Code	Sector	Market
7118	Retail	AB

Date of listing approval	2024/09/12
Expected Date	2024/10/21
Lead Underwriter	aizawa
Description

Listed Shares(total)	170,000
Trading Unit	100
New Shares	50,000
Existing Shares	120,000
Shares Outstanding	PreIPO 1,300,000.00
	PostIPO 1,350,000.00
Paid Up Capital	PreIPO Y13,000,000
	PostIPO Y50,950,000
Expected Pricing Date	2024/09/30
Book Building Start	2024/10/02
Book Building End	2024/10/08
Fix Date	2024/10/09
Offering Starts	2024/10/10
Offering Ends	2024/10/16
Expect Pricing	Y1,400-Y1,650
Notional PER (based on previous period)	12.99-15.31
Notional PER(based on results forecast)	13.10-15.44
Offering Price	Y1,650
Offering Price PER (based on previous period)	13.10-15.44
Offering Price PBR (based on previous period)	4.20
Offering Price PER (based on results forecast)	15.44
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Revenue	-	3,934,579
Current Profit	-	160,504
Net Profit	-	24,503
Net Assets	-	266,005

Fiscal Year End:2023/03
	Consolidated	Non-consolidated
Revenue	5,359,665	5,355,997
Current Profit	273,725	275,841
Net Profit	138,465	140,584
Net Assets	411,286	406,590

Fiscal Year End:2024/03
	Consolidated	Non-consolidated
Revenue	5,871,694	5,867,699
Current Profit	208,818	204,396
Net Profit	140,094	135,412
Net Assets	511,081	501,702

Results Forecast 2025/03
	Consolidated	Non-consolidated
Revenue	6,048,000	-
Current Profit	199,000	-
Net Profit	141,000	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2022/03
	Consolidated	Non-consolidated
Dividend
Net Earning	-	-
Equity	18.84	204.61

Fiscal Year End:2023/03
	Consolidated	Non-consolidated
Dividend	31.00
Net Earning	106.51	316.37
Equity	108.14	312.76

Fiscal Year End:2024/03
	Consolidated	Non-consolidated
Dividend	33.00
Net Earning	107.76	393.14
Equity	104.16	385.92

Fiscal Year End:Results Forecast 2025/03
	Consolidated	Non-consolidated
Dividend	32.00
Net Earning	106.89	-
Equity	-	-

■Over allotment(0)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
80.5%	aizawa	03-3272-3118
4.5%	SBI SECURITIES Co.,Ltd.	03-5562-7210
4%	North Pacific Securities Co.,Ltd.	011-221-8536
4%	Tokai Tokyo	03-3566-8811
2%	Monex	03-4323-3800
2%	Okasan	03-3272-2211
2%	Akatsuki Securities	03-5641-7800
1%	Toyo	03-5117-1040