Code	Sector	Market
9345	Service	Growth

Date of listing approval	2023/02/22
Expected Date	2023/03/30
Lead Underwriter	Mizuho
Description

Listed Shares(total)	483,000
Trading Unit	100
New Shares	200,000
Existing Shares	283,000（incl. O.A.）
Shares Outstanding	PreIPO 1,500,000.00
	PostIPO 1,580,000.00
Paid Up Capital	PreIPO Y5,000,000
	PostIPO Y124,600,000
Expected Pricing Date	2023/03/10
Book Building Start	2023/03/13
Book Building End	2023/03/17
Fix Date	2023/03/20
Offering Starts	2023/03/22
Offering Ends	2023/03/27
Expect Pricing	Y3,100-Y3,250
Notional PER (based on previous period)	23.19-24.31
Notional PER(based on results forecast)	20.21-21.19
Offering Price	Y3,250
Offering Price PER (based on previous period)	20.21-21.19
Offering Price PBR (based on previous period)	9.62
Offering Price PER (based on results forecast)	21.19
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2019/12
	Consolidated	Non-consolidated
Revenue	-	1,485,815
Current Profit	-	88,045
Net Profit	-	61,239
Net Assets	-	123,249

Fiscal Year End:2020/12
	Consolidated	Non-consolidated
Revenue	1,905,033	1,905,033
Current Profit	135,487	104,326
Net Profit	94,953	75,224
Net Assets	277,665	198,474

Fiscal Year End:2021/12
	Consolidated	Non-consolidated
Revenue	2,452,113	2,452,113
Current Profit	261,742	242,317
Net Profit	184,503	173,231
Net Assets	467,550	372,577

Recent Quarter 2022/09
	Consolidated	Non-consolidated
Revenue	2,072,499	-
Current Profit	261,104	-
Net Profit	170,027	-
Net Assets	646,755	-

Results Forecast 2023/12
	Consolidated	Non-consolidated
Revenue	3,355,000	-
Current Profit	340,000	-
Net Profit	234,000	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2019/12
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	44.38	89.14

Fiscal Year End:2020/12
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	68.81	201.03
Equity	54.51	143.65

Fiscal Year End:2021/12
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	133.70	337.99
Equity	125.53	267.23

Fiscal Year End:Recent Quarter 2022/09
	Consolidated	Non-consolidated
Dividend
Net Earning	123.21	-
Equity	-	-

Fiscal Year End:Results Forecast 2023/12
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	153.41	-
Equity	-	-

■Over allotment(63,000)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
93%	Mizuho	03-5208-3210
2%	SBI SECURITIES Co.,Ltd.	03-5562-7210
2%	Mitsubishi UFJ Morgan Stanley Securities Co., Ltd.	03-6213-8500
0.5%	SMBC Nikko	03-5644-3111
0.5%	Matsui	03-5216-0606
0.5%	Tokai Tokyo	03-3566-8811
0.5%	Monex	03-4323-3800
0.5%	Kyokuto	03-3667-9171
0.5%	Rakuten Securities	03-6406-2681