Code	Sector	Market
5892	Retail	Growth

Date of listing approval	2023/11/24
Expected Date	2023/12/27
Lead Underwriter	Daiwa
Description

Listed Shares(total)	655,500
Trading Unit	100
New Shares	85,000
Existing Shares	570,500（incl. O.A.）
Shares Outstanding	PreIPO 1,480,700.00
	PostIPO 1,565,700.00
Paid Up Capital	PreIPO Y100,000,000
	PostIPO Y198,532,000
Expected Pricing Date	2023/12/08
Book Building Start	2023/12/12
Book Building End	2023/12/18
Fix Date	2023/12/19
Offering Starts	2023/12/20
Offering Ends	2023/12/25
Expect Pricing	Y2,420-Y2,520
Notional PER (based on previous period)	-52.35--54.51
Notional PER(based on results forecast)	16.91-17.60
Offering Price	Y2,520
Offering Price PER (based on previous period)	16.91-17.60
Offering Price PBR (based on previous period)	24.46
Offering Price PER (based on results forecast)	17.60
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2021/03
	Consolidated	Non-consolidated
Revenue	-	568,333
Current Profit	-	2,126
Net Profit	-	32,026
Net Assets	-	145,241

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Revenue	-	1,631,907
Current Profit	-	224,787
Net Profit	-	149,640
Net Assets	-	298,974

Fiscal Year End:2023/03
	Consolidated	Non-consolidated
Revenue	-	2,470,266
Current Profit	-	-54,399
Net Profit	-	-68,449
Net Assets	-	230,524

Recent Quarter 2023/09
	Consolidated	Non-consolidated
Revenue	-	1,751,912
Current Profit	-	106,874
Net Profit	-	53,219
Net Assets	-	288,371

Results Forecast 2024/03
	Consolidated	Non-consolidated
Revenue	-	3,565,000
Current Profit	-	312,000
Net Profit	-	215,000
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2021/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	22.89	45.42

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	101.06	149.24

Fiscal Year End:2023/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-46.23	103.01

Fiscal Year End:Interim Results 2023/09
	Consolidated	Non-consolidated
Dividend
Net Earning	-	35.94
Equity	-	-

Fiscal Year End:Results Forecast 2024/03
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	143.15
Equity	-	-

■Over allotment(85,500)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
92%	Daiwa	03-5555-2111
2%	SMBC Nikko	03-5644-3111
2%	SBI SECURITIES Co.,Ltd.	03-5562-7210
1%	Rakuten Securities	03-6406-2681
1%	Okasan	03-3272-2211
1%	Matsui	03-5216-0606
0.5%	Monex	03-4323-3800
0.5%	Kyokuto	03-3667-9171