Code	Sector	Market
299A	Service	Growth

Date of listing approval	2024/11/21
Expected Date	2024/12/19
Lead Underwriter	Daiwa Mitsubishi UFJ Morgan Stanley Securities Co., Ltd.
Description

Listed Shares(total)	14,519,600
Trading Unit	100
New Shares	0
Existing Shares	14,519,600（incl. O.A.）
Shares Outstanding	PreIPO 41,313,000.00
	PostIPO 41,313,000.00
Paid Up Capital	PreIPO Y100,000,000
	PostIPO Y100,000,000
Expected Pricing Date	2024/12/05
Book Building Start	2024/12/05
Book Building End	2024/12/10
Fix Date	2024/12/11
Offering Starts	2024/12/12
Offering Ends	2024/12/17
Expect Pricing	Y1,170-Y1,200
Notional PER (based on previous period)	32.60-33.44
Notional PER(based on results forecast)	29.95-30.72
Offering Price	Y1,200
Offering Price PER (based on previous period)	29.95-30.72
Offering Price PBR (based on previous period)	26.29
Offering Price PER (based on results forecast)	30.72
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Revenue	-	6,311,312
Current Profit	-	1,725,355
Net Profit	-	1,817,509
Net Assets	-	6,101,416

Fiscal Year End:2023/03
	Consolidated	Non-consolidated
Revenue	-	6,972,693
Current Profit	-	2,075,677
Net Profit	-	1,315,467
Net Assets	-	7,422,484

Fiscal Year End:2024/03
	Consolidated	Non-consolidated
Revenue	-	9,897,633
Current Profit	-	2,325,394
Net Profit	-	1,482,540
Net Assets	-	8,606,945

Recent Quarter 2024/09
	Consolidated	Non-consolidated
Revenue	-	5,836,648
Current Profit	-	1,240,264
Net Profit	-	787,915
Net Assets	-	9,689,911

Results Forecast 2025/03
	Consolidated	Non-consolidated
Revenue	12,568,000	-
Current Profit	2,499,000	-
Net Profit	1,613,000	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	43.99	-22.09

Fiscal Year End:2023/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	31.84	9.75

Fiscal Year End:2024/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	35.89	45.64

Fiscal Year End:Interim Results 2024/09
	Consolidated	Non-consolidated
Dividend
Net Earning	-	19.07
Equity	-	-

Fiscal Year End:Results Forecast 2025/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	39.06	-
Equity	-	-

■Over allotment(1,893,800）

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
31.2%	Daiwa	03-5555-2111
16.8%	Mitsubishi UFJ Morgan Stanley Securities Co., Ltd.	03-6213-8500
34.6%	Morgan Stanley MUFG Securities Co., Ltd.	03-5424-5000
13%	Mizuho	03-5208-3210
2%	SBI SECURITIES Co.,Ltd.	03-5562-7210
1.6%	Nomura	03-3211-1811
0.5%	Rakuten Securities	03-6406-2681
0.1%	Matsui	03-5216-0606
0.1%	Monex	03-4323-3800
0.02%	Akatsuki Securities	03-5641-7800
0.02%	Mito	03-6739-0310
0.02%	Kyokuto	03-3667-9171
0.02%	Toyo	03-5117-1040
0.02%	Marusan	03-3272-5211