Code	Sector	Market
9331	Service	Growth

Date of listing approval	2023/08/30
Expected Date	2023/10/04
Lead Underwriter	Daiwa
Description

Listed Shares(total)	402,500
Trading Unit	100
New Shares	350,000
Existing Shares	52,500（only O.A.）
Shares Outstanding	PreIPO 1,557,960.00
	PostIPO 1,907,960.00
Paid Up Capital	PreIPO Y49,900,000
	PostIPO Y172,260,000
Expected Pricing Date	2023/09/14
Book Building Start	2023/09/19
Book Building End	2023/09/25
Fix Date	2023/09/26
Offering Starts	2023/09/27
Offering Ends	2023/10/02
Expect Pricing	Y720-Y760
Notional PER (based on previous period)	-7.54--7.96
Notional PER(based on results forecast)	342.86-361.90
Offering Price	Y760
Offering Price PER (based on previous period)	342.86-361.90
Offering Price PBR (based on previous period)	-0.65
Offering Price PER (based on results forecast)	361.90
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2020/08
	Consolidated	Non-consolidated
Revenue	-	1,480,672
Current Profit	-	-196,575
Net Profit	-	-262,575
Net Assets	-	237,857

Fiscal Year End:2021/08
	Consolidated	Non-consolidated
Revenue	-	2,235,478
Current Profit	-	-354,404
Net Profit	-	-336,677
Net Assets	-	356,058

Fiscal Year End:2022/08
	Consolidated	Non-consolidated
Revenue	-	3,338,001
Current Profit	-	-161,784
Net Profit	-	-145,053
Net Assets	-	1,010,402

Recent Quarter 2023/05
	Consolidated	Non-consolidated
Revenue	-	3,109,763
Current Profit	-	-14,876
Net Profit	-	-29,096
Net Assets	-	980,942

Results Forecast 2023/08
	Consolidated	Non-consolidated
Revenue	-	4,176,000
Current Profit	-	19,000
Net Profit	-	3,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2020/08
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-202.15	-974.18

Fiscal Year End:2021/08
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-243.66	-1,163.99

Fiscal Year End:2022/08
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-95.48	-1,173.06

Fiscal Year End:Recent Quarter 2023/05
	Consolidated	Non-consolidated
Dividend
Net Earning	-	-18.67
Equity	-	-

Fiscal Year End:Results Forecast 2023/08
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	2.10
Equity	-	-

■Over allotment(52,500)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
93.5%	Daiwa	03-5555-2111
2%	Mizuho	03-5208-3210
2%	SBI SECURITIES Co.,Ltd.	03-5562-7210
1%	IwaiCosmo Securities Co.,Ltd.	06-6229-2890
0.5%	Kyokuto	03-3667-9171
0.5%	Matsui	03-5216-0606
0.5%	Monex	03-4323-3800