Code	Sector	Market
9165	Service	Growth

Date of listing approval	2023/06/23
Expected Date	2023/07/28
Lead Underwriter	Nomura
Description

Listed Shares(total)	1,385,700
Trading Unit	100
New Shares	250,000
Existing Shares	1,135,700（incl. O.A.）
Shares Outstanding	PreIPO 2,100,000.00
	PostIPO 2,350,000.00
Paid Up Capital	PreIPO Y100,000,000
	PostIPO Y392,100,000
Expected Pricing Date	2023/07/07
Book Building Start	2023/07/11
Book Building End	2023/07/18
Fix Date	2023/07/19
Offering Starts	2023/07/20
Offering Ends	2023/07/25
Expect Pricing	Y2,400-Y2,540
Notional PER (based on previous period)	15.39-16.29
Notional PER(based on results forecast)	22.75-24.08
Offering Price	Y2,540
Offering Price PER (based on previous period)	22.75-24.08
Offering Price PBR (based on previous period)	2.37
Offering Price PER (based on results forecast)	24.08
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2020/12
	Consolidated	Non-consolidated
Revenue	-	2,920,720
Current Profit	-	26,245
Net Profit	-	-216,197
Net Assets	-	1,854,565

Fiscal Year End:2021/06
	Consolidated	Non-consolidated
Revenue	-	1,475,970
Current Profit	-	55,021
Net Profit	-	63,872
Net Assets	-	1,918,746

Fiscal Year End:2022/06
	Consolidated	Non-consolidated
Revenue	-	3,155,813
Current Profit	-	339,675
Net Profit	-	327,464
Net Assets	-	2,246,944

Recent Quarter 2023/03
	Consolidated	Non-consolidated
Revenue	-	2,546,191
Current Profit	-	318,006
Net Profit	-	230,823
Net Assets	-	2,400,805

Results Forecast 2023/06
	Consolidated	Non-consolidated
Revenue	-	3,274,000
Current Profit	-	303,000
Net Profit	-	221,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2020/12
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-102.95	883.13

Fiscal Year End:2021/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	30.42	913.69

Fiscal Year End:2022/06
	Consolidated	Non-consolidated
Dividend	37.00
Net Earning	-	-
Equity	155.94	1,069.97

Fiscal Year End:Recent Quarter 2023/03
	Consolidated	Non-consolidated
Dividend
Net Earning	-	109.92
Equity	-	-

Fiscal Year End:Results Forecast 2023/06
	Consolidated	Non-consolidated
Dividend	37.00
Net Earning	-	105.48
Equity	-	-

■Over allotment(180,700)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
92%	Nomura	03-3211-1811
3%	SMBC Nikko	03-5644-3111
1%	SBI SECURITIES Co.,Ltd.	03-5562-7210
1%	IwaiCosmo Securities Co.,Ltd.	06-6229-2890
1%	Marusan	03-3272-5211
1%	Okasan	03-3272-2211
0.5%	Kyokuto	03-3667-9171
0.5%	Monex	03-4323-3800