Code	Sector	Market
7790	Other Products	Next

Date of listing approval	2025/01/06
Expected Date	2025/02/03
Lead Underwriter	Phillip Securities Japan
Description

Listed Shares(total)	126,000
Trading Unit	100
New Shares	55,000
Existing Shares	71,000（incl. O.A.）
Shares Outstanding	PreIPO 1,140,000.00
	PostIPO 1,195,000.00
Paid Up Capital	PreIPO Y30,000,000
	PostIPO Y65,420,000
Expected Pricing Date	2025/01/16
Book Building Start	2025/01/17
Book Building End	2025/01/23
Fix Date	2025/01/24
Offering Starts	2025/01/27
Offering Ends	2025/01/30
Expect Pricing	Y1,300-Y1,400
Notional PER (based on previous period)	34.61-37.27
Notional PER(based on results forecast)	11.40-12.28
Offering Price	Y1,400
Offering Price PER (based on previous period)	11.40-12.28
Offering Price PBR (based on previous period)	3.25
Offering Price PER (based on results forecast)	12.28
Use of Funds Raised

Units:Y1,000

Fiscal Year End:2021/12
	Consolidated	Non-consolidated
Revenue	-	4,932,931
Current Profit	-	-47,512
Net Profit	-	-57,315
Net Assets	-	257,440

Fiscal Year End:2022/12
	Consolidated	Non-consolidated
Revenue	3,769,635	3,578,227
Current Profit	41,441	-51,563
Net Profit	3,664	-49,898
Net Assets	444,486	207,205

Fiscal Year End:2023/12
	Consolidated	Non-consolidated
Revenue	3,857,816	3,124,989
Current Profit	120,310	209,623
Net Profit	42,821	139,436
Net Assets	491,207	350,857

Recent Quarter 2024/09
	Consolidated	Non-consolidated
Revenue	3,514,490	-
Current Profit	146,552	-
Net Profit	66,989	-
Net Assets	561,251	-

Results Forecast 2024/12
	Consolidated	Non-consolidated
Revenue	4,913,000	-
Current Profit	240,000	-
Net Profit	130,000	-
Net Assets	-	-

Per Share Units:Y1

Fiscal Year End:2021/12
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	-	-
Equity	-50.28	225.82

Fiscal Year End:2022/12
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	3.21	389.90
Equity	-43.77	181.76

Fiscal Year End:2023/12
	Consolidated	Non-consolidated
Dividend	0.00
Net Earning	37.56	430.88
Equity	122.31	307.77

Fiscal Year End:Interim Results
	Consolidated	Non-consolidated
Dividend
Net Earning	58.76	-
Equity	-	-

Fiscal Year End:Results Forecast 2024/12
	Consolidated	Non-consolidated
Dividend
Net Earning	114.04	-
Equity	-	-

■Over allotment(16,000)

Name	Address

Allocation	Underwriter	Tel
0%	Nomura	03-3211-1811
85%	Phillip Securities Japan	03-3666-2101
3%	Matsui Securities Co., Ltd	03-5216-0606
3%	SBI SECURITIES Co.,Ltd.	03-5562-7210
3%	Monex, Inc	03-4323-3800
3%	Rakuten Securities Holdings, Inc.	03-6406-2681
1%	KYOKUTO SECURITIES CO.,LTD	03-3667-9171
1%	TOYO SECURITIES CO.,LTD	03-5117-1040
1%	J Trust Global Securities Co., Ltd.	03-4560-0200