Code	Sector	Market
7075	Service	Next

Date of listing approval	2023/05/26
Expected Date	2023/06/26
Lead Underwriter
Description

Listed Shares(total)	345,000
Trading Unit	100
New Shares	200,000
Existing Shares	145,000（incl. O.A.）
Shares Outstanding	PreIPO 2,014,560.00
	PostIPO 2,214,560.00
Paid Up Capital	PreIPO Y30,000,000
	PostIPO Y89,800,000
Expected Pricing Date	2023/06/07
Book Building Start	2023/06/08
Book Building End	2023/06/14
Fix Date	2023/06/15
Offering Starts	2023/06/16
Offering Ends	2023/06/21
Expect Pricing	Y590-Y650
Notional PER (based on previous period)	88.46-97.45
Notional PER(based on results forecast)	5.31-5.85
Offering Price	Y650
Offering Price PER (based on previous period)	5.31-5.85
Offering Price PBR (based on previous period)	2.43
Offering Price PER (based on results forecast)	5.85
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2020/03
	Consolidated	Non-consolidated
Revenue	-	89,678
Current Profit	-	12,591
Net Profit	-	9,193
Net Assets	-	38,965

Fiscal Year End:2021/03
	Consolidated	Non-consolidated
Revenue	4,468,617	164,670
Current Profit	55,985	31,067
Net Profit	-164,242	21,413
Net Assets	525,852	60,379

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Revenue	5,638,130	209,710
Current Profit	139,829	19,909
Net Profit	13,445	15,084
Net Assets	539,297	75,464

Recent Quarter 2022/12
	Consolidated	Non-consolidated
Revenue	5,034,993	-
Current Profit	207,774	-
Net Profit	139,123	-
Net Assets	678,556	-

Results Forecast 2024/03
	Consolidated	Non-consolidated
Revenue	7,649,000	-
Current Profit	327,000	-
Net Profit	240,000	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2020/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	4.56	19.34

Fiscal Year End:2021/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-81.53	261.03
Equity	10.63	29.97

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	6.67	267.70
Equity	7.49	37.46

Fiscal Year End:Recent Quarter 2022/12
	Consolidated	Non-consolidated
Dividend
Net Earning	69.06	-
Equity	-	-

Fiscal Year End:Results Forecast 2024/03
	Consolidated	Non-consolidated
Dividend	20.00
Net Earning	111.18	-
Equity	-	-

■Over allotment(45,000)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
82%		03-4560-0200
6%	SBI SECURITIES Co.,Ltd.	03-5562-7210
6%	Okasan	03-3272-2211
2%	Tokai Tokyo	03-3566-8811
1%	Phillip Securities Japan	03-3666-2101
1%	Matsui	03-5216-0606
1%	Monex	03-4323-3800
1%	Rakuten Securities	03-6406-2681