Code	Sector	Market
9166	Service	Growth

Date of listing approval	2023/06/23
Expected Date	2023/07/28
Lead Underwriter	SBI SECURITIES Co.,Ltd. SMBC Nikko
Description

Listed Shares(total)	8,959,600
Trading Unit	100
New Shares	2,200,000
Existing Shares	6,759,600（incl. O.A.）
Shares Outstanding	PreIPO 31,773,600.00
	PostIPO 33,973,600.00
Paid Up Capital	PreIPO Y95,510,000
	PostIPO Y824,904,875
Expected Pricing Date	2023/07/10
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	Y1,740-Y1,770
Notional PER (based on previous period)	15.82-16.09
Notional PER(based on results forecast)	16.36-16.64
Offering Price	Y1,770
Offering Price PER (based on previous period)	16.36-16.64
Offering Price PBR (based on previous period)	5.01
Offering Price PER (based on results forecast)	16.64
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2021/01
	Consolidated	Non-consolidated
Revenue	-	1,019,000
Current Profit	-	-272,000
Net Profit	-	-526,000
Net Assets	-	1,857,000

Fiscal Year End:2022/01
	Consolidated	Non-consolidated
Revenue	38,111,000	775,000
Current Profit	3,939,000	-44,000
Net Profit	2,727,000	-51,000
Net Assets	7,744,000	1,850,000

Fiscal Year End:2023/01
	Consolidated	Non-consolidated
Revenue	46,091,000	-
Current Profit	4,011,000	89,000
Net Profit	3,494,000	54,000
Net Assets	11,240,000	1,903,000

Recent Quarter 2023/04
	Consolidated	Non-consolidated
Revenue	11,994,000	-
Current Profit	1,646,000	-
Net Profit	1,585,000	-
Net Assets	12,829,000	-

Results Forecast 2024/01
	Consolidated	Non-consolidated
Revenue	47,500,000	-
Current Profit	4,250,000	-
Net Profit	3,500,000	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2021/01
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-22.12	65.42

Fiscal Year End:2022/01
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	93.58	242.45
Equity	-1.76	58.03

Fiscal Year End:2023/01
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	109.99	353.27
Equity	1.70	59.73

Fiscal Year End:Recent Quarter 2023/04
	Consolidated	Non-consolidated
Dividend
Net Earning	49.91	-
Equity	-	-

Fiscal Year End:Results Forecast 2024/01
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	106.34	-
Equity	-	-

■Over allotment(1,168,600)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
51%	SBI SECURITIES Co.,Ltd.	03-5562-7210
41%	SMBC Nikko	03-5644-3111
3.5%	Mizuho	03-5208-3210
3%	Tokai Tokyo	03-3566-8811
0.4%	Okasan	03-3272-2211
0.2%	Marusan	03-3272-5211
0.2%	IwaiCosmo Securities Co.,Ltd.	06-6229-2890
0.2%	Mito	03-6739-0310
0.2%	Kyokuto	03-3667-9171
0.1%	Rakuten Securities	03-6406-2681
0.1%	Monex	03-4323-3800
0.1%	Matsui	03-5216-0606