Code	Sector	Market
325A	Textiles	Growth

Date of listing approval	2025/01/23
Expected Date	2025/02/28
Lead Underwriter	Nomura
Description

Listed Shares(total)	3,202,400
Trading Unit	100
New Shares	400,000
Existing Shares	2,802,400（incl. O.A.）
Shares Outstanding	PreIPO 6,655,600.00
	PostIPO 7,055,600.00
Paid Up Capital	PreIPO Y107,452,000
	PostIPO Y475,452,000
Expected Pricing Date	2025/02/07
Book Building Start	2025/02/10
Book Building End	2025/02/17
Fix Date	2025/02/18
Offering Starts	2025/02/19
Offering Ends	2025/02/25
Expect Pricing	Y1,900-Y2,000
Notional PER (based on previous period)	24.82-26.12
Notional PER(based on results forecast)	14.71-15.49
Offering Price	Y2,000
Offering Price PER (based on previous period)	14.71-15.49
Offering Price PBR (based on previous period)	-148.15
Offering Price PER (based on results forecast)	15.49
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2022/01
	Consolidated	Non-consolidated
Revenue	-	846,725
Current Profit	-	-350,024
Net Profit	-	-350,722
Net Assets	-	120,941

Fiscal Year End:2023/01
	Consolidated	Non-consolidated
Revenue	-	2,033,705
Current Profit	-	38,889
Net Profit	-	-12,592
Net Assets	-	608,445

Fiscal Year End:2024/01
	Consolidated	Non-consolidated
Revenue	-	5,409,051
Current Profit	-	477,079
Net Profit	-	506,653
Net Assets	-	1,215,001

Recent Quarter 2024/07
	Consolidated	Non-consolidated
Revenue	-	4,009,019
Current Profit	-	307,265
Net Profit	-	204,730
Net Assets	-	1,419,732

Results Forecast 2025/01
	Consolidated	Non-consolidated
Revenue	-	11,955,000
Current Profit	-	1,300,000
Net Profit	-	855,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2022/01
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-66.01	-102.65

Fiscal Year End:2023/01
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-2.16	-92.15

Fiscal Year End:2024/01
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	76.56	-13.50

Fiscal Year End:Interim Results 2024/07
	Consolidated	Non-consolidated
Dividend
Net Earning	-	30.89
Equity	-	-

Fiscal Year End:Results Forecast 2025/01
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	129.13
Equity	-	-

■Over allotment(417,700)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
90%	Nomura	03-3211-1811
4%	SBI SECURITIES Co.,Ltd.	03-5562-7210
1.5%	Daiwa	03-5555-2111
1.5%	Rakuten Securities	03-6406-2681
1.5%	Monex	03-4323-3800
1%	IwaiCosmo Securities Co.,Ltd.	06-6229-2890
0.5%	Matsui	03-5216-0606