Code	Sector	Market
157A	Service	Growth

Date of listing approval	2024/02/26
Expected Date	2024/03/29
Lead Underwriter	Mizuho
Description

Listed Shares(total)	1,150,000
Trading Unit	100
New Shares	750,000
Existing Shares	400,000（incl. O.A.）
Shares Outstanding	PreIPO 3,190,000.00
	PostIPO 3,190,000.00
Paid Up Capital	PreIPO Y31,900,000
	PostIPO Y0
Expected Pricing Date	2024/03/11
Book Building Start	2024/03/13
Book Building End	2024/03/19
Fix Date	2024/03/21
Offering Starts	2024/03/22
Offering Ends	2024/03/27
Expect Pricing	Y920-Y980
Notional PER (based on previous period)	18.46-19.67
Notional PER(based on results forecast)	11.34-12.08
Offering Price	Y980
Offering Price PER (based on previous period)	11.34-12.08
Offering Price PBR (based on previous period)	3.74
Offering Price PER (based on results forecast)	12.08
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2021/06
	Consolidated	Non-consolidated
Revenue	-	1,547,762
Current Profit	-	329,230
Net Profit	-	224,758
Net Assets	-	479,494

Fiscal Year End:2022/06
	Consolidated	Non-consolidated
Revenue	-	1,397,007
Current Profit	-	51,071
Net Profit	-	38,752
Net Assets	-	518,246

Fiscal Year End:2023/06
	Consolidated	Non-consolidated
Revenue	1,711,553	1,672,008
Current Profit	169,572	185,378
Net Profit	121,585	133,030
Net Assets	639,832	651,277

Recent Quarter 2023/12
	Consolidated	Non-consolidated
Revenue	995,063	-
Current Profit	157,207	-
Net Profit	102,386	-
Net Assets	742,219	-

Results Forecast 2024/06
	Consolidated	Non-consolidated
Revenue	2,071,000	-
Current Profit	323,000	-
Net Profit	213,000	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2021/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	92.11	196.44

Fiscal Year End:2022/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	15.88	212.32

Fiscal Year End:2023/06
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	49.83	262.15
Equity	54.52	266.84

Fiscal Year End:Interim Results 2023/12
	Consolidated	Non-consolidated
Dividend
Net Earning	41.96	-
Equity	-	-

Fiscal Year End:Results Forecast 2024/06
	Consolidated	Non-consolidated
Dividend
Net Earning	81.15	-
Equity	-	-

■Over allotment(150,000)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
85%	Mizuho	03-5208-3210
5%	Rakuten Securities	03-6406-2681
5%	Matsui	03-5216-0606
3%	Monex	03-4323-3800
1%	SMBC Nikko	03-5644-3111
0.5%	SBI SECURITIES Co.,Ltd.	03-5562-7210
0.3%	Okasan	03-3272-2211
0.3%	Kyokuto	03-3667-9171