Code	Sector	Market
262A	Retail	Prime

Date of listing approval	2024/09/12
Expected Date	2024/10/18
Lead Underwriter	SMBC Nikko
Description

Listed Shares(total)	12,330,200
Trading Unit	100
New Shares	7,880,000
Existing Shares	4,450,200（incl. O.A.）
Shares Outstanding	PreIPO 30,600,000.00
	PostIPO 30,600,000.00
Paid Up Capital	PreIPO Y220,000,000
	PostIPO Y220,000,000
Expected Pricing Date	2024/09/30
Book Building Start	2024/09/30
Book Building End	2024/10/04
Fix Date	2024/10/07
Offering Starts	2024/10/08
Offering Ends	2024/10/11
Expect Pricing	Y1,500-Y1,630
Notional PER (based on previous period)	12.54-13.63
Notional PER(based on results forecast)	12.71-13.81
Offering Price	Y1,630
Offering Price PER (based on previous period)	12.71-13.81
Offering Price PBR (based on previous period)	5.48
Offering Price PER (based on results forecast)	13.81
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2021/12
	Consolidated	Non-consolidated
Revenue	-	15,124,709
Current Profit	-	2,895,696
Net Profit	-	869,085
Net Assets	-	7,883,526

Fiscal Year End:2022/12
	Consolidated	Non-consolidated
Revenue	35,885,576	12,558,326
Current Profit	2,664,391	2,604,054
Net Profit	1,266,698	1,511,516
Net Assets	4,116,521	4,956,323

Fiscal Year End:2023/12
	Consolidated	Non-consolidated
Revenue	39,875,287	15,155,745
Current Profit	3,427,549	3,140,438
Net Profit	2,562,001	2,079,336
Net Assets	6,374,063	6,723,998

Recent Quarter 2024/06
	Consolidated	Non-consolidated
Revenue	21,774,888	-
Current Profit	2,944,413	-
Net Profit	2,016,706	-
Net Assets	7,466,244	-

Results Forecast 2024/12
	Consolidated	Non-consolidated
Revenue	43,489	-
Current Profit	4,036	-
Net Profit	2,720	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2021/12
	Consolidated	Non-consolidated
Dividend	12.50
Net Earning	-	-
Equity	28.40	257.63

Fiscal Year End:2022/12
	Consolidated	Non-consolidated
Dividend	14.55
Net Earning	41.81	192.18
Equity	49.89	231.39

Fiscal Year End:2023/12
	Consolidated	Non-consolidated
Dividend	41.85
Net Earning	119.61	297.58
Equity	97.07	313.91

Fiscal Year End:Interim Results 2024/06
	Consolidated	Non-consolidated
Dividend
Net Earning	94.15	-
Equity	-	-

Fiscal Year End:Results Forecast 2024/12
	Consolidated	Non-consolidated
Dividend	27.86
Net Earning	118.00	-
Equity	-	-

■Over allotment(1,608,200）

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
65%	SMBC Nikko	03-5644-3111
30%	Nomura	03-3211-1811
2%	Mizuho	03-5208-3210
0.3%	Akatsuki Securities	03-5641-7800
0.3%	IwaiCosmo Securities Co.,Ltd.	06-6229-2890
0.3%	Okasan	03-3272-2211
0.3%	Toyo	03-5117-1040
0.3%	Matsui	03-5216-0606
0.3%	Monex	03-4323-3800
0.3%	Marusan	03-3272-5211
0.3%	Mito	03-6739-0310
0.3%	Rakuten Securities	03-6406-2681
0.3%	SBI SECURITIES Co.,Ltd.	03-5562-7210