Code	Sector	Market
9346	Service	Growth

Date of listing approval	2023/02/24
Expected Date	2023/03/31
Lead Underwriter	Mizuho
Description

Listed Shares(total)	1,072,700
Trading Unit	100
New Shares	250,000
Existing Shares	822,700（incl. O.A.）
Shares Outstanding	PreIPO 3,204,450.00
	PostIPO 3,454,450.00
Paid Up Capital	PreIPO Y183,125,000
	PostIPO Y545,375,000
Expected Pricing Date	2023/03/13
Book Building Start	2023/03/14
Book Building End	2023/03/20
Fix Date	2023/03/22
Offering Starts	2023/03/23
Offering Ends	2023/03/28
Expect Pricing	Y3,100-Y3,150
Notional PER (based on previous period)	38.39-39.01
Notional PER(based on results forecast)	22.50-22.86
Offering Price	Y3,150
Offering Price PER (based on previous period)	22.50-22.86
Offering Price PBR (based on previous period)	16.52
Offering Price PER (based on results forecast)	22.86
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2020/06
	Consolidated	Non-consolidated
Revenue	-	2,435,109
Current Profit	-	117,861
Net Profit	-	77,915
Net Assets	-	152,016

Fiscal Year End:2021/06
	Consolidated	Non-consolidated
Revenue	-	3,325,346
Current Profit	-	274,277
Net Profit	-	200,341
Net Assets	-	352,357

Fiscal Year End:2022/06
	Consolidated	Non-consolidated
Revenue	-	4,176,184
Current Profit	-	372,768
Net Profit	-	258,746
Net Assets	-	611,104

Recent Quarter 2022/12
	Consolidated	Non-consolidated
Revenue	-	2,461,994
Current Profit	-	316,536
Net Profit	-	212,009
Net Assets	-	823,114

Results Forecast 2023/06
	Consolidated	Non-consolidated
Revenue	-	5,235,000
Current Profit	-	643,000
Net Profit	-	450,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2020/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	24.31	47.44

Fiscal Year End:2021/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	62.52	109.96

Fiscal Year End:2022/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	80.75	190.70

Fiscal Year End:Interim Results 2022/12
	Consolidated	Non-consolidated
Dividend
Net Earning	-	66.16
Equity	-	-

Fiscal Year End:Results Forecast 2023/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	137.79
Equity	-	-

■Over allotment(139,900)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
81%	Mizuho	03-5208-3210
8%	Nomura	03-3211-1811
3%	SBI SECURITIES Co.,Ltd.	03-5562-7210
3%	Rakuten Securities	03-6406-2681
1%	Monex	03-4323-3800
1%	Matsui	03-5216-0606
1%	Marusan	03-3272-5211
1%	IwaiCosmo Securities Co.,Ltd.	06-6229-2890
0.5%	Okasan	03-3272-2211
0.5%	Mito	03-6739-0310