Code	Sector	Market
7163	Banking	Standard

Date of listing approval	2023/02/28
Expected Date	2023/03/29
Lead Underwriter	Nomura
Description

Listed Shares(total)	47,688,600
Trading Unit	100
New Shares	0
Existing Shares	47,688,600（incl. O.A.）
Shares Outstanding	PreIPO 150,793,800.00
	PostIPO 150,793,800.00
Paid Up Capital	PreIPO Y31,000,243,000
	PostIPO Y31,000,243,000
Expected Pricing Date	2023/03/13
Book Building Start	2023/03/14
Book Building End	2023/03/17
Fix Date	2023/03/20
Offering Starts	2023/03/22
Offering Ends	2023/03/27
Expect Pricing	Y1,200-Y1,260
Notional PER (based on previous period)	10.57-11.10
Notional PER(based on results forecast)	9.33-9.79
Offering Price	Y1,200
Offering Price PER (based on previous period)	9.33-9.79
Offering Price PBR (based on previous period)	1.24
Offering Price PER (based on results forecast)	9.33
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2020/03
	Consolidated	Non-consolidated
Revenue	-	74,569,000
Current Profit	-	18,738,000
Net Profit	-	12,477,000
Net Assets	-	118,798,000

Fiscal Year End:2021/03
	Consolidated	Non-consolidated
Revenue	78,754,000	75,285,000
Current Profit	20,726,000	20,608,000
Net Profit	13,928,000	13,900,000
Net Assets	134,182,000	133,521,000

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Revenue	83,527,000	79,346,000
Current Profit	23,265,000	22,346,000
Net Profit	17,113,000	16,680,000
Net Assets	145,392,000	144,792,000

Recent Quarter 2022/12
	Consolidated	Non-consolidated
Revenue	71,139,000	-
Current Profit	21,807,000	-
Net Profit	14,546,000	-
Net Assets	151,624,000	-

Results Forecast 2023/03
	Consolidated	Non-consolidated
Revenue	-	-
Current Profit	29,000,000	-
Net Profit	19,400,000	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2020/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	82.74	787.81

Fiscal Year End:2021/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	92.36	886.36
Equity	92.18	885.45

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	113.49	963.98
Equity	110.61	960.19

Fiscal Year End:Recent Quarter 2022/12
	Consolidated	Non-consolidated
Dividend
Net Earning	96.46	-
Equity	-	-

Fiscal Year End:Results Forecast 2023/03
	Consolidated	Non-consolidated
Dividend
Net Earning	128.65	-
Equity	-	-

■Over allotment(6,220,200)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
33.06%	Nomura	03-3211-1811
32.1%	SBI SECURITIES Co.,Ltd.	03-5562-7210
0.16%	Goldman Sachs	03-6437-1000
32.1%	Daiwa	03-5555-2111
0.16%	UBS	03-5208-6000
0.49%	SMBC Nikko	03-5644-3111
0.04%	Citigroup Global Markets Japan	03-6270-5000
0.04%	BofA Securities Japan Co., Ltd.	03-6225-7000
0.27%	aizawa	03-3272-3118
0.27%	IwaiCosmo Securities Co.,Ltd.	06-6229-2890
0.27%	Okasan	03-3272-2211
0.27%	Kyokuto	03-3667-9171
0.27%	Toyo	03-5117-1040
0.27%	Matsui	03-5216-0606
0.27%	Mizuho	03-5208-3210