Code	Sector	Market
9163	Service	Growth

Date of listing approval	2023/06/19
Expected Date	2023/07/21
Lead Underwriter	Daiwa
Description

Listed Shares(total)	4,004,000
Trading Unit	100
New Shares	150,000
Existing Shares	3,854,000（incl. O.A.）
Shares Outstanding	PreIPO 8,252,630.00
	PostIPO 8,402,630.00
Paid Up Capital	PreIPO Y50,000,000
	PostIPO Y236,618,750
Expected Pricing Date	2023/07/04
Book Building Start	2023/07/05
Book Building End	2023/07/11
Fix Date	2023/07/12
Offering Starts	2023/07/13
Offering Ends	2023/07/19
Expect Pricing	Y2,560-Y2,690
Notional PER (based on previous period)	17.00-17.86
Notional PER(based on results forecast)	14.30-15.02
Offering Price	Y2,690
Offering Price PER (based on previous period)	14.30-15.02
Offering Price PBR (based on previous period)	2.23
Offering Price PER (based on results forecast)	15.02
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2020/10
	Consolidated	Non-consolidated
Revenue	-	-
Current Profit	-	-80,013
Net Profit	-	-80,618
Net Assets	-	7,514,636

Fiscal Year End:2021/10
	Consolidated	Non-consolidated
Revenue	12,125,351	105,903
Current Profit	1,594,570	-187,565
Net Profit	1,043,605	-188,775
Net Assets	8,633,853	7,644,796

Fiscal Year End:2022/10
	Consolidated	Non-consolidated
Revenue	14,540,628	479,202
Current Profit	1,852,097	-79,515
Net Profit	1,242,704	-62,357
Net Assets	9,933,252	7,582,438

Recent Quarter 2023/04
	Consolidated	Non-consolidated
Revenue	8,299,254	-
Current Profit	1,024,815	-
Net Profit	722,390	-
Net Assets	10,705,521	-

Results Forecast 2023/10
	Consolidated	Non-consolidated
Revenue	17,482,000	-
Current Profit	2,111,000	-
Net Profit	1,485,000	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2020/10
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-10.15	946.11

Fiscal Year End:2021/10
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	127.07	1,046.19
Equity	-22.98	925.26

Fiscal Year End:2022/10
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	150.58	1,203.65
Equity	-7.56	917.71

Fiscal Year End:Interim Results 2023/04
	Consolidated	Non-consolidated
Dividend
Net Earning	87.53	-
Equity	-	-

Fiscal Year End:Results Forecast 2023/10
	Consolidated	Non-consolidated
Dividend	90.00
Net Earning	179.05	-
Equity	-	-

■Over allotment(522,200)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
80%	Daiwa	03-5555-2111
15.5%	Mizuho	03-5208-3210
1.5%	Mitsubishi UFJ Morgan Stanley Securities Co., Ltd.	03-6213-8500
1%	Nomura	03-3211-1811
0.5%	SBI SECURITIES Co.,Ltd.	03-5562-7210
0.5%	Rakuten Securities	03-6406-2681
0.5%	Monex	03-4323-3800
0.5%	Matsui	03-5216-0606