211-1811
1%	SBI SECURITIES Co.,Ltd.	03-5562-7210
1%	Matsui	03-5216-0606
1%	Rakuten Securities	03-6406-2681
0.3%	Kyokuto	03-3667-9171
0.3%	IwaiCosmo Securities Co.,Ltd.	06-6229-2890
0.3%	Toyo	03-5117-1040
0.3%		082-245-5000