Code	Sector	Market
9225	Service	Growth

Date of listing approval	2023/05/19
Expected Date	2023/06/26
Lead Underwriter	SBI SECURITIES Co.,Ltd.
Description

Listed Shares(total)	230,000
Trading Unit	100
New Shares	100,000
Existing Shares	130,000（incl. O.A.）
Shares Outstanding	PreIPO 1,931,400.00
	PostIPO 2,031,400.00
Paid Up Capital	PreIPO Y121,080,000
	PostIPO Y180,880,000
Expected Pricing Date	2023/06/05
Book Building Start	2023/06/07
Book Building End	2023/06/13
Fix Date	2023/06/14
Offering Starts	2023/06/15
Offering Ends	2023/06/20
Expect Pricing	Y1,150-Y1,300
Notional PER (based on previous period)	30.57-34.56
Notional PER(based on results forecast)	28.58-32.31
Offering Price	Y1,300
Offering Price PER (based on previous period)	28.58-32.31
Offering Price PBR (based on previous period)	3.65
Offering Price PER (based on results forecast)	32.31
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2020/09
	Consolidated	Non-consolidated
Revenue	-	657,095
Current Profit	-	16,369
Net Profit	-	10,904
Net Assets	-	320,835

Fiscal Year End:2021/09
	Consolidated	Non-consolidated
Revenue	-	970,270
Current Profit	-	101,902
Net Profit	-	66,426
Net Assets	-	387,262

Fiscal Year End:2022/09
	Consolidated	Non-consolidated
Revenue	-	1,270,624
Current Profit	-	95,708
Net Profit	-	64,627
Net Assets	-	621,889

Recent Quarter 2023/03
	Consolidated	Non-consolidated
Revenue	-	789,600
Current Profit	-	101,541
Net Profit	-	69,421
Net Assets	-	732,560

Results Forecast 2023/09
	Consolidated	Non-consolidated
Revenue	-	1,598,000
Current Profit	-	110,000
Net Profit	-	77,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2020/09
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	6.98	80.68

Fiscal Year End:2021/09
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	41.09	121.77

Fiscal Year End:2022/09
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	37.62	356.02

Fiscal Year End:Interim Results 2023/03
	Consolidated	Non-consolidated
Dividend
Net Earning	-	36.80
Equity	-	-

Fiscal Year End:Results Forecast 2023/09
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	40.24
Equity	-	-

■Over allotment(30,000)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
85%	SBI SECURITIES Co.,Ltd.	03-5562-7210
7%	SMBC Nikko	03-5644-3111
1%	Kyokuto	03-3667-9171
1%	Tokai Tokyo	03-3566-8811
1%	Monex	03-4323-3800
1%	Rakuten Securities	03-6406-2681
1%		03-4560-0200
0.5%	Akatsuki Securities	03-5641-7800
0.5%	IwaiCosmo Securities Co.,Ltd.	06-6229-2890
0.5%	Okasan	03-3272-2211
0.5%		082-245-5000
0.5%	Matsui	03-5216-0606
0.5%	Marusan	03-3272-5211